{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Intro","Notes & Assumptions","Version History","Compliance Summary","Price Control Inputs ->","WAPC Price & Quantity","WAPC Inputs","FY26 ACC","FY26 FACC","FY25 Average Combined Charges","TC-4 Price Relativity Inputs","FY27 EM Inputs","FY28 EM Inputs"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":108,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Notes & Assumptions","index":1,"n_rows":113,"n_cols":5,"rows_kept":113,"cut":false,"hidden":false,"merged":[[111,3,112,3],[111,4,112,4],[89,3,90,3],[89,4,90,4],[91,1,96,1],[91,3,96,3],[91,4,96,4],[97,1,105,1],[97,4,110,4],[103,3,105,3],[106,1,109,1],[106,3,110,3],[111,1,112,1],[89,1,90,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Product ","WAPC Charge Component ","nbn Network","Date Withdrawn"]
[null,"nbn Ethernet","Subsequent Installation of power supply with battery backup","Fibre Network","2024-06-26"]
[null,"nbn Ethernet","Supply, installation and migration of one replacement fibre termination tray / patch panel of 72 terminated fibres","n/a (Facilities Access)","2024-08-15"]
[null,null,"Supply, installation and migration of one replacement fibre termination tray / patch panel of 144 terminated fibres"]
[null,"Sky Muster Plus","25GB+ Plan","Sky Muster Plus","2025-03-01"]
[null,null,"50GB+ Plan"]
[null,null,"100GB+ Plan"]
[null,null,"150GB+ Plan"]
[null,null,"5GB Peak Period Metered Data Allowance + 5GB Off-peak Period Metered Data Allowance (if applicable)"]
[null,null,"Sky Muster Plus 1GB Peak Period Top-Up Allowance + 1GB Off-peak Period Top-Up Allowance (if applicable)"]
[null,"nbn Ethernet","Site Survey Charge","Satellite network","2025-03-12"]
[null,null,"On Site Maintenance Call Out","Fibre, Wireless and Satellite Network"]
[null,null,"Late Rescheduling (Co-ordinated Appointment) (Day)","Fibre, Wireless, FTTB, FTTN, FTTC, HFC Network"]
[null,null,"Late Rescheduling (Co-ordinated Appointment) (Night)","Fibre, Wireless, FTTB, FTTN, FTTC and HFC Network"]
[null,null,"Restoration of an Ordered Product","Fibre, Wireless, FTTB, FTTN, FTTC and HFC Network, Satellite"]
[null,null,"Incorrect Callout","FTTB, FTTN, FTTC, HFC Network"]
[null,null,"Additional / Replacement Access Card (excluding the First Access Card) ","n/a (Facilities Access)"]
[null,null,"Missed Appointment (During Business Hours)"]
[null,null,"Missed Appointment (Outside Business Hours)"]
[null,"Smart Places","Restoration","Fibre Network"]
[null,null,"Late Rescheduling (Smart Places Co-ordinated Appointment) (Day)"]
[null,null,"Late Rescheduling (Smart Places Co-ordinated Appointment) (After Hours)"]
[null,null,"On Site Maintenance Call Out"]
[null,"CSAS","On Site Maintenance Call Out"]
[null,"nbn Ethernet","Initial Standard Installation","Fibre Network","2025-09-14"]
[null,null,"Fibre Upgrade Installation"]

{"sheet":"Version History","index":2,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[null,"Version History"]
[null,"Version","Description","Date Published"]
[null,1,"SAU Price Control Model FY27−FY29","1 May 2026"]

{"sheet":"Compliance Summary","index":3,"n_rows":216,"n_cols":15,"rows_kept":216,"cut":false,"hidden":false,"merged":[[177,1,188,7],[207,1,211,7],[176,1,176,14],[206,1,206,14],[62,1,62,7],[132,1,133,7],[137,1,141,7],[145,1,148,7],[68,2,68,4],[76,2,76,4],[131,1,131,8],[171,1,171,8],[144,1,144,8],[136,1,136,8],[125,1,125,8],[172,1,173,7],[63,1,64,7],[61,1,61,14],[4,1,4,14],[5,1,5,14],[17,1,17,14],[6,1,8,7],[18,1,18,7]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Compliance Summary"]
[null,"2D.2 Weighted average price control (WAPC)"]
[null,"Note: For the first financial year (i.e., prices stated in the FY27 Tariff List), nbn has confirmed that the prices comply with the WAPC formula in clause 2D.2.2 of the SAU. For the second and third financial years in the Pricing Roadmap, nbn has assessed whether the prices are expected to comply with the WAPC formula based on forecasts of CPI and forecast quantities of WAPC Charge Components."]
[]
[]
[]
[null,null,"FY27","FY28","FY29"]
[null,"WAPC allowance",{"$f":"_xlfn.XLOOKUP('Compliance Summary'!C$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":3.6033331063118901E-2},{"$f":"_xlfn.XLOOKUP('Compliance Summary'!D$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":3.4730635718586589E-2},{"$f":"_xlfn.XLOOKUP('Compliance Summary'!E$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":2.6813692895947705E-2}]
[]
[null,"Weighted average price change",{"$f":"SUMPRODUCT('WAPC Price & Quantity'!G$19:G$1000,'WAPC Price & Quantity'!O$19:O$1000)/SUMPRODUCT('WAPC Price & Quantity'!F$19:F$1000,'WAPC Price & Quantity'!O$19:O$1000)-1","v":3.6032790223489375E-2},{"$f":"SUMPRODUCT('WAPC Price & Quantity'!H$19:H$1000,'WAPC Price & Quantity'!P$19:P$1000)/SUMPRODUCT('WAPC Price & Quantity'!G$19:G$1000,'WAPC Price & Quantity'!P$19:P$1000)-1","v":3.4280607180136036E-2},{"$f":"SUMPRODUCT('WAPC Price & Quantity'!I$19:I$1000,'WAPC Price & Quantity'!Q$19:Q$1000)/SUMPRODUCT('WAPC Price & Quantity'!H$19:H$1000,'WAPC Price & Quantity'!Q$19:Q$1000)-1","v":2.674461424541863E-2}]
[null,null,{"$f":"IF(C14<=C12,\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(D14<=D12,\"Compliant\",\"Not compliant\")","v":"Compliant"},"Compliant"]
[]
[]
[null,"2C.2 Restriction on changes to price relativities"]
[null,"Note: The reference to 'Year 2 Indicative Prices in Roadmap t − 1' is to the indicative FY27 prices included in Year 2 of the FY26-FY28 Pricing Roadmap."]
[]
[null,null,"Minimum price difference","Maximum price difference","Price difference delta"]
[null,"TC-4 price relativity restriction",{"$f":"MIN($H$26:$H$59)","v":-8.9999999999996305E-2},{"$f":"MAX($H$26:$H$59)","v":0.90999999999999659},{"$f":"D22-C22","v":0.99999999999999289},{"$f":"IF(AND(E22<=1,E22>=-1),\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[]
[]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY27 Tariff List","Year 2 Indicative Prices in\nRoadmap t − 1","Price Difference"]
[null,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$B:$E,ISNUMBER(SEARCH(\"TC-4\",'WAPC Price & Quantity'!$C:$C))*NOT(ISNUMBER(SEARCH(\"CVC\",'WAPC Price & Quantity'!$C:$C))))","v":"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)"},"AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C26)*('WAPC Price & Quantity'!$D:$D=$D26))","v":12},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C26)*('TC-4 Price Relativity Inputs'!$D:$D=$D26))","v":12},{"$f":"IF($G26=\"n/a\",\"n/a\",$F26-$G26)","v":0}]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C27)*('WAPC Price & Quantity'!$D:$D=$D27))","v":35.590000000000003},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C27)*('TC-4 Price Relativity Inputs'!$D:$D=$D27))","v":35.14},{"$f":"IF($G27=\"n/a\",\"n/a\",$F27-$G27)","v":0.45000000000000284}]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C28)*('WAPC Price & Quantity'!$D:$D=$D28))","v":36.15},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C28)*('TC-4 Price Relativity Inputs'!$D:$D=$D28))","v":35.92},0.22999999999999687]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Wireless","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C29)*('WAPC Price & Quantity'!$D:$D=$D29))","v":36.15},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C29)*('TC-4 Price Relativity Inputs'!$D:$D=$D29))","v":35.92},0.22999999999999687]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C30)*('WAPC Price & Quantity'!$D:$D=$D30))","v":36.15},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C30)*('TC-4 Price Relativity Inputs'!$D:$D=$D30))","v":35.92},0.22999999999999687]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C31)*('WAPC Price & Quantity'!$D:$D=$D31))","v":36.15},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C31)*('TC-4 Price Relativity Inputs'!$D:$D=$D31))","v":35.92},0.22999999999999687]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C32)*('WAPC Price & Quantity'!$D:$D=$D32))","v":57.6},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C32)*('TC-4 Price Relativity Inputs'!$D:$D=$D32))","v":57.69},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C33)*('WAPC Price & Quantity'!$D:$D=$D33))","v":57.6},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C33)*('TC-4 Price Relativity Inputs'!$D:$D=$D33))","v":57.69},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 up to 100/up to 20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C34)*('WAPC Price & Quantity'!$D:$D=$D34))","v":57.6},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C34)*('TC-4 Price Relativity Inputs'!$D:$D=$D34))","v":57.69},-8.9999999999996305E-2]
[null,"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 25/10 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C35)*('WAPC Price & Quantity'!$D:$D=$D35))","v":36.15},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C35)*('TC-4 Price Relativity Inputs'!$D:$D=$D35))","v":35.92},0.22999999999999687]
[null,"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 50/20 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C36)*('WAPC Price & Quantity'!$D:$D=$D36))","v":57.6},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C36)*('TC-4 Price Relativity Inputs'!$D:$D=$D36))","v":57.69},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C37)*('WAPC Price & Quantity'!$D:$D=$D37))","v":60.85},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C37)*('TC-4 Price Relativity Inputs'!$D:$D=$D37))","v":60.94},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C38)*('WAPC Price & Quantity'!$D:$D=$D38))","v":60.85},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C38)*('TC-4 Price Relativity Inputs'!$D:$D=$D38))","v":60.94},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C39)*('WAPC Price & Quantity'!$D:$D=$D39))","v":60.85},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C39)*('TC-4 Price Relativity Inputs'!$D:$D=$D39))","v":60.94},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C40)*('WAPC Price & Quantity'!$D:$D=$D40))","v":60.85},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C40)*('TC-4 Price Relativity Inputs'!$D:$D=$D40))","v":60.94},-8.9999999999996305E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C41)*('WAPC Price & Quantity'!$D:$D=$D41))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C41)*('TC-4 Price Relativity Inputs'!$D:$D=$D41))","v":63.94},0.65999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C42)*('WAPC Price & Quantity'!$D:$D=$D42))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C42)*('TC-4 Price Relativity Inputs'!$D:$D=$D42))","v":63.94},0.65999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C43)*('WAPC Price & Quantity'!$D:$D=$D43))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C43)*('TC-4 Price Relativity Inputs'!$D:$D=$D43))","v":63.94},0.65999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 750/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C44)*('WAPC Price & Quantity'!$D:$D=$D44))","v":67.12},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C44)*('TC-4 Price Relativity Inputs'!$D:$D=$D44))","v":66.8},0.32000000000000739]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C45)*('WAPC Price & Quantity'!$D:$D=$D45))","v":67.12},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C45)*('TC-4 Price Relativity Inputs'!$D:$D=$D45))","v":66.8},0.32000000000000739]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C46)*('WAPC Price & Quantity'!$D:$D=$D46))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C46)*('TC-4 Price Relativity Inputs'!$D:$D=$D46))","v":63.94},0.65999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C47)*('WAPC Price & Quantity'!$D:$D=$D47))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C47)*('TC-4 Price Relativity Inputs'!$D:$D=$D47))","v":63.94},0.65999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C48)*('WAPC Price & Quantity'!$D:$D=$D48))","v":79},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C48)*('TC-4 Price Relativity Inputs'!$D:$D=$D48))","v":79},0]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/100 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C49)*('WAPC Price & Quantity'!$D:$D=$D49))","v":75.88},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C49)*('TC-4 Price Relativity Inputs'!$D:$D=$D49))","v":75.94},-6.0000000000002274E-2]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C50)*('WAPC Price & Quantity'!$D:$D=$D50))","v":96.91},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C50)*('TC-4 Price Relativity Inputs'!$D:$D=$D50))","v":96},0.90999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/100 Mbps","HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C51)*('WAPC Price & Quantity'!$D:$D=$D51))","v":119.03999999999999},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C51)*('TC-4 Price Relativity Inputs'!$D:$D=$D51))","v":118.13},0.90999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C52)*('WAPC Price & Quantity'!$D:$D=$D52))","v":119.03999999999999},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C52)*('TC-4 Price Relativity Inputs'!$D:$D=$D52))","v":118.13},0.90999999999999659]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/500 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C53)*('WAPC Price & Quantity'!$D:$D=$D53))","v":154.99},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C53)*('TC-4 Price Relativity Inputs'!$D:$D=$D53))","v":154.08000000000001},0.90999999999999659]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C54)*('WAPC Price & Quantity'!$D:$D=$D54))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C54)*('TC-4 Price Relativity Inputs'!$D:$D=$D54))","v":63.94},0.65999999999999659]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C55)*('WAPC Price & Quantity'!$D:$D=$D55))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C55)*('TC-4 Price Relativity Inputs'!$D:$D=$D55))","v":63.94},0.65999999999999659]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C56)*('WAPC Price & Quantity'!$D:$D=$D56))","v":79},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C56)*('TC-4 Price Relativity Inputs'!$D:$D=$D56))","v":79},0]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C57)*('WAPC Price & Quantity'!$D:$D=$D57))","v":96.91},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C57)*('TC-4 Price Relativity Inputs'!$D:$D=$D57))","v":96},0.90999999999999659]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite","Satellite AVC TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C58)*('WAPC Price & Quantity'!$D:$D=$D58))","v":24},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C58)*('TC-4 Price Relativity Inputs'!$D:$D=$D58))","v":24},0]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite","Satellite AVC TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C59)*('WAPC Price & Quantity'!$D:$D=$D59))","v":27},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$E:$E,('TC-4 Price Relativity Inputs'!$C:$C=$C59)*('TC-4 Price Relativity Inputs'!$D:$D=$D59))","v":27},0]
[]
[]
[null,"2E.2 Individual price controls"]
[null,"2E.2.1 Entry Level Offers, 2E.2.2(a)-(c) Fixed line and fixed wireless TC-4 offers, 2E.2.3 Satellite TC-4 products"]
[null,"Note: For the first financial year (i.e., prices stated in the FY27 Tariff List), nbn has confirmed that the prices comply with the Individual Price Controls. For the second and third financial years in the Pricing Roadmap, nbn has assessed whether the prices are expected to comply with the Individual Price Controls based on forecasts of CPI."]
[]
[]
[null,"Input for price increase limit",0.05]
[]
[null,null,"Price Increase Limit"]
[null,"Individual Price Control","FY27","FY28","FY29"]
[null,"CPI",{"$f":"_xlfn.XLOOKUP(C$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":3.6256585063526359E-2},{"$f":"_xlfn.XLOOKUP(D$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":3.5999999999999997E-2},{"$f":"_xlfn.XLOOKUP(E$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":2.7E-2}]
[null,"Entry level TC-4",{"$f":"_xlfn.XLOOKUP(C$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":3.6256585063526359E-2},{"$f":"_xlfn.XLOOKUP(D$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":3.5999999999999997E-2},{"$f":"_xlfn.XLOOKUP(E$70,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":2.7E-2}]
[null,"Other fixed line and fixed wireless TC-4",{"$f":"MAX(C$71,'Compliance Summary'!$C$67)","v":0.05},{"$f":"MAX(D$71,'Compliance Summary'!$C$67)","v":0.05},{"$f":"MAX(E$71,'Compliance Summary'!$C$67)","v":0.05}]
[null,"Satellite AVC TC-4",{"$f":"C$71","v":3.6256585063526359E-2},{"$f":"D$71","v":3.5999999999999997E-2},2.7E-2]
[null,"Satellite CVC TC-4",0,0,0]
[]
[null,null,"Maximum Tariff Change"]
[null,"Individual Price Control","FY27","FY28","FY29"]
[null,"Entry level TC-4",{"$f":"IF((COUNTIF($E$215:$E$216, $B79) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B79)),(_xlfn.MAXIFS($H$215:$H$216, $E$215:$E$216, 'Compliance Summary'!$B79))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B79)))","v":3.6182400205459153E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B79)","v":3.5961272475795392E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B79)","v":2.6969292389853017E-2}]
[null,"Other fixed line and fixed wireless TC-4",{"$f":"IF((COUNTIF($E$215:$E$216, $B80) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B80)),(_xlfn.MAXIFS($H$215:$H$216, $E$215:$E$216, 'Compliance Summary'!$B80))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B80)))","v":4.9898326294384621E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B80)","v":5.0000000000000044E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B80)","v":4.9977885891198559E-2}]
[null,"Satellite AVC TC-4",{"$f":"IF((COUNTIF($E$215:$E$216, $B81) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B81)),(_xlfn.MAXIFS($H$215:$H$216, $E$215:$E$216, 'Compliance Summary'!$B81))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B81)))","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B81)","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B81)","v":0}]
[null,"Satellite CVC TC-4",{"$f":"IF((COUNTIF($E$215:$E$216, $B82) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B82)),(_xlfn.MAXIFS($H$215:$H$216, $E$215:$E$216, 'Compliance Summary'!$B82))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B82)))","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B82)","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M,'WAPC Price & Quantity'!$E:$E,'Compliance Summary'!$B82)","v":0}]
[]
[]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY26\npt − 1","FY27\npt","FY28\npt + 1","FY29\npt + 2","FY27\n% Tariff Change","FY28\n% Tariff Change","FY29\n% Tariff Change","FY27\nCompliant / Not Compliant","FY28\nCompliant / Not Compliant","FY29\nCompliant / Not Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC","Entry level TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C86) > 0, COUNTIF($D$215:$D$216, D86) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C86)*($D$215:$D$216=$D86))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C86)*('WAPC Price & Quantity'!$D:$D=$D86))))","v":34.887680000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C86)*('WAPC Price & Quantity'!$D:$D=$D86))","v":36.15},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C86)*('WAPC Price & Quantity'!$D:$D=$D86))","v":37.450000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C86)*('WAPC Price & Quantity'!$D:$D=$D86))","v":38.46},{"$f":"IF(F86>0,G86/F86-1,0)","v":3.6182400205459153E-2},{"$f":"IF(G86>0,H86/G86-1,0)","v":3.5961272475795392E-2},{"$f":"IF(H86>0,I86/H86-1,0)","v":2.6969292389853017E-2},{"$f":"IF(J86<=(_xlfn.XLOOKUP($E86,$B$70:$B$75,C$70:C$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(K86<=(_xlfn.XLOOKUP($E86,$B$70:$B$75,D$70:D$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(L86<=(_xlfn.XLOOKUP($E86,$B$70:$B$75,E$70:E$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Wireless","Entry level TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C87) > 0, COUNTIF($D$215:$D$216, D87) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C87)*($D$215:$D$216=$D87))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))))","v":34.887680000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":36.15},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":37.450000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":38.46},{"$f":"IF(F87>0,G87/F87-1,0)","v":3.6182400205459153E-2},{"$f":"IF(G87>0,H87/G87-1,0)","v":3.5961272475795392E-2},{"$f":"IF(H87>0,I87/H87-1,0)","v":2.6969292389853017E-2},{"$f":"IF(J87<=(_xlfn.XLOOKUP($E87,$B$70:$B$75,C$70:C$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(K87<=(_xlfn.XLOOKUP($E87,$B$70:$B$75,D$70:D$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(L87<=(_xlfn.XLOOKUP($E87,$B$70:$B$75,E$70:E$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C88) > 0, COUNTIF($D$215:$D$216, D88) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C88)*($D$215:$D$216=$D88))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))))","v":35.07},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":36.15},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":37.450000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":38.46},3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C89) > 0, COUNTIF($D$215:$D$216, D89) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C89)*($D$215:$D$216=$D89))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))))","v":35.07},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":36.15},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":37.450000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":38.46},3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,"Compliant","Compliant","Compliant"]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C90) > 0, COUNTIF($D$215:$D$216, D90) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C90)*($D$215:$D$216=$D90))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))))","v":35.07},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":36.15},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":37.450000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":38.46},3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C91) > 0, COUNTIF($D$215:$D$216, D91) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C91)*($D$215:$D$216=$D91))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))))","v":12.01},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":12},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":12},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":12},-8.3263946711076287E-4,0,0,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C92) > 0, COUNTIF($D$215:$D$216, D92) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C92)*($D$215:$D$216=$D92))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))))","v":33.9},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":35.590000000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":37.36},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":39.22},4.9852507374631427E-2,4.9733071087384007E-2,4.9785867237687409E-2,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C93) > 0, COUNTIF($D$215:$D$216, D93) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C93)*($D$215:$D$216=$D93))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))))","v":55.26},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":57.6},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":59.68},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":61.31},4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C94) > 0, COUNTIF($D$215:$D$216, D94) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C94)*($D$215:$D$216=$D94))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))))","v":55.26},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":57.6},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":59.68},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":61.31},4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,"Compliant","Compliant","Compliant"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C95) > 0, COUNTIF($D$215:$D$216, D95) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C95)*($D$215:$D$216=$D95))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))))","v":55.26},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":57.6},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":59.68},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":61.31},4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,"Compliant","Compliant","Compliant"]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C96) > 0, COUNTIF($D$215:$D$216, D96) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C96)*($D$215:$D$216=$D96))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))))","v":55.26},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":57.6},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":59.68},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":61.31},4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C97) > 0, COUNTIF($D$215:$D$216, D97) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C97)*($D$215:$D$216=$D97))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":60.85},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":62.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":64.56},3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C98) > 0, COUNTIF($D$215:$D$216, D98) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C98)*($D$215:$D$216=$D98))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":60.85},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":62.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":64.56},3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C99) > 0, COUNTIF($D$215:$D$216, D99) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C99)*($D$215:$D$216=$D99))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":60.85},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":62.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":64.56},3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C100) > 0, COUNTIF($D$215:$D$216, D100) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C100)*($D$215:$D$216=$D100))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":60.85},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":62.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":64.56},3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C101) > 0, COUNTIF($D$215:$D$216, D101) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C101)*($D$215:$D$216=$D101))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":71.22},4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C102) > 0, COUNTIF($D$215:$D$216, D102) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C102)*($D$215:$D$216=$D102))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":71.22},4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C103) > 0, COUNTIF($D$215:$D$216, D103) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C103)*($D$215:$D$216=$D103))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":71.22},4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 750/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C104) > 0, COUNTIF($D$215:$D$216, D104) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C104)*($D$215:$D$216=$D104))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))))","v":63.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":67.12},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":70.47},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":73.989999999999995},4.9898326294384621E-2,4.9910607866507695E-2,4.9950333475237585E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C105) > 0, COUNTIF($D$215:$D$216, D105) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C105)*($D$215:$D$216=$D105))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))))","v":63.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":67.12},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":70.47},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":73.989999999999995},4.9898326294384621E-2,4.9910607866507695E-2,4.9950333475237585E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C106) > 0, COUNTIF($D$215:$D$216, D106) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C106)*($D$215:$D$216=$D106))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))))","v":75.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":71.22},-0.14437086092715234,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C107) > 0, COUNTIF($D$215:$D$216, D107) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C107)*($D$215:$D$216=$D107))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":71.22},4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C108) > 0, COUNTIF($D$215:$D$216, D108) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C108)*($D$215:$D$216=$D108))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))))","v":101},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":79},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":81.37},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":83.57},-0.21782178217821779,3.0000000000000027E-2,2.7036991520216214E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/100 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C109) > 0, COUNTIF($D$215:$D$216, D109) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C109)*($D$215:$D$216=$D109))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))))","v":73.930000000000007},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":75.88},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":77.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":78.56},2.637630190720941E-2,2.1349499209277978E-2,1.3677419354838793E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C110) > 0, COUNTIF($D$215:$D$216, D110) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C110)*($D$215:$D$216=$D110))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))))","v":126.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":96.91},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":101.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":106.83},-0.23391304347826092,4.9943246311010325E-2,4.9926289926290002E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/100 Mbps","HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C111) > 0, COUNTIF($D$215:$D$216, D111) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C111)*($D$215:$D$216=$D111))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))))","v":115},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":119.03999999999999},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":123.71402477579198},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":127.05},3.5130434782608688E-2,3.9264321033198879E-2,2.6965214576551322E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C112) > 0, COUNTIF($D$215:$D$216, D112) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C112)*($D$215:$D$216=$D112))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))))","v":115},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":119.03999999999999},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":123.71402477579198},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":127.05},3.5130434782608688E-2,3.9264321033198879E-2,2.6965214576551322E-2,"Compliant","Compliant","Compliant"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/500 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C113) > 0, COUNTIF($D$215:$D$216, D113) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C113)*($D$215:$D$216=$D113))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))))","v":150},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":154.99},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":161.07},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":165.42},3.3266666666666778E-2,3.9228337312084527E-2,2.7006891413670964E-2,"Compliant","Compliant","Compliant"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C114) > 0, COUNTIF($D$215:$D$216, D114) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C114)*($D$215:$D$216=$D114))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":71.22},4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C115) > 0, COUNTIF($D$215:$D$216, D115) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C115)*($D$215:$D$216=$D115))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))))","v":75.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":64.599999999999994},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":67.83},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":71.22},-0.14437086092715234,5.0000000000000044E-2,4.9977885891198559E-2,"Compliant","Compliant","Compliant"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C116) > 0, COUNTIF($D$215:$D$216, D116) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C116)*($D$215:$D$216=$D116))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))))","v":101},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":79},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":81.37},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":83.57},-0.21782178217821779,3.0000000000000027E-2,2.7036991520216214E-2,"Compliant","Compliant","Compliant"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C117) > 0, COUNTIF($D$215:$D$216, D117) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C117)*($D$215:$D$216=$D117))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))))","v":126.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":96.91},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":101.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":106.83},-0.23391304347826092,4.9943246311010325E-2,4.9926289926290002E-2,"Compliant","Compliant","Compliant"]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite","Satellite AVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C118) > 0, COUNTIF($D$215:$D$216, D118) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C118)*($D$215:$D$216=$D118))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":24},0,0,0,"Compliant","Compliant","Compliant"]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite","Satellite AVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C119) > 0, COUNTIF($D$215:$D$216, D119) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C119)*($D$215:$D$216=$D119))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":27},0,0,0,"Compliant","Compliant","Compliant"]
[null,"3.2  Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C120) > 0, COUNTIF($D$215:$D$216, D120) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C120)*($D$215:$D$216=$D120))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C120)*('WAPC Price & Quantity'!$D:$D=$D120))))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C120)*('WAPC Price & Quantity'!$D:$D=$D120))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C120)*('WAPC Price & Quantity'!$D:$D=$D120))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C120)*('WAPC Price & Quantity'!$D:$D=$D120))","v":15.75},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C121) > 0, COUNTIF($D$215:$D$216, D121) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C121)*($D$215:$D$216=$D121))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C121)*('WAPC Price & Quantity'!$D:$D=$D121))))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C121)*('WAPC Price & Quantity'!$D:$D=$D121))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C121)*('WAPC Price & Quantity'!$D:$D=$D121))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C121)*('WAPC Price & Quantity'!$D:$D=$D121))","v":0},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C122) > 0, COUNTIF($D$215:$D$216, D122) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C122)*($D$215:$D$216=$D122))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C122)*('WAPC Price & Quantity'!$D:$D=$D122))))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C122)*('WAPC Price & Quantity'!$D:$D=$D122))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C122)*('WAPC Price & Quantity'!$D:$D=$D122))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C122)*('WAPC Price & Quantity'!$D:$D=$D122))","v":18},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$215:$C$216, C123) > 0, COUNTIF($D$215:$D$216, D123) > 0),\n(_xlfn._xlws.FILTER($F$215:$F$216,($C$215:$C$216=$C123)*($D$215:$D$216=$D123))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C123)*('WAPC Price & Quantity'!$D:$D=$D123))))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C123)*('WAPC Price & Quantity'!$D:$D=$D123))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C123)*('WAPC Price & Quantity'!$D:$D=$D123))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C123)*('WAPC Price & Quantity'!$D:$D=$D123))","v":40},0,0,0,"Compliant","Compliant","Compliant"]
[]
[]
[null,"2E.2.2(d) Fixed line and fixed wireless TC-4 offers"]
[]
[null,"Financial Year beginning ","Price Commitment (per utilised Mbps)","CVC TC-4 (non-Satellite) Price","Compliant / Not Compliant"]
[null,"Beginning 1 July 2025",3.5,{"$f":"'FY26 FACC'!$C$60","v":3.5},{"$f":"IF($D129<=$C129,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"Beginning 1 July 2026 and later",0,0,{"$f":"IF($D130<=$C130,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[]
[null,"2E.2.2(h) Fixed line and fixed wireless TC-4 offers"]
[null,"nbn confirms that it has not changed the Price structure of a Flat-Rate Offer such that it ceases to be a Flat Rate Offer. No additional charges apply for CVC TC-4 utilised in conjunction with a Flat-Rate Offer."]
[]
[]
[]
[null,"2E.2.4 Other Changes based on hourly labour rate and/or cost of materials"]
[null,"The SAU provides that, in respect of an Other Charge that consists of an hourly labour rate (or such other labour-based charge) and/or costs of materials:\n(a) the labour-based component of the Other Charge may only be increased by indexing it to the ABS Wage Price Index for Private Sector Construction or by periodically resetting it with reference to the relevant rates charged to nbn by its contractors; and\n(b) materials will be charged at cost.\n\nnbn is not increasing the labour-based component of any such Other Charge in FY27 and is not forecasting any increase to the labour-based component in FY28 and FY29."]
[]
[]
[]
[]
[]
[]
[null,"2E.2.5(a)(iii) Recurring WAPC Charge Components of Products withdrawn under clause 2H.6.2(a)"]
[null,"Note 1: On 13 November 2024, nbn provided notice under clause 2H.6.2(a) of the SAU of its intention to withdraw the ‘Cell Site Access Service’ (CSAS) Product on 13 November 2026.\nNote 2: Column F (Monthly Recurring Charge as at 13 November 2024) sets out the Price of each Recurring WAPC Charge Component for the CSAS Product, for which nbn issued a withdrawal notice under clause 2H.2.6(a) of the SAU. Consistent with clause 2E.2.5 of the SAU, the Price of each Recurring WAPC Charge Component for CSAS in the FY27 Tariff List does not exceed the respective Price of that Recurring WAPC Charge Component for CSAS as at 13 November 2024. "]
[]
[]
[]
[]
[null,"FY26 Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","Monthly Recurring Charge as at 13 November 2024","FY27\npt","Compliant / Not Compliant"]
[null,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$B:$D,ISNUMBER(SEARCH(\"14 CSAS Symmetric Access Capacity Offers\",'WAPC Price & Quantity'!$B:$B))+ISNUMBER(SEARCH(\"15 CSAS Network to Network Interface Offers\",'WAPC Price & Quantity'!$B:$B)))","v":"14 CSAS Symmetric Access Capacity Offers"},"CSAS - Access Capacity 50 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C152)*('Compliance Summary'!$D$85:$D$123=$D152),\"n/a\")","v":"n/a"},910,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C152)*('WAPC Price & Quantity'!$D:$D=$D152))","v":910},{"$f":"IF($G152<=$F152,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C153)*('Compliance Summary'!$D$85:$D$123=$D153),\"n/a\")","v":"n/a"},1245,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C153)*('WAPC Price & Quantity'!$D:$D=$D153))","v":1245},{"$f":"IF($G153<=$F153,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C154)*('Compliance Summary'!$D$85:$D$123=$D154),\"n/a\")","v":"n/a"},1250,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C154)*('WAPC Price & Quantity'!$D:$D=$D154))","v":1250},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C155)*('Compliance Summary'!$D$85:$D$123=$D155),\"n/a\")","v":"n/a"},1800,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C155)*('WAPC Price & Quantity'!$D:$D=$D155))","v":1800},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C156)*('Compliance Summary'!$D$85:$D$123=$D156),\"n/a\")","v":"n/a"},1500,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C156)*('WAPC Price & Quantity'!$D:$D=$D156))","v":1500},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C157)*('Compliance Summary'!$D$85:$D$123=$D157),\"n/a\")","v":"n/a"},2235,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C157)*('WAPC Price & Quantity'!$D:$D=$D157))","v":2235},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C158)*('Compliance Summary'!$D$85:$D$123=$D158),\"n/a\")","v":"n/a"},1720,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C158)*('WAPC Price & Quantity'!$D:$D=$D158))","v":1720},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C159)*('Compliance Summary'!$D$85:$D$123=$D159),\"n/a\")","v":"n/a"},2600,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C159)*('WAPC Price & Quantity'!$D:$D=$D159))","v":2600},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C160)*('Compliance Summary'!$D$85:$D$123=$D160),\"n/a\")","v":"n/a"},2070,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C160)*('WAPC Price & Quantity'!$D:$D=$D160))","v":2070},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C161)*('Compliance Summary'!$D$85:$D$123=$D161),\"n/a\")","v":"n/a"},3210,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C161)*('WAPC Price & Quantity'!$D:$D=$D161))","v":3210},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C162)*('Compliance Summary'!$D$85:$D$123=$D162),\"n/a\")","v":"n/a"},2550,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C162)*('WAPC Price & Quantity'!$D:$D=$D162))","v":2550},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C163)*('Compliance Summary'!$D$85:$D$123=$D163),\"n/a\")","v":"n/a"},4200,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C163)*('WAPC Price & Quantity'!$D:$D=$D163))","v":4200},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C164)*('Compliance Summary'!$D$85:$D$123=$D164),\"n/a\")","v":"n/a"},3240,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C164)*('WAPC Price & Quantity'!$D:$D=$D164))","v":3240},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C165)*('Compliance Summary'!$D$85:$D$123=$D165),\"n/a\")","v":"n/a"},5760,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C165)*('WAPC Price & Quantity'!$D:$D=$D165))","v":5760},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseLX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C166)*('Compliance Summary'!$D$85:$D$123=$D166),\"n/a\")","v":"n/a"},100,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C166)*('WAPC Price & Quantity'!$D:$D=$D166))","v":100},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseLR - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C167)*('Compliance Summary'!$D$85:$D$123=$D167),\"n/a\")","v":"n/a"},400,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C167)*('WAPC Price & Quantity'!$D:$D=$D167))","v":390},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseEX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C168)*('Compliance Summary'!$D$85:$D$123=$D168),\"n/a\")","v":"n/a"},125,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C168)*('WAPC Price & Quantity'!$D:$D=$D168))","v":125},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseER - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C169)*('Compliance Summary'!$D$85:$D$123=$D169),\"n/a\")","v":"n/a"},500,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C169)*('WAPC Price & Quantity'!$D:$D=$D169))","v":490},"Compliant"]
[]
[]
[null,"2E.2.6(a)(iii) Recurring WAPC Charge Components of Products where withdrawal is required by law or directed by Shareholder Ministers"]
[null,"nbn confirms that clause 2E.2.6(a)(iii) of the SAU has no relevant application to the Prices in the Tariff List published on 1 May 2026 (noting that the circumstances in which those controls would apply have not arisen)."]
[]
[]
[]
[null,"2E.3 Backward-looking compliance in respect of Average Combined Charges"]
[null,"Note: Bundled TC-4 Offers have a two-part AVC-CVC price structure. In that context, the individual price controls limit the prices of Bundled TC-4 Offers essentially by limiting their Forecast Average Combined Charge (FACC) for the upcoming year (based on a forecast of Daily AVC Peak Utilisation) as compared to their Average Combined Charge (ACC) for the current year (based on actual Daily AVC Peak Utilisation). Subsequently, over the course of a year, it’s possible that the ACC for a Bundled TC-4 Offer would exceed the FACC for that offer as stated in the Pricing Roadmap at the start of that year (e.g. because actual Daily AVC Peak Utilisation is higher than forecast). The 'backwards-looking price controls’ account for that possibility – and act to ensure that the relevant baseline when applying the individual price controls for the next year is based on the notional allowed ACC from the year before, not any higher actual ACC – see clauses 2E.3 and 2E.4 of the SAU.\n \nFor the purposes of the FY27 price control model, the backwards-looking price controls essentially check whether actual Daily AVC Peak Utilisation (and therefore the average of the Average Daily AVC Overage Charge) for each Bundled TC-4 Offer exceeded the forecast that was used for FY26. Where this occurs, ACCt − 1 for the relevant Bundled TC-4 Offer (as used in applying the individual price controls for FY27) is adjusted such that it would not have exceeded the backward-looking price control. This sets a lower baseline for those individual price controls and constrains the prices of such Bundled TC-4 Offers.\n \nThe ‘adjusted’ ACCt − 1 for such Bundled TC-4 Offers is not also used as the ‘pt − 1’ value in the WAPC (which is a separate price control). Rather, the ‘pt − 1’ value for Bundled TC-4 Offers for the purposes of the WAPC is based on the ACC for year t − 1 – see clause 2D.2.2(e) of the SAU. This reflects that the WAPC has a separate mechanism designed to account for the possibility that the ACC of Bundled TC-4 Offers may exceed the FACC for those offers for a given year (the ‘excess adjustment’ mechanism, which will first be applied in applying the WAPC from FY27 – see clause 2D.2.6 of the SAU)."]
[]
[]
[null,null,null,null,null,null,null,null,"     "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"December quarter CPI in FY25",2.4E-2]
[]
[null,null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY25 Average Combined Charge","Backward-looking Price Control","FY26 ACC","Exceeded / Not Exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D194)*('FY26 FACC'!$E:$E=$E194))","v":"12/1 Mbps (Basic Bundled Offer)"},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$B:$E,ISNUMBER(SEARCH(\"Bundled TC-4 Offers\",'WAPC Price & Quantity'!$B:$B)))","v":"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)"},"AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B194,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":12.01},{"$f":"$G194*IF($F194=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":12.6105},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B194,'FY26 FACC'!$C$14:$F$14,0))","v":12.01},{"$f":"IF($I194>$H194,\"Exceeded\",\"Not exceeded\")","v":"Not exceeded"}]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D195)*('FY26 FACC'!$E:$E=$E195))","v":"12/1 Mbps (Non-Basic Bundled Offer)"},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B195,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":32.68},{"$f":"$G195*IF($F195=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":34.314},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B195,'FY26 FACC'!$C$14:$F$14,0))","v":33.9},{"$f":"IF($I195>$H195,\"Exceeded\",\"Not exceeded\")","v":"Not exceeded"}]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D196)*('FY26 FACC'!$E:$E=$E196))","v":"25/5 Mbps and 25/10 Mbps"},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC","Entry level TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B196,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"$G196*IF($F196=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":34.887680000000003},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B196,'FY26 FACC'!$C$14:$F$14,0))","v":35.07},"Exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D197)*('FY26 FACC'!$E:$E=$E197))","v":"25/5 Mbps and 25/10 Mbps"},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Wireless","Entry level TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B197,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"$G197*IF($F197=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":34.887680000000003},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B197,'FY26 FACC'!$C$14:$F$14,0))","v":35.07},"Exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D198)*('FY26 FACC'!$E:$E=$E198))","v":"25/5 Mbps and 25/10 Mbps"},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B198,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"$G198*IF($F198=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":35.773499999999999},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B198,'FY26 FACC'!$C$14:$F$14,0))","v":35.07},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D199)*('FY26 FACC'!$E:$E=$E199))","v":"25/5 Mbps and 25/10 Mbps"},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B199,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"$G199*IF($F199=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":35.773499999999999},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B199,'FY26 FACC'!$C$14:$F$14,0))","v":35.07},{"$f":"IF($I199>$H199,\"Exceeded\",\"Not exceeded\")","v":"Not exceeded"}]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D200)*('FY26 FACC'!$E:$E=$E200))","v":"50/20 Mbps and Up to 100/Up to 20 Mbps "},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B200,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"$G200*IF($F200=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":56.301000000000002},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B200,'FY26 FACC'!$C$14:$F$14,0))","v":55.26},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D201)*('FY26 FACC'!$E:$E=$E201))","v":"50/20 Mbps and Up to 100/Up to 20 Mbps "},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B201,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"$G201*IF($F201=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":56.301000000000002},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B201,'FY26 FACC'!$C$14:$F$14,0))","v":55.26},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D202)*('FY26 FACC'!$E:$E=$E202))","v":"50/20 Mbps and Up to 100/Up to 20 Mbps "},"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 up to 100/up to 20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B202,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"$G202*IF($F202=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":56.301000000000002},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B202,'FY26 FACC'!$C$14:$F$14,0))","v":55.26},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D203)*('FY26 FACC'!$E:$E=$E203))","v":"25/5 Mbps and 25/10 Mbps"},"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 25/10 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B203,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"$G203*IF($F203=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":35.773499999999999},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B203,'FY26 FACC'!$C$14:$F$14,0))","v":35.07},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY26 FACC'!$B:$B,('FY26 FACC'!$D:$D=$D204)*('FY26 FACC'!$E:$E=$E204))","v":"50/20 Mbps and Up to 100/Up to 20 Mbps "},"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 50/20 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH($B204,'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"$G204*IF($F204=\"Entry level TC-4\",(1+$C$191),(1+MAX('Compliance Summary'!$C$67,$C$191)))","v":56.301000000000002},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH($B204,'FY26 FACC'!$C$14:$F$14,0))","v":55.26},"Not exceeded"]
[]
[]
[null,"2E.4 Effect of exceeding a Backward-looking Price Control"]
[null,"Note: The ACCt of the AVC TC-4 25/5 Mbps (Entry Level Offer) Bundled TC-4 Offer in FY26 exceeded the Backward-looking Price Controls under clause 2E.3(a).\n\nIn this case, clause 2E.4 of the SAU requires nbn to use the following (lower) ACCt − 1 values when applying the Individual Price Controls to set FY27 prices for the  25/5 Mbps Entry level TC-4 Offers (which nbn has used in the table below): \n\t• $34.89 for the 25/5 Mbps Bundled TC-4 Offer (being the ACCt − 1 value that would not have exceeded the Backward-looking Price Control – see cells H196:197), instead of $35.07 (cells I196:I197)."]
[]
[]
[]
[]
[]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","ACCt − 1 required to comply with\nBackward-looking Price Control","FY27 Price","% Tariff Change","Compliant / Not Compliant"]
[null,{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(C194),$J$194:$J$204=\"Exceeded\")","v":"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)"},"AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER($H$194:$H$204,($D$194:$D$204=$C215)*($E$194:$E$204=$D215))","v":34.887680000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C='Compliance Summary'!$C215)*('WAPC Price & Quantity'!$D:$D='Compliance Summary'!$D215))","v":36.15},{"$f":"IF($F215>0,$G215/$F215-1,0)","v":3.6182400205459153E-2},{"$f":"IF(H215<=(_xlfn.XLOOKUP(E215,$B$70:$B$75,C$70:C$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Wireless","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER($H$194:$H$204,($D$194:$D$204=$C216)*($E$194:$E$204=$D216))","v":34.887680000000003},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C='Compliance Summary'!$C216)*('WAPC Price & Quantity'!$D:$D='Compliance Summary'!$D216))","v":36.15},{"$f":"IF($F216>0,$G216/$F216-1,0)","v":3.6182400205459153E-2},{"$f":"IF(H216<=(_xlfn.XLOOKUP(E216,$B$70:$B$75,C$70:C$75,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"}]

{"sheet":"Price Control Inputs ->","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"WAPC Price & Quantity","index":5,"n_rows":322,"n_cols":19,"rows_kept":322,"cut":false,"hidden":false,"merged":[[1,2,6,3],[15,5,15,8],[15,14,15,16],[15,10,15,12],[9,1,13,3],[8,1,8,3]]}
[null,"Cell colour meanings"]
[null,"Input cell","nbn is a wholesaler and does not control retail prices charged by service providers. The wholesale prices in this document are exclusive of GST. References to speeds or bandwidth profiles in this document are not to end customer speeds; they are wholesale layer 2 peak or committed information rates (PIR or CIR) or potential maximum information rate bandwidth provided to retail providers unless stated otherwise. An end customer’s experience, including the speeds actually achieved over the nbn network, depends on the network technology and configuration over which services are delivered to their premises, whether they are using the internet during the busy period, and some factors outside of nbn’s control (like their equipment quality, software, chosen broadband plan, signal reception, or how their provider designs its network). Refer to nbn’s website and the Wholesale Broadband Agreement for further information."]
[null,"Calculation cell"]
[]
[]
[]
[]
[]
[null,"Price & Quantity Inputs"]
[null,"Note 1: nbn notes that quantities are annualised, consistent with clause 2D.2.2(g) of the SAU. For example, the quantities for monthly charges are multiplied by 12 for an annualised quantity. Quantities for charges with other billing periods are adjusted as required to an annualised basis.\nNote 2: The qt − 1.25 volumes shown in the t = FY27 column represent volumes supplied from 1 April 2025 and 31 March 2026, annualised in accordance with clause 2D.2.2(g) of the SAU. The qt − 1.25 volumes shown in the t = FY28 and t = FY29 columns represent forecast volumes for the periods 1 April 2026 to 31 March 2027 and 1 April 2027 to 31 March 2028, respectively."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Prices",null,null,null,null,"% Tariff Change",null,null,null,"Quantities"]
[null,null,null,null,null,"pt − 1","pt","pt + 1","pt + 2",null,null,null,null,null,"qt − 1.25","qt − 1.25","qt − 1.25",null,"Notes"]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY26","FY27","FY28","FY29",null,"FY27","FY28","FY29",null,"t = FY27","t = FY28","t = FY29","Recurring / Non-Recurring Charge","Note numbering below refers to\n'Notes & Assumptions' tab"]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C19)*('Compliance Summary'!$D$85:$D$123=$D19),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C19)*('FY26 FACC'!$E$68:$E$79=$D19)),'FY26 FACC'!$C$14:$F$14,0))","v":12.01},12,12,12,null,{"$f":"IF(AND(F19=0,G19=0),0,IF(F19>0,G19/F19-1,\"-\"))","v":-8.3263946711076287E-4},{"$f":"IF(AND(G19=0,H19=0),0,IF(G19>0,H19/G19-1,\"-\"))","v":0},{"$f":"IF(AND(H19=0,I19=0),0,IF(H19>0,I19/H19-1,\"-\"))","v":0},null,2847056.42,2339939.23,1897293.41,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C20)*('Compliance Summary'!$D$85:$D$123=$D20),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C20)*('FY26 FACC'!$E$68:$E$79=$D20)),'FY26 FACC'!$C$14:$F$14,0))","v":33.9},35.590000000000003,37.36,39.22,null,{"$f":"IF(AND(F20=0,G20=0),0,IF(F20>0,G20/F20-1,\"-\"))","v":4.9852507374631427E-2},{"$f":"IF(AND(G20=0,H20=0),0,IF(G20>0,H20/G20-1,\"-\"))","v":4.9733071087384007E-2},{"$f":"IF(AND(H20=0,I20=0),0,IF(H20>0,I20/H20-1,\"-\"))","v":4.9785867237687409E-2},null,2067396.36,1721162.18,1333761.93,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C21)*('Compliance Summary'!$D$85:$D$123=$D21),\"n/a\")","v":"Entry level TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C21)*('FY26 FACC'!$E$68:$E$79=$D21)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},36.15,37.450000000000003,38.46,null,3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,null,13627131.949999999,11159891.050000001,9348312.1199999992,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C22)*('Compliance Summary'!$D$85:$D$123=$D22),\"n/a\")","v":"Entry level TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C22)*('FY26 FACC'!$E$68:$E$79=$D22)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},36.15,37.450000000000003,38.46,null,3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,null,1568759.74,1483633.8,1509114.89,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/5-10 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C23)*('Compliance Summary'!$D$85:$D$123=$D23),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C23)*('FY26 FACC'!$E$68:$E$79=$D23)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},36.15,37.450000000000003,38.46,null,3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,null,2384708.52,3058617.45,3428106.21,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C24)*('Compliance Summary'!$D$85:$D$123=$D24),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C24)*('FY26 FACC'!$E$68:$E$79=$D24)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},36.15,37.450000000000003,38.46,null,3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,null,3642547.56,4961111.1900000004,6262887.9000000004,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C25)*('Compliance Summary'!$D$85:$D$123=$D25),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C25)*('FY26 FACC'!$E$68:$E$79=$D25)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},57.6,59.68,61.31,null,4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,null,15502738.720000001,11806117.449999999,8931317.9800000004,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C26)*('Compliance Summary'!$D$85:$D$123=$D26),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C26)*('FY26 FACC'!$E$68:$E$79=$D26)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},57.6,59.68,61.31,null,4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,null,22223977.350000001,18579617.010000002,16153985.140000001,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers (formerly 1.3 Bundled TC-4 Offers)","AVC TC-4 up to 100/up to 20 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C27)*('Compliance Summary'!$D$85:$D$123=$D27),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C27)*('FY26 FACC'!$E$68:$E$79=$D27)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},57.6,59.68,61.31,null,4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,null,2807753.26,2624235.38,2372628.0099999998,"Monthly Recurring Charge",3]
[null,"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 25/10 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C28)*('Compliance Summary'!$D$85:$D$123=$D28),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C28)*('FY26 FACC'!$E$68:$E$79=$D28)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},36.15,37.450000000000003,38.46,null,3.0795551753635575E-2,3.5961272475795392E-2,2.6969292389853017E-2,null,9814.65,13200.53,8763.0499999999993,"Monthly Recurring Charge",3]
[null,"1.2 Flat-Rate Offers - Smart Places (formerly 1.4 Bundled TC-4 Offers: Smart Places)","Smart Places - AVC TC-4 50/20 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C29)*('Compliance Summary'!$D$85:$D$123=$D29),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C29)*('FY26 FACC'!$E$68:$E$79=$D29)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},57.6,59.68,61.31,null,4.2345276872964188E-2,3.6111111111110983E-2,2.7312332439678233E-2,null,2457.67,5012.8,12501.9,"Monthly Recurring Charge",3]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C30)*('Compliance Summary'!$D$85:$D$123=$D30),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},58.53,60.85,62.93,64.56,null,3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,null,4038436.77,3866365.04,3319554.13,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C31)*('Compliance Summary'!$D$85:$D$123=$D31),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},58.53,60.85,62.93,64.56,null,3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,null,1991203.99,1621855.1,1128155.03,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/50 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C32)*('Compliance Summary'!$D$85:$D$123=$D32),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},58.53,60.85,62.93,64.56,null,3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,null,19733874.280000001,29909185.739999998,37696055.960000001,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C33)*('Compliance Summary'!$D$85:$D$123=$D33),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},58.53,60.85,62.93,64.56,null,3.963779258499911E-2,3.4182415776499608E-2,2.5901795645955961E-2,null,207882.38,357447.82,479908.13,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C34)*('Compliance Summary'!$D$85:$D$123=$D34),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},61.53,64.599999999999994,67.83,71.22,null,4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,null,1243314.3500000001,1161548.1200000001,1045874.23,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C35)*('Compliance Summary'!$D$85:$D$123=$D35),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},61.53,64.599999999999994,67.83,71.22,null,4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,null,476998.82,448051.96,393294.87,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C36)*('Compliance Summary'!$D$85:$D$123=$D36),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},61.53,64.599999999999994,67.83,71.22,null,4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,null,1628327.05,610901.75,470677.86,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 750/50 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C37)*('Compliance Summary'!$D$85:$D$123=$D37),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},63.93,67.12,70.47,73.989999999999995,null,4.9898326294384621E-2,4.9910607866507695E-2,4.9950333475237585E-2,null,3781372.21,3265141.59,2831078.88,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C38)*('Compliance Summary'!$D$85:$D$123=$D38),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},63.93,67.12,70.47,73.989999999999995,null,4.9898326294384621E-2,4.9910607866507695E-2,4.9950333475237585E-2,null,35471.339999999997,52763.71,58329.24,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C39)*('Compliance Summary'!$D$85:$D$123=$D39),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},75.5,64.599999999999994,67.83,71.22,null,-0.14437086092715234,5.0000000000000044E-2,4.9977885891198559E-2,null,533547.94999999995,1040386.49,1352736.85,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C40)*('Compliance Summary'!$D$85:$D$123=$D40),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},61.53,64.599999999999994,67.83,71.22,null,4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,null,117039.25,343104.66,455560.84,"Monthly Recurring Charge",5]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C41)*('Compliance Summary'!$D$85:$D$123=$D41),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},101,79,81.37,83.57,null,-0.21782178217821779,3.0000000000000027E-2,2.7036991520216214E-2,null,87149.29,161478.37,239023.93,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/100 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C42)*('Compliance Summary'!$D$85:$D$123=$D42),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},73.930000000000007,75.88,77.5,78.56,null,2.637630190720941E-2,2.1349499209277978E-2,1.3677419354838793E-2,null,4174717.84,4575672.58,5053301.67,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C43)*('Compliance Summary'!$D$85:$D$123=$D43),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},126.5,96.91,101.75,106.83,null,-0.23391304347826092,4.9943246311010325E-2,4.9926289926290002E-2,null,116967.19,212314.23999999999,280160.62,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/100 Mbps","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C44)*('Compliance Summary'!$D$85:$D$123=$D44),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},115,119.03999999999999,123.71402477579198,127.05,null,3.5130434782608688E-2,3.9264321033198879E-2,2.6965214576551322E-2,null,9873.7000000000007,33632.79,38934.25,"Monthly Recurring Charge",5]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/200 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C45)*('Compliance Summary'!$D$85:$D$123=$D45),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},115,119.03999999999999,123.71402477579198,127.05,null,3.5130434782608688E-2,3.9264321033198879E-2,2.6965214576551322E-2,null,18594.939999999999,61168.800000000003,74737.960000000006,"Monthly Recurring Charge",5]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/500 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C46)*('Compliance Summary'!$D$85:$D$123=$D46),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},150,154.99,161.07,165.42,null,3.3266666666666778E-2,3.9228337312084527E-2,2.7006891413670964E-2,null,7229.98,23744.36,30046.1,"Monthly Recurring Charge",5]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C47)*('Compliance Summary'!$D$85:$D$123=$D47),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},61.53,64.599999999999994,67.83,71.22,null,4.9894360474565191E-2,5.0000000000000044E-2,4.9977885891198559E-2,null,81.63,102.05,129.44999999999999,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C48)*('Compliance Summary'!$D$85:$D$123=$D48),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},75.5,64.599999999999994,67.83,71.22,null,-0.14437086092715234,5.0000000000000044E-2,4.9977885891198559E-2,null,11.05,808.8,2298.2600000000002,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C49)*('Compliance Summary'!$D$85:$D$123=$D49),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},101,79,81.37,83.57,null,-0.21782178217821779,3.0000000000000027E-2,2.7036991520216214E-2,null,0,316.16000000000003,517.79999999999995,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C50)*('Compliance Summary'!$D$85:$D$123=$D50),\"n/a\")","v":"Other fixed line and fixed wireless TC-4"},126.5,96.91,101.75,106.83,null,-0.23391304347826092,4.9943246311010325E-2,4.9926289926290002E-2,null,0,158.08000000000001,258.89999999999998,"Monthly Recurring Charge"]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C51)*('Compliance Summary'!$D$85:$D$123=$D51),\"n/a\")","v":"Satellite AVC TC-4"},24,24,24,24,null,0,0,0,null,104141.29,100523.04,30407.95,"Monthly Recurring Charge"]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C52)*('Compliance Summary'!$D$85:$D$123=$D52),\"n/a\")","v":"Satellite AVC TC-4"},27,27,27,27,null,0,0,0,null,147867.16,110353.69,30407.95,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 5/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C53)*('Compliance Summary'!$D$85:$D$123=$D53),\"n/a\")","v":"n/a"},51.2,53.2,55,56,null,3.90625E-2,3.3834586466165328E-2,1.8181818181818077E-2,null,87128.19,63472.45,29533.81,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 10/10 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C54)*('Compliance Summary'!$D$85:$D$123=$D54),\"n/a\")","v":"n/a"},134.13999999999999,139,144,148,null,3.6230803637990361E-2,3.5971223021582732E-2,2.7777777777777679E-2,null,51855.09,35789.480000000003,15447.02,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 20/20 Mbps","Fibre, FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C55)*('Compliance Summary'!$D$85:$D$123=$D55),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,30043.27,18137.939999999999,7836.26,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 30/30 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C56)*('Compliance Summary'!$D$85:$D$123=$D56),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,1042.8800000000001,734.21,315.70999999999998,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 40/40 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C57)*('Compliance Summary'!$D$85:$D$123=$D57),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,7160.52,4348.0600000000004,1691.28,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 50/50 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C58)*('Compliance Summary'!$D$85:$D$123=$D58),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,9342.44,3957.8,1127.52,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 60/60 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C59)*('Compliance Summary'!$D$85:$D$123=$D59),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,485.19,311.49,134.06,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 70/70 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C60)*('Compliance Summary'!$D$85:$D$123=$D60),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 80/80 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C61)*('Compliance Summary'!$D$85:$D$123=$D61),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,32.049999999999997,18.84,8.4600000000000009,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 90/90 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C62)*('Compliance Summary'!$D$85:$D$123=$D62),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 100/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C63)*('Compliance Summary'!$D$85:$D$123=$D63),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,1977.57,940.09,281.88,"Monthly Recurring Charge"]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 5/5 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C64)*('Compliance Summary'!$D$85:$D$123=$D64),\"n/a\")","v":"n/a"},51.2,53.2,55,56,null,3.90625E-2,3.3834586466165328E-2,1.8181818181818077E-2,null,60,20.41,25.89,"Monthly Recurring Charge"]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 10/10 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C65)*('Compliance Summary'!$D$85:$D$123=$D65),\"n/a\")","v":"n/a"},134.13999999999999,139,144,148,null,3.6230803637990361E-2,3.5971223021582732E-2,2.7777777777777679E-2,null,0,0,0,"Monthly Recurring Charge"]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 20/20 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C66)*('Compliance Summary'!$D$85:$D$123=$D66),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,12,0,0,"Monthly Recurring Charge"]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 50/50 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C67)*('Compliance Summary'!$D$85:$D$123=$D67),\"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,790.39,1294.51,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.15 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless, Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C68)*('Compliance Summary'!$D$85:$D$123=$D68),\"n/a\")","v":"n/a"},10,10,10,10,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",4]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.3 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C69)*('Compliance Summary'!$D$85:$D$123=$D69),\"n/a\")","v":"n/a"},18.5,19.3,19.899999999999999,20.399999999999999,null,4.3243243243243246E-2,3.1088082901554293E-2,2.5125628140703515E-2,null,510373.25,390631.93,246931.12,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C70)*('Compliance Summary'!$D$85:$D$123=$D70),\"n/a\")","v":"n/a"},18.5,19.3,19.899999999999999,20.399999999999999,null,4.3243243243243246E-2,3.1088082901554293E-2,2.5125628140703515E-2,null,84664.24,62826.23,39714.5,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C71)*('Compliance Summary'!$D$85:$D$123=$D71),\"n/a\")","v":"n/a"},18.5,19.3,19.899999999999999,20.399999999999999,null,4.3243243243243246E-2,3.1088082901554293E-2,2.5125628140703515E-2,null,38935.5,28798.15,18204.25,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 2 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C72)*('Compliance Summary'!$D$85:$D$123=$D72),\"n/a\")","v":"n/a"},18.5,19.3,19.899999999999999,20.399999999999999,null,4.3243243243243246E-2,3.1088082901554293E-2,2.5125628140703515E-2,null,1012.57,1055.58,667.27,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C73)*('Compliance Summary'!$D$85:$D$123=$D73),\"n/a\")","v":"n/a"},60,63,65,66,null,5.0000000000000044E-2,3.1746031746031855E-2,1.538461538461533E-2,null,304.67,220.71,139.52000000000001,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C74)*('Compliance Summary'!$D$85:$D$123=$D74),\"n/a\")","v":"Satellite CVC TC-4"},15.75,15.75,15.75,15.75,null,0,0,0,null,91375.07,88574.96,28158.880000000001,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-1","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C75)*('Compliance Summary'!$D$85:$D$123=$D75),\"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,421581.86,420106.94,420477.61,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-1","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C76)*('Compliance Summary'!$D$85:$D$123=$D76),\"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,960,960,299.02,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-2","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C77)*('Compliance Summary'!$D$85:$D$123=$D77),\"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C78)*('Compliance Summary'!$D$85:$D$123=$D78),\"n/a\")","v":"Satellite CVC TC-4"},0,0,0,0,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",11]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C79)*('Compliance Summary'!$D$85:$D$123=$D79),\"n/a\")","v":"Satellite CVC TC-4"},18,18,18,18,null,0,0,0,null,111.91,12,12,"Monthly Recurring Charge"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C80)*('Compliance Summary'!$D$85:$D$123=$D80),\"n/a\")","v":"Satellite CVC TC-4"},40,40,40,40,null,0,0,0,null,481.51,0,0,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseLX - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C81)*('Compliance Summary'!$D$85:$D$123=$D81),\"n/a\")","v":"n/a"},100,100,100,100,null,0,0,0,null,2921.92,2819.38,2791.64,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseLX - per NNI Bearer - Recurring","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C82)*('Compliance Summary'!$D$85:$D$123=$D82),\"n/a\")","v":"n/a"},100,100,100,100,null,0,0,0,null,48,36,36,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseLR - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C83)*('Compliance Summary'!$D$85:$D$123=$D83),\"n/a\")","v":"n/a"},375,390,390,390,null,4.0000000000000036E-2,0,0,null,100947.42,99774.97,99206.13,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseLR - per NNI Bearer - Recurring","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C84)*('Compliance Summary'!$D$85:$D$123=$D84),\"n/a\")","v":"n/a"},375,390,390,390,null,{"$f":"IF(AND(F84=0,G84=0),0,IF(F84>0,G84/F84-1,\"-\"))","v":4.0000000000000036E-2},{"$f":"IF(AND(G84=0,H84=0),0,IF(G84>0,H84/G84-1,\"-\"))","v":0},{"$f":"IF(AND(H84=0,I84=0),0,IF(H84>0,I84/H84-1,\"-\"))","v":0},null,78.05,72,72,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseLR4 - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C85)*('Compliance Summary'!$D$85:$D$123=$D85),\"n/a\")","v":"n/a"},2250,2340,2340,2340,null,4.0000000000000036E-2,0,0,null,4755.09,6336.84,7057.58,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseEX - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C86)*('Compliance Summary'!$D$85:$D$123=$D86),\"n/a\")","v":"n/a"},125,125,125,125,null,0,0,0,null,12,12,12,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseEX - per NNI Bearer - Recurring","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C87)*('Compliance Summary'!$D$85:$D$123=$D87),\"n/a\")","v":"n/a"},125,125,125,125,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseER - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C88)*('Compliance Summary'!$D$85:$D$123=$D88),\"n/a\")","v":"n/a"},470,490,490,490,null,4.2553191489361764E-2,0,0,null,2411.77,2181.1,2091.5,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseER - per NNI Bearer - Recurring","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C89)*('Compliance Summary'!$D$85:$D$123=$D89),\"n/a\")","v":"n/a"},470,490,490,490,null,4.2553191489361764E-2,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseER4 - per NNI Bearer - Recurring","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C90)*('Compliance Summary'!$D$85:$D$123=$D90),\"n/a\")","v":"n/a"},2800,2940,2940,2940,null,5.0000000000000044E-2,0,0,null,601.41,713.88,785.97,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","V-NNI","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C91)*('Compliance Summary'!$D$85:$D$123=$D91),\"n/a\")","v":"n/a"},30,31.5,31.5,31.5,null,5.0000000000000044E-2,0,0,null,20287.759999999998,19374.29,18960.11,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI Link","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C92)*('Compliance Summary'!$D$85:$D$123=$D92),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,21848.65,0,0,"Monthly Recurring Charge"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseLR (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C93)*('Compliance Summary'!$D$85:$D$123=$D93),\"n/a\")","v":"n/a"},187.5,195,195,195,null,4.0000000000000036E-2,0,0,null,10698.38,11685.99,11996.62,"Monthly Recurring Charge"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseLR (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C94)*('Compliance Summary'!$D$85:$D$123=$D94),\"n/a\")","v":"n/a"},187.5,195,195,195,null,4.0000000000000036E-2,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseER (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C95)*('Compliance Summary'!$D$85:$D$123=$D95),\"n/a\")","v":"n/a"},235,245,245,245,null,4.2553191489361764E-2,0,0,null,1598.5,1628.13,1628.13,"Monthly Recurring Charge"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseER (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C96)*('Compliance Summary'!$D$85:$D$123=$D96),\"n/a\")","v":"n/a"},235,245,245,245,null,4.2553191489361764E-2,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"6 Second UNI-V and AVC Offer","Second UNI-V and AVC offer","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C97)*('Compliance Summary'!$D$85:$D$123=$D97),\"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,15614.6,12647.88,9677.17,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C98)*('Compliance Summary'!$D$85:$D$123=$D98),\"n/a\")","v":"n/a"},15,15.5,16.100000000000001,16.5,null,3.3333333333333437E-2,3.8709677419354938E-2,2.4844720496894235E-2,null,81841.91,41789.75,10542.43,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C99)*('Compliance Summary'!$D$85:$D$123=$D99),\"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,887124.56,1506223.94,2027950.58,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C100)*('Compliance Summary'!$D$85:$D$123=$D100),\"n/a\")","v":"n/a"},25.6,26.5,27.5,28.2,null,3.515625E-2,3.7735849056603765E-2,2.5454545454545396E-2,null,6503.57,4677.7,1914.56,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C101)*('Compliance Summary'!$D$85:$D$123=$D101),\"n/a\")","v":"n/a"},56.32,58,60,62,null,2.9829545454545414E-2,3.4482758620689724E-2,3.3333333333333437E-2,null,7159.69,7491.62,5507.67,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C102)*('Compliance Summary'!$D$85:$D$123=$D102),\"n/a\")","v":"n/a"},33.28,34.5,35.700000000000003,36.700000000000003,null,3.6658653846153744E-2,3.4782608695652195E-2,2.8011204481792618E-2,null,97.61,54.05,14.98,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C103)*('Compliance Summary'!$D$85:$D$123=$D103),\"n/a\")","v":"n/a"},66.56,69,71,73,null,3.6658653846153744E-2,2.8985507246376718E-2,2.8169014084507005E-2,null,290.89,173.92,96,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C104)*('Compliance Summary'!$D$85:$D$123=$D104),\"n/a\")","v":"n/a"},40.96,42.4,44,45.2,null,3.515625E-2,3.7735849056603765E-2,2.7272727272727337E-2,null,4193.6899999999996,3610.85,1824.72,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C105)*('Compliance Summary'!$D$85:$D$123=$D105),\"n/a\")","v":"n/a"},25,25,25,25,null,0,0,0,null,168049.74,319290.28000000003,511113.36,"Monthly Recurring Charge"]
[null,"7.2 Enhanced Fault Service Level Offers","Enhanced (90 Day) - 12 (24/7) Fault Service Levels","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C106)*('Compliance Summary'!$D$85:$D$123=$D106),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,149,31,0,"Non-Recurring Charge"]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C107)*('Compliance Summary'!$D$85:$D$123=$D107),\"n/a\")","v":"n/a"},15,15.5,16.100000000000001,16.5,null,3.3333333333333437E-2,3.8709677419354938E-2,2.4844720496894235E-2,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12 (24/7)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C108)*('Compliance Summary'!$D$85:$D$123=$D108),\"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 8","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C109)*('Compliance Summary'!$D$85:$D$123=$D109),\"n/a\")","v":"n/a"},25.6,26.5,27.5,28.2,null,3.515625E-2,3.7735849056603765E-2,2.5454545454545396E-2,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart places - Enhanced SLA - 8 (24/7)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C110)*('Compliance Summary'!$D$85:$D$123=$D110),\"n/a\")","v":"n/a"},56.32,58,60,62,null,2.9829545454545414E-2,3.4482758620689724E-2,3.3333333333333437E-2,null,0,0,0,"Monthly Recurring Charge",14]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C111)*('Compliance Summary'!$D$85:$D$123=$D111),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,80188,51499.73,23419.119999999999,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation (1 Port NTD)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C112)*('Compliance Summary'!$D$85:$D$123=$D112),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,137196,271500,271500,"Non-Recurring Charge",5]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation (4 Port NTD)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C113)*('Compliance Summary'!$D$85:$D$123=$D113),\"n/a\")","v":"n/a"},100,100,100,100,null,0,0,0,null,3173,7308,7308,"Non-Recurring Charge",5]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","After Hours Installation","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C114)*('Compliance Summary'!$D$85:$D$123=$D114),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,4,4.3600000000000003,4.3600000000000003,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Fibre Upgrade Installation (1 Port NTD)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C115)*('Compliance Summary'!$D$85:$D$123=$D115),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,174184,324888,324888,"Non-Recurring Charge",5]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Fibre Upgrade Installation (4 Port NTD)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C116)*('Compliance Summary'!$D$85:$D$123=$D116),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,4848,10224,10224,"Non-Recurring Charge",5]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","W-NTD Upgrade Installation","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C117)*('Compliance Summary'!$D$85:$D$123=$D117),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,6001,6564.38,1608.86,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Access Component Reactivation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C118)*('Compliance Summary'!$D$85:$D$123=$D118),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,1185000,1396032,1396032,"Non-Recurring Charge",10]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","CVC Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C119)*('Compliance Summary'!$D$85:$D$123=$D119),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,1376,0,0,"Non-Recurring Charge",11]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C120)*('Compliance Summary'!$D$85:$D$123=$D120),\"n/a\")","v":"n/a"},1000,1000,1000,1000,null,0,0,0,null,21,0,0,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C121)*('Compliance Summary'!$D$85:$D$123=$D121),\"n/a\")","v":"n/a"},3000,3000,3000,3000,null,0,0,0,null,841,388.67,420.67,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseLR4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C122)*('Compliance Summary'!$D$85:$D$123=$D122),\"n/a\")","v":"n/a"},20000,20000,20000,20000,null,0,0,0,null,208,60,60,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C123)*('Compliance Summary'!$D$85:$D$123=$D123),\"n/a\")","v":"n/a"},2000,2000,2000,2000,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C124)*('Compliance Summary'!$D$85:$D$123=$D124),\"n/a\")","v":"n/a"},4000,4000,4000,4000,null,0,0,0,null,56,12,12,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseER4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C125)*('Compliance Summary'!$D$85:$D$123=$D125),\"n/a\")","v":"n/a"},24000,24000,24000,24000,null,0,0,0,null,10,6,6,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C126)*('Compliance Summary'!$D$85:$D$123=$D126),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,243,0,0,"Non-Recurring Charge",11]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","V-NNI Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C127)*('Compliance Summary'!$D$85:$D$123=$D127),\"n/a\")","v":"n/a"},250,250,250,250,null,0,0,0,null,247,142.83000000000001,242.83,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Service Qualification Enquiry","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C128)*('Compliance Summary'!$D$85:$D$123=$D128),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Initial Standard Installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C129)*('Compliance Summary'!$D$85:$D$123=$D129),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Access Component Reactivation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C130)*('Compliance Summary'!$D$85:$D$123=$D130),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - CVC Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C131)*('Compliance Summary'!$D$85:$D$123=$D131),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseLX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C132)*('Compliance Summary'!$D$85:$D$123=$D132),\"n/a\")","v":"n/a"},1000,1000,1000,1000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseLR - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C133)*('Compliance Summary'!$D$85:$D$123=$D133),\"n/a\")","v":"n/a"},3000,3000,3000,3000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseLR4 - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C134)*('Compliance Summary'!$D$85:$D$123=$D134),\"n/a\")","v":"n/a"},20000,20000,20000,20000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseEX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C135)*('Compliance Summary'!$D$85:$D$123=$D135),\"n/a\")","v":"n/a"},2000,2000,2000,2000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseER - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C136)*('Compliance Summary'!$D$85:$D$123=$D136),\"n/a\")","v":"n/a"},4000,4000,4000,4000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseER4 - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C137)*('Compliance Summary'!$D$85:$D$123=$D137),\"n/a\")","v":"n/a"},24000,24000,24000,24000,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI Link Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C138)*('Compliance Summary'!$D$85:$D$123=$D138),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Virtual NNI Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C139)*('Compliance Summary'!$D$85:$D$123=$D139),\"n/a\")","v":"n/a"},250,250,250,250,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Initial Standard Installation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C140)*('Compliance Summary'!$D$85:$D$123=$D140),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,119,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Access Component Reactivation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C141)*('Compliance Summary'!$D$85:$D$123=$D141),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,480,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C142)*('Compliance Summary'!$D$85:$D$123=$D142),\"n/a\")","v":"n/a"},692,692,692,692,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C143)*('Compliance Summary'!$D$85:$D$123=$D143),\"n/a\")","v":"n/a"},1057,1057,1057,1057,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C144)*('Compliance Summary'!$D$85:$D$123=$D144),\"n/a\")","v":"n/a"},2226,2226,2226,2226,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C145)*('Compliance Summary'!$D$85:$D$123=$D145),\"n/a\")","v":"n/a"},1559,1559,1559,1559,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C146)*('Compliance Summary'!$D$85:$D$123=$D146),\"n/a\")","v":"n/a"},1751,1751,1751,1751,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C147)*('Compliance Summary'!$D$85:$D$123=$D147),\"n/a\")","v":"n/a"},3732,3732,3732,3732,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","CVC Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C148)*('Compliance Summary'!$D$85:$D$123=$D148),\"n/a\")","v":"n/a"},0,0,0,0,null,{"$f":"IF(AND(F148=0,G148=0),0,IF(F148>0,G148/F148-1,\"-\"))","v":0},{"$f":"IF(AND(G148=0,H148=0),0,IF(G148>0,H148/G148-1,\"-\"))","v":0},{"$f":"IF(AND(H148=0,I148=0),0,IF(H148>0,I148/H148-1,\"-\"))","v":0},null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C149)*('Compliance Summary'!$D$85:$D$123=$D149),\"n/a\")","v":"n/a"},1000,1000,1000,1000,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C150)*('Compliance Summary'!$D$85:$D$123=$D150),\"n/a\")","v":"n/a"},3000,3000,3000,3000,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C151)*('Compliance Summary'!$D$85:$D$123=$D151),\"n/a\")","v":"n/a"},2000,2000,2000,2000,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C152)*('Compliance Summary'!$D$85:$D$123=$D152),\"n/a\")","v":"n/a"},4000,4000,4000,4000,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C153)*('Compliance Summary'!$D$85:$D$123=$D153),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","CVC Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C154)*('Compliance Summary'!$D$85:$D$123=$D154),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C155)*('Compliance Summary'!$D$85:$D$123=$D155),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C156)*('Compliance Summary'!$D$85:$D$123=$D156),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.5 Service modifications – Smart Places","Smart Places - Access Component Modification (no attendance at Smart Location required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C157)*('Compliance Summary'!$D$85:$D$123=$D157),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.5 Service modifications – Smart Places","Smart Places - CVC Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C158)*('Compliance Summary'!$D$85:$D$123=$D158),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C159)*('Compliance Summary'!$D$85:$D$123=$D159),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Link Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C160)*('Compliance Summary'!$D$85:$D$123=$D160),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor unit) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C161)*('Compliance Summary'!$D$85:$D$123=$D161),\"n/a\")","v":"n/a"},420,420,420,420,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C162)*('Compliance Summary'!$D$85:$D$123=$D162),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.6 Service modifications – NBN Co Satellite Network","CVC Modification","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C163)*('Compliance Summary'!$D$85:$D$123=$D163),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.6 Service modifications – NBN Co Satellite Network","NNI Modification","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C164)*('Compliance Summary'!$D$85:$D$123=$D164),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C165)*('Compliance Summary'!$D$85:$D$123=$D165),\"n/a\")","v":"n/a"},754,754,754,754,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C166)*('Compliance Summary'!$D$85:$D$123=$D166),\"n/a\")","v":"n/a"},1119,1119,1119,1119,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C167)*('Compliance Summary'!$D$85:$D$123=$D167),\"n/a\")","v":"n/a"},2288,2288,2288,2288,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C168)*('Compliance Summary'!$D$85:$D$123=$D168),\"n/a\")","v":"n/a"},1621,1621,1621,1621,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C169)*('Compliance Summary'!$D$85:$D$123=$D169),\"n/a\")","v":"n/a"},1812,1812,1812,1812,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C170)*('Compliance Summary'!$D$85:$D$123=$D170),\"n/a\")","v":"n/a"},3793,3793,3793,3793,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C171)*('Compliance Summary'!$D$85:$D$123=$D171),\"n/a\")","v":"n/a"},783,783,783,783,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C172)*('Compliance Summary'!$D$85:$D$123=$D172),\"n/a\")","v":"n/a"},1149,1149,1149,1149,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C173)*('Compliance Summary'!$D$85:$D$123=$D173),\"n/a\")","v":"n/a"},2317,2317,2317,2317,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C174)*('Compliance Summary'!$D$85:$D$123=$D174),\"n/a\")","v":"n/a"},1650,1650,1650,1650,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C175)*('Compliance Summary'!$D$85:$D$123=$D175),\"n/a\")","v":"n/a"},1842,1842,1842,1842,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C176)*('Compliance Summary'!$D$85:$D$123=$D176),\"n/a\")","v":"n/a"},3823,3823,3823,3823,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C177)*('Compliance Summary'!$D$85:$D$123=$D177),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C178)*('Compliance Summary'!$D$85:$D$123=$D178),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C179)*('Compliance Summary'!$D$85:$D$123=$D179),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C180)*('Compliance Summary'!$D$85:$D$123=$D180),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C181)*('Compliance Summary'!$D$85:$D$123=$D181),\"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C182)*('Compliance Summary'!$D$85:$D$123=$D182),\"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C183)*('Compliance Summary'!$D$85:$D$123=$D183),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C184)*('Compliance Summary'!$D$85:$D$123=$D184),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C185)*('Compliance Summary'!$D$85:$D$123=$D185),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C186)*('Compliance Summary'!$D$85:$D$123=$D186),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C187)*('Compliance Summary'!$D$85:$D$123=$D187),\"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C188)*('Compliance Summary'!$D$85:$D$123=$D188),\"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C189)*('Compliance Summary'!$D$85:$D$123=$D189),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C190)*('Compliance Summary'!$D$85:$D$123=$D190),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C191)*('Compliance Summary'!$D$85:$D$123=$D191),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C192)*('Compliance Summary'!$D$85:$D$123=$D192),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C193)*('Compliance Summary'!$D$85:$D$123=$D193),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C194)*('Compliance Summary'!$D$85:$D$123=$D194),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C195)*('Compliance Summary'!$D$85:$D$123=$D195),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C196)*('Compliance Summary'!$D$85:$D$123=$D196),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C197)*('Compliance Summary'!$D$85:$D$123=$D197),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C198)*('Compliance Summary'!$D$85:$D$123=$D198),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C199)*('Compliance Summary'!$D$85:$D$123=$D199),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C200)*('Compliance Summary'!$D$85:$D$123=$D200),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C201)*('Compliance Summary'!$D$85:$D$123=$D201),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C202)*('Compliance Summary'!$D$85:$D$123=$D202),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C203)*('Compliance Summary'!$D$85:$D$123=$D203),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C204)*('Compliance Summary'!$D$85:$D$123=$D204),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C205)*('Compliance Summary'!$D$85:$D$123=$D205),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C206)*('Compliance Summary'!$D$85:$D$123=$D206),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C207)*('Compliance Summary'!$D$85:$D$123=$D207),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C208)*('Compliance Summary'!$D$85:$D$123=$D208),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C209)*('Compliance Summary'!$D$85:$D$123=$D209),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C210)*('Compliance Summary'!$D$85:$D$123=$D210),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Voiceband Reinstatement","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C211)*('Compliance Summary'!$D$85:$D$123=$D211),\"n/a\")","v":"n/a"},250,250,250,250,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Transition Reversal","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C212)*('Compliance Summary'!$D$85:$D$123=$D212),\"n/a\")","v":"n/a"},250,250,250,250,null,{"$f":"IF(AND(F212=0,G212=0),0,IF(F212>0,G212/F212-1,\"-\"))","v":0},{"$f":"IF(AND(G212=0,H212=0),0,IF(G212>0,H212/G212-1,\"-\"))","v":0},{"$f":"IF(AND(H212=0,I212=0),0,IF(H212>0,I212/H212-1,\"-\"))","v":0},null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - No Fault Found (No Truck Roll Required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C213)*('Compliance Summary'!$D$85:$D$123=$D213),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - First Missed Appointment (Trouble Ticket Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C214)*('Compliance Summary'!$D$85:$D$123=$D214),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.8 Service management – Smart Places","Smart Places - Subsequent Missed Appointment (Trouble Ticket Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C215)*('Compliance Summary'!$D$85:$D$123=$D215),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C216)*('Compliance Summary'!$D$85:$D$123=$D216),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C217)*('Compliance Summary'!$D$85:$D$123=$D217),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C218)*('Compliance Summary'!$D$85:$D$123=$D218),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C219)*('Compliance Summary'!$D$85:$D$123=$D219),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C220)*('Compliance Summary'!$D$85:$D$123=$D220),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C221)*('Compliance Summary'!$D$85:$D$123=$D221),\"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C222)*('Compliance Summary'!$D$85:$D$123=$D222),\"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (Truck Roll Required) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C223)*('Compliance Summary'!$D$85:$D$123=$D223),\"n/a\")","v":"n/a"},420,420,420,420,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C224)*('Compliance Summary'!$D$85:$D$123=$D224),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C225)*('Compliance Summary'!$D$85:$D$123=$D225),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Isolated Area","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C226)*('Compliance Summary'!$D$85:$D$123=$D226),\"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Limited Access Area (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C227)*('Compliance Summary'!$D$85:$D$123=$D227),\"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Urban Area or Major Rural Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C228)*('Compliance Summary'!$D$85:$D$123=$D228),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Minor Rural Area or Remote Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C229)*('Compliance Summary'!$D$85:$D$123=$D229),\"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Isolated Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C230)*('Compliance Summary'!$D$85:$D$123=$D230),\"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Limited Access Area) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C231)*('Compliance Summary'!$D$85:$D$123=$D231),\"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C232)*('Compliance Summary'!$D$85:$D$123=$D232),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,434187,419354,419354,"Non-Recurring Charge"]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer Reversal","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C233)*('Compliance Summary'!$D$85:$D$123=$D233),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,2067,2096.77,2096.77,"Non-Recurring Charge"]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Non-Infrastructure Transfers (per Service Transfer)","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C234)*('Compliance Summary'!$D$85:$D$123=$D234),\"n/a\")","v":"n/a"},1.5,1.5,1.5,1.5,null,0,0,0,null,31330,468800,2400,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C235)*('Compliance Summary'!$D$85:$D$123=$D235),\"n/a\")","v":"n/a"},18,18,18,18,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C236)*('Compliance Summary'!$D$85:$D$123=$D236),\"n/a\")","v":"n/a"},40,40,40,40,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C237)*('Compliance Summary'!$D$85:$D$123=$D237),\"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C238)*('Compliance Summary'!$D$85:$D$123=$D238),\"n/a\")","v":"n/a"},22,22,22,22,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C239)*('Compliance Summary'!$D$85:$D$123=$D239),\"n/a\")","v":"n/a"},132,132,132,132,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C240)*('Compliance Summary'!$D$85:$D$123=$D240),\"n/a\")","v":"n/a"},110,110,110,110,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"9 NBN Co Co-location Offer","Lockable Full Height Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C241)*('Compliance Summary'!$D$85:$D$123=$D241),\"n/a\")","v":"n/a"},2048,2120,2200,2260,null,3.515625E-2,3.7735849056603765E-2,2.7272727272727337E-2,null,1303.46,1339.39,1339.39,"Monthly Recurring Charge"]
[null,"9 NBN Co Co-location Offer","Lockable Half Height Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C242)*('Compliance Summary'!$D$85:$D$123=$D242),\"n/a\")","v":"n/a"},1228.8,1270,1320,1350,null,3.3528645833333481E-2,3.937007874015741E-2,2.2727272727272707E-2,null,4928.91,5015.9399999999996,4952.82,"Monthly Recurring Charge"]
[null,"10 Facilities Access Service Offer","Cross-Connect","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C243)*('Compliance Summary'!$D$85:$D$123=$D243),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,320198.56,0,0,"Monthly Recurring Charge",11]
[null,"10 Facilities Access Service Offer","NBN Co ODF Termination Point","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C244)*('Compliance Summary'!$D$85:$D$123=$D244),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,16097.23,0,0,"Monthly Recurring Charge",11]
[null,"10 Facilities Access Service Offer","NBN Co Building Entry Service","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C245)*('Compliance Summary'!$D$85:$D$123=$D245),\"n/a\")","v":"n/a"},194.56,194.56,194.56,194.56,null,0,0,0,null,1168.67,1211.97,1236,"Monthly Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Full Height Equipment Rack) - per lockable full height equipment rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C246)*('Compliance Summary'!$D$85:$D$123=$D246),\"n/a\")","v":"n/a"},1500,1500,1500,1500,null,0,0,0,null,3,0,0,"Non-Recurring Charge",12]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Half Height Equipment Rack) - per lockable half height equipment rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C247)*('Compliance Summary'!$D$85:$D$123=$D247),\"n/a\")","v":"n/a"},900,900,900,900,null,0,0,0,null,20,0,0,"Non-Recurring Charge",12]
[null,"11 Other Charges – Facilities Access Service","Set-up Cross-Connect - per interface","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C248)*('Compliance Summary'!$D$85:$D$123=$D248),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,2908,0,0,"Non-Recurring Charge",11]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co ODF Termination Point - per interface","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C249)*('Compliance Summary'!$D$85:$D$123=$D249),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,76,0,0,"Non-Recurring Charge",11]
[null,"11 Other Charges – Facilities Access Service","Supply of First Access Card","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C250)*('Compliance Summary'!$D$85:$D$123=$D250),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a subsequent fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 24 pre-cabled and terminated single mode fibre tie cables","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C251)*('Compliance Summary'!$D$85:$D$123=$D251),\"n/a\")","v":"n/a"},6205,6205,6205,6840,null,0,0,0.10233682514101528,null,1,0,0,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 72 pre-cabled and terminated single mode fibre tie cables installed in the first half of the fibre termination tray/patch panel","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C252)*('Compliance Summary'!$D$85:$D$123=$D252),\"n/a\")","v":"n/a"},10381,10381,10381,11450,null,0,0,0.10297659185049612,null,0,0,0,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of 72 pre-cabled and terminated single mode fibre tie cables in the second half of an existing fibre termination tray/patch panel in the relevant Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C253)*('Compliance Summary'!$D$85:$D$123=$D253),\"n/a\")","v":"n/a"},8847,8847,8847,9750,null,0,0,0.10206849779586302,null,0,0,0,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 144 pre-cabled and terminated single mode fibre tie cables","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C254)*('Compliance Summary'!$D$85:$D$123=$D254),\"n/a\")","v":"n/a"},18495,18495,18495,20390,null,0,0,0.10246012435793461,null,0,0,0,"Non-Recurring Charge"]
[null,"12 Platform Interfacing Offer","NPIS","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C255)*('Compliance Summary'!$D$85:$D$123=$D255),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"13 Sandpit","Sandpit","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C256)*('Compliance Summary'!$D$85:$D$123=$D256),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",11]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C257)*('Compliance Summary'!$D$85:$D$123=$D257),\"n/a\")","v":"n/a"},910,910,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C258)*('Compliance Summary'!$D$85:$D$123=$D258),\"n/a\")","v":"n/a"},1245,1245,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C259)*('Compliance Summary'!$D$85:$D$123=$D259),\"n/a\")","v":"n/a"},1250,1250,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C260)*('Compliance Summary'!$D$85:$D$123=$D260),\"n/a\")","v":"n/a"},1800,1800,0,0,null,0,-1,0,null,12,7.04,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C261)*('Compliance Summary'!$D$85:$D$123=$D261),\"n/a\")","v":"n/a"},1500,1500,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C262)*('Compliance Summary'!$D$85:$D$123=$D262),\"n/a\")","v":"n/a"},2235,2235,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C263)*('Compliance Summary'!$D$85:$D$123=$D263),\"n/a\")","v":"n/a"},1720,1720,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C264)*('Compliance Summary'!$D$85:$D$123=$D264),\"n/a\")","v":"n/a"},2600,2600,0,0,null,0,-1,0,null,12,7.04,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C265)*('Compliance Summary'!$D$85:$D$123=$D265),\"n/a\")","v":"n/a"},2070,2070,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C266)*('Compliance Summary'!$D$85:$D$123=$D266),\"n/a\")","v":"n/a"},3210,3210,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C267)*('Compliance Summary'!$D$85:$D$123=$D267),\"n/a\")","v":"n/a"},2550,2550,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C268)*('Compliance Summary'!$D$85:$D$123=$D268),\"n/a\")","v":"n/a"},4200,4200,0,0,null,0,-1,0,null,12,7.04,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C269)*('Compliance Summary'!$D$85:$D$123=$D269),\"n/a\")","v":"n/a"},3240,3240,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C270)*('Compliance Summary'!$D$85:$D$123=$D270),\"n/a\")","v":"n/a"},5760,5760,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseLX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C271)*('Compliance Summary'!$D$85:$D$123=$D271),\"n/a\")","v":"n/a"},100,100,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge","14, 18"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseLR - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C272)*('Compliance Summary'!$D$85:$D$123=$D272),\"n/a\")","v":"n/a"},375,390,0,0,null,4.0000000000000036E-2,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseEX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C273)*('Compliance Summary'!$D$85:$D$123=$D273),\"n/a\")","v":"n/a"},125,125,0,0,null,0,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseER - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C274)*('Compliance Summary'!$D$85:$D$123=$D274),\"n/a\")","v":"n/a"},470,490,0,0,null,4.2553191489361764E-2,-1,0,null,0,0,0,"Monthly Recurring Charge",18]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseLX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C275)*('Compliance Summary'!$D$85:$D$123=$D275),\"n/a\")","v":"n/a"},1000,1000,0,0,null,0,-1,0,null,0,0,0,"Non-Recurring Charge",18]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseLR - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C276)*('Compliance Summary'!$D$85:$D$123=$D276),\"n/a\")","v":"n/a"},3000,3000,0,0,null,{"$f":"IF(AND(F276=0,G276=0),0,IF(F276>0,G276/F276-1,\"-\"))","v":0},{"$f":"IF(AND(G276=0,H276=0),0,IF(G276>0,H276/G276-1,\"-\"))","v":-1},{"$f":"IF(AND(H276=0,I276=0),0,IF(H276>0,I276/H276-1,\"-\"))","v":0},null,0,0,0,"Non-Recurring Charge",18]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseEX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C277)*('Compliance Summary'!$D$85:$D$123=$D277),\"n/a\")","v":"n/a"},2000,2000,0,0,null,0,-1,0,null,0,0,0,"Non-Recurring Charge",18]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseER - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C278)*('Compliance Summary'!$D$85:$D$123=$D278),\"n/a\")","v":"n/a"},4000,4000,0,0,null,0,-1,0,null,0,0,0,"Non-Recurring Charge",18]
[null,"16.2 Service modification – CSAS","CSAS - Access Component Modification (no attendance at CSAS Point required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C279)*('Compliance Summary'!$D$85:$D$123=$D279),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",18]
[null,"16.2 Service modification – CSAS","CSAS - NNI Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C280)*('Compliance Summary'!$D$85:$D$123=$D280),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",18]
[null,"16.3 Service management – CSAS","CSAS - No Fault Found (No Truck Roll Required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C281)*('Compliance Summary'!$D$85:$D$123=$D281),\"n/a\")","v":"n/a"},50,50,0,0,null,0,-1,0,null,0,0,0,"Non-Recurring Charge","9, 18"]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 25","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C282)*('Compliance Summary'!$D$85:$D$123=$D282),\"n/a\")","v":"n/a"},35.840000000000003,35.840000000000003,35.840000000000003,35.840000000000003,null,0,0,0,null,228172.11,175862.51,45408.3,"Monthly Recurring Charge"]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 50","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C283)*('Compliance Summary'!$D$85:$D$123=$D283),\"n/a\")","v":"n/a"},46.08,46.08,46.08,46.08,null,0,0,0,null,171159.52,127824.88,33133.35,"Monthly Recurring Charge"]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 100","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C284)*('Compliance Summary'!$D$85:$D$123=$D284),\"n/a\")","v":"n/a"},66.56,66.56,66.56,66.56,null,0,0,0,null,211597.41,182889.96,52127.91,"Monthly Recurring Charge"]
[null,"17.2 Selectable Plan Sub-feature – Public 1:1 NAT","Public 1:1 NAT","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C285)*('Compliance Summary'!$D$85:$D$123=$D285),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,3517.48,3248.84,968.12,"Monthly Recurring Charge"]
[null,"18 Fibre TV","Fibre TV","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C286)*('Compliance Summary'!$D$85:$D$123=$D286),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",11]
[]
[]
[null,"Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Installation of power supply with battery backup – Fibre Network only","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C289)*('Compliance Summary'!$D$85:$D$123=$D289),\"n/a\")","v":"n/a"},0,0,0,0,null,{"$f":"IF(AND(F289=0,G289=0),0,IF(F289>0,G289/F289-1,\"-\"))","v":0},{"$f":"IF(AND(G289=0,H289=0),0,IF(G289>0,H289/G289-1,\"-\"))","v":0},{"$f":"IF(AND(H289=0,I289=0),0,IF(H289>0,I289/H289-1,\"-\"))","v":0},null,0,0,0,"Non-Recurring Charge",15]
[null,"Installations and activations – NBN Co Satellite Network","Site Survey Charge","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C290)*('Compliance Summary'!$D$85:$D$123=$D290),\"n/a\")","v":"n/a"},0,0,0,0,null,{"$f":"IF(AND(F290=0,G290=0),0,IF(F290>0,G290/F290-1,\"-\"))","v":0},{"$f":"IF(AND(G290=0,H290=0),0,IF(G290>0,H290/G290-1,\"-\"))","v":0},{"$f":"IF(AND(H290=0,I290=0),0,IF(H290>0,I290/H290-1,\"-\"))","v":0},null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","On Site Maintenance Call Out","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C291)*('Compliance Summary'!$D$85:$D$123=$D291),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C292)*('Compliance Summary'!$D$85:$D$123=$D292),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C293)*('Compliance Summary'!$D$85:$D$123=$D293),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C294)*('Compliance Summary'!$D$85:$D$123=$D294),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C295)*('Compliance Summary'!$D$85:$D$123=$D295),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C296)*('Compliance Summary'!$D$85:$D$123=$D296),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C297)*('Compliance Summary'!$D$85:$D$123=$D297),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C298)*('Compliance Summary'!$D$85:$D$123=$D298),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C299)*('Compliance Summary'!$D$85:$D$123=$D299),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C300)*('Compliance Summary'!$D$85:$D$123=$D300),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C301)*('Compliance Summary'!$D$85:$D$123=$D301),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C302)*('Compliance Summary'!$D$85:$D$123=$D302),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - On Site Maintenance Call Out","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C303)*('Compliance Summary'!$D$85:$D$123=$D303),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C304)*('Compliance Summary'!$D$85:$D$123=$D304),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C305)*('Compliance Summary'!$D$85:$D$123=$D305),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Restoration","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C306)*('Compliance Summary'!$D$85:$D$123=$D306),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Satellite Network","On Site Maintenance Call Out","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C307)*('Compliance Summary'!$D$85:$D$123=$D307),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Satellite Network","Restoration","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C308)*('Compliance Summary'!$D$85:$D$123=$D308),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Additional / Replacement Access Card (excluding the First Access Card) ","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C309)*('Compliance Summary'!$D$85:$D$123=$D309),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Missed Appointment (During Business Hours)","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C310)*('Compliance Summary'!$D$85:$D$123=$D310),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Missed Appointment (Outside Business Hours)","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C311)*('Compliance Summary'!$D$85:$D$123=$D311),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – CSAS","CSAS - On Site Maintenance Call Out","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C312)*('Compliance Summary'!$D$85:$D$123=$D312),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service","Sky Muster Plus 1GB Peak Period Top-Up Allowance + 1GB Off-peak Period Top-Up Allowance (if applicable)","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C313)*('Compliance Summary'!$D$85:$D$123=$D313),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 72 terminated fibres","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C314)*('Compliance Summary'!$D$85:$D$123=$D314),\"n/a\")","v":"n/a"},10381,10381,10381,10381,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 144 terminated fibres","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C315)*('Compliance Summary'!$D$85:$D$123=$D315),\"n/a\")","v":"n/a"},18495,18495,18495,18495,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service ","25GB+ Plan","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C316)*('Compliance Summary'!$D$85:$D$123=$D316),\"n/a\")","v":"n/a"},36.35,36.35,36.35,36.35,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service ","50GB+ Plan","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C317)*('Compliance Summary'!$D$85:$D$123=$D317),\"n/a\")","v":"n/a"},43.52,43.52,43.52,43.52,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service ","100GB+ Plan","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C318)*('Compliance Summary'!$D$85:$D$123=$D318),\"n/a\")","v":"n/a"},63.18,63.18,63.18,63.18,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service ","150GB+ Plan","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C319)*('Compliance Summary'!$D$85:$D$123=$D319),\"n/a\")","v":"n/a"},64.72,64.72,64.72,64.72,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service ","5GB Peak Period Metered Data Allowance + 5GB Off-peak Period Metered Data Allowance (if applicable)","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C320)*('Compliance Summary'!$D$85:$D$123=$D320),\"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",15]
[null,"Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C321)*('Compliance Summary'!$D$85:$D$123=$D321),\"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,128671,0,0,"Non-Recurring Charge","15, 22"]
[null,"Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Fibre upgrade installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$85:$E$123,('Compliance Summary'!$C$85:$C$123=$C322)*('Compliance Summary'!$D$85:$D$123=$D322),\"n/a\")","v":"n/a"},205,205,205,205,null,0,0,0,null,141249,0,0,"Non-Recurring Charge","15, 22"]

{"sheet":"WAPC Inputs","index":6,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,1,4,4]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"WAPC Inputs"]
[]
[null,"Financial Year (t)","FY27"]
[]
[null,"WAPC allowance",{"$f":"C7","v":"FY27"},{"$f":"\"FY\"&RIGHT($C9,2)+1","v":"FY28"},{"$f":"\"FY\"&RIGHT($C9,2)+2","v":"FY29"}]
[null,null,"Actual","Forecast","Forecast"]
[null,"Actual CPI based on December Quarter CPI published in Financial Year t − 1 published by the Australian Bureau of Statistics on 28 January 2026 for the 12 months to 31 December 2025, sourced from: https://www.abs.gov.au/statistics/economy/price-indexes-and-inflation/consumer-price-index-australia/latest-release\n\nForecast CPI based on Statement on Monetary Policy published by the Reserve Bank of Australia on 3 February 2026, sourced from: https://www.rba.gov.au/publications/smp/2026/feb/pdf/statement-on-monetary-policy-2026-02.pdf",{"$f":"100.32/96.81-1","v":3.6256585063526359E-2},3.5999999999999997E-2,2.7E-2]
[]
[null,"X-factor",0,0,0]
[null,"Cost pass-through adjustment factor",{"$f":"'WAPC Inputs'!C31","v":0},{"$f":"'WAPC Inputs'!D31","v":0},{"$f":"'WAPC Inputs'!E31","v":0}]
[null,"Excess adjustment factor",{"$f":"'WAPC Inputs'!C43","v":-2.1544278089569158E-4},{"$f":"'WAPC Inputs'!D43","v":-1.2252550978895105E-3},{"$f":"'WAPC Inputs'!E43","v":-1.8140905944719066E-4}]
[]
[null,"WAPC allowance",{"$f":"(1+C11)*(1-C13)*(1+C14)*(1+C15)-1","v":3.6033331063118901E-2},{"$f":"(1+D11)*(1-D13)*(1+D14)*(1+D15)-1","v":3.4730635718586589E-2},{"$f":"(1+E11)*(1-E13)*(1+E14)*(1+E15)-1","v":2.6813692895947705E-2}]
[]
[null,"Cost pass-through adjustment factor",{"$f":"'WAPC Inputs'!C9","v":"FY27"},{"$f":"'WAPC Inputs'!D9","v":"FY28"},{"$f":"'WAPC Inputs'!E9","v":"FY29"}]
[null,"Note: Values for FY27, FY28, and FY29 below are 'n/a' as there were no cost pass through events in Financial Year t − 1.",{"$f":"C10","v":"Actual"},{"$f":"D10","v":"Forecast"},{"$f":"E10","v":"Forecast"}]
[]
[null,"Input to cost pass-through adjustment factor in Financial Year t − 1",0,{"$f":"C29","v":0},{"$f":"D29","v":0}]
[]
[null,"Total cost pass-through amount for Financial Year t","n/a","n/a","n/a"]
[null,"CPI",{"$f":"INDEX('WAPC Inputs'!$C$11:$E$11,,MATCH('WAPC Inputs'!C19,'WAPC Inputs'!$C$9:$E$9,0))","v":3.6256585063526359E-2},{"$f":"INDEX('WAPC Inputs'!$C$11:$E$11,,MATCH('WAPC Inputs'!D19,'WAPC Inputs'!$C$9:$E$9,0))","v":3.5999999999999997E-2},{"$f":"INDEX('WAPC Inputs'!$C$11:$E$11,,MATCH('WAPC Inputs'!E19,'WAPC Inputs'!$C$9:$E$9,0))","v":2.7E-2}]
[null,"X-factor",{"$f":"INDEX('WAPC Inputs'!$C$13:$E$13,,MATCH('WAPC Inputs'!C19,'WAPC Inputs'!$C$9:$E$9,0))","v":0},{"$f":"INDEX('WAPC Inputs'!$C$13:$E$13,,MATCH('WAPC Inputs'!D19,'WAPC Inputs'!$C$9:$E$9,0))","v":0},{"$f":"INDEX('WAPC Inputs'!$C$13:$E$13,,MATCH('WAPC Inputs'!E19,'WAPC Inputs'!$C$9:$E$9,0))","v":0}]
[null,"Excess adjustment factor",{"$f":"C43","v":-2.1544278089569158E-4},{"$f":"D43","v":-1.2252550978895105E-3},{"$f":"E43","v":-1.8140905944719066E-4}]
[null,"\nNotional revenue in previous year\n","n/a","n/a","n/a"]
[null,"Input to cost pass-through adjustment factor in respect of current year",{"$f":"IF(C28=\"n/a\",0,(IF((1+C25)*(1-C26)*(1+C27)*C28=0,0,C24/((1+C25)*(1-C26)*(1+C27)*C28))))","v":0},{"$f":"IF(D28=\"n/a\",0,(IF((1+D25)*(1-D26)*(1+D27)*D28=0,0,D24/((1+D25)*(1-D26)*(1+D27)*D28))))","v":0},0]
[]
[null,"Cost pass-through adjustment factor",{"$f":"(1+C29)/(1+C22)-1","v":0},{"$f":"(1+D29)/(1+D22)-1","v":0},0]
[]
[null,"Excess adjustment factor",{"$f":"C19","v":"FY27"},"FY28","FY29"]
[null,null,"Actual","Forecast","Forecast"]
[]
[null,"CPI (t − 2)",4.1000000000000002E-2,2.4E-2,{"$f":"C11","v":3.6256585063526359E-2}]
[null,"X-factor (t − 2)",0,0,{"$f":"C13","v":0}]
[null,"Cost pass-through adjustment factor (t − 2)",0,0,{"$f":"C31","v":0}]
[null,"Excess adjustment factor (t − 2)",0,0,{"$f":"C43","v":-2.1544278089569158E-4}]
[]
[null,"\nWAP ratio (t − 2)\n",{"$f":"SUMPRODUCT('FY27 EM Inputs'!$F$14:$F$289,'FY27 EM Inputs'!$H$14:$H$289)/SUMPRODUCT('FY27 EM Inputs'!$E$14:$E$289,'FY27 EM Inputs'!$H$14:$H$289)","v":1.0412243242639556},{"$f":"SUMPRODUCT('FY28 EM Inputs'!$F$14:$F$267,'FY28 EM Inputs'!$H$14:$H$267)/SUMPRODUCT('FY28 EM Inputs'!$E$14:$E$267,'FY28 EM Inputs'!$H$14:$H$267)","v":1.0252562003861661},{"$f":"SUMPRODUCT('WAPC Price & Quantity'!G$19:G$286,'WAPC Price & Quantity'!O$19:O$286)/SUMPRODUCT('WAPC Price & Quantity'!F$19:F$286,'WAPC Price & Quantity'!O$19:O$286)","v":1.0362213109965259}]
[]
[null,"Excess adjustment factor",{"$f":"MIN(0,(((1+C36)*(1-C37)*(1+C38)*(1+C39))/C41)-1)","v":-2.1544278089569158E-4},{"$f":"MIN(0,(((1+D36)*(1-D37)*(1+D38)*(1+D39))/D41)-1)","v":-1.2252550978895105E-3},{"$f":"MIN(0,(((1+E36)*(1-E37)*(1+E38)*(1+E39))/E41)-1)","v":-1.8140905944719066E-4}]

{"sheet":"FY26 ACC","index":7,"n_rows":299,"n_cols":14,"rows_kept":299,"cut":false,"hidden":false,"merged":[[4,1,4,13],[5,10,5,13],[23,11,23,13],[23,8,23,10],[23,2,23,4],[23,5,23,7],[5,1,13,5],[15,2,15,5],[22,2,22,13],[20,1,20,13]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Average Combined Charges for the period 1 July 2025 to 31 March 2026"]
[null,"Note 1: The Average Daily AVC Overage Charge is calculated for each Bundled TC-4 Offer Group, where the Bundled TC-4 Offer Groups are (i) 12/1 Mbps (Basic Bundled Offer); (ii) 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps and 25/10 Mbps; and (iii) 50/20 Mbps and Up to 100/Up to 20 Mbps.\nNote 2: The Average Combined Charges for 1 July 2025 - 31 March 2026 are an input to the calculation of the FY26 ACC for the Bundled TC-4 Offers. Refer to the FY26 FACC tab.\nNote 3: There are separate offers for each of the 12/1 Mbps (Basic Bundled Offer), 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps, 25/10 Mbps, and 50/20 Mbps speed tiers on each relevant access technology, as well as a separate offer for the Up to 100/Up to 20 Mbps bandwidth profile. The calculations shown in the table below group each of the individual offers across their respective access technologies, since these have the same Bundled Price and Daily Combined Charge, and are within the same Bundled TC-4 Offer Group for which an Average Daily AVC Overage Charge is calculated. For example, the 12/1 Mbps (Basic Bundled Offer) item reflects the 12/1 Mbps (Basic Bundled Offer) on the FTTP, FTTB, FTTN, FTTC, and HFC access technologies."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 Mbps and Up to 100/Up to 20 Mbps "]
[null,"Average Combined Charge\n(1 July 2025 - 31 March 2026)",{"$f":"ROUND(SUM($E$26:$E$299)/COUNT($B$26:$B$299),2)","v":12.01},{"$f":"ROUND(SUM($H$26:$H$299)/COUNT($B$26:$B$299),2)","v":33.770000000000003},{"$f":"ROUND(SUM($K$26:$K$299)/COUNT($B$26:$B$299),2)","v":34.94},{"$f":"ROUND(SUM($N$26:$N$299)/COUNT($B$26:$B$299),2)","v":55.23}]
[]
[]
[null,"Calculation of the Daily Combined Charge (1 July 2025 - 31 March 2026)"]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)",null,null,"12/1 Mbps (Non-Basic Bundled Offer)",null,null,"25/5 Mbps and 25/10 Mbps",null,null,"50/20 Mbps and Up to 100/Up to 20 Mbps"]
[null,"Date","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge"]
[null,"2025-07-01",12,0,{"$f":"SUM(C26:D26)","v":12},28.64,5.29,{"$f":"SUM(F26:G26)","v":33.93},29.81,5.29,{"$f":"SUM(I26:J26)","v":35.1},54.2,1.0900000000000001,{"$f":"SUM(L26:M26)","v":55.290000000000006}]
[null,"2025-07-02",12,0.01,{"$f":"SUM(C27:D27)","v":12.01},28.64,5.18,{"$f":"SUM(F27:G27)","v":33.82},29.81,5.18,{"$f":"SUM(I27:J27)","v":34.989999999999995},54.2,1.06,{"$f":"SUM(L27:M27)","v":55.260000000000005}]
[null,"2025-07-03",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.06,55.260000000000005]
[null,"2025-07-04",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.08,55.28]
[null,"2025-07-05",12,0.01,12.01,28.64,5.62,34.26,29.81,5.62,35.43,54.2,1.1399999999999999,55.34]
[null,"2025-07-06",12,0.01,12.01,28.64,5.28,33.92,29.81,5.28,35.089999999999996,54.2,1.1000000000000001,55.300000000000004]
[null,"2025-07-07",12,0.01,12.01,28.64,5.03,33.67,29.81,5.03,34.839999999999996,54.2,1.03,55.230000000000004]
[null,"2025-07-08",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1.02,55.220000000000006]
[null,"2025-07-09",12,0,12,28.64,5,33.64,29.81,5,34.81,54.2,1.02,55.220000000000006]
[null,"2025-07-10",12,0.01,12.01,28.64,5.2,33.840000000000003,29.81,5.2,35.01,54.2,1.06,55.260000000000005]
[null,"2025-07-11",12,0,12,28.64,5.16,33.799999999999997,29.81,5.16,34.97,54.2,1.07,55.27]
[null,"2025-07-12",12,0,12,28.64,5.56,34.200000000000003,29.81,5.56,35.369999999999997,54.2,1.1399999999999999,55.34]
[null,"2025-07-13",12,0.01,12.01,28.64,5.42,34.06,29.81,5.42,35.229999999999997,54.2,1.1399999999999999,55.34]
[null,"2025-07-14",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.04,55.24]
[null,"2025-07-15",12,0.01,12.01,28.64,5.09,33.730000000000004,29.81,5.09,34.9,54.2,1.05,55.25]
[null,"2025-07-16",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1.02,55.220000000000006]
[null,"2025-07-17",12,0.01,12.01,28.64,5.23,33.870000000000005,29.81,5.23,35.04,54.2,1.08,55.28]
[null,"2025-07-18",12,0,12,28.64,5.22,33.86,29.81,5.22,35.03,54.2,1.08,55.28]
[null,"2025-07-19",12,0,12,28.64,5.52,34.159999999999997,29.81,5.52,35.33,54.2,1.1299999999999999,55.330000000000005]
[null,"2025-07-20",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.1000000000000001,55.300000000000004]
[null,"2025-07-21",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,1,55.2]
[null,"2025-07-22",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1.01,55.21]
[null,"2025-07-23",12,0,12,28.64,4.97,33.61,29.81,4.97,34.78,54.2,1.01,55.21]
[null,"2025-07-24",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.06,55.260000000000005]
[null,"2025-07-25",12,0,12,28.64,5.45,34.090000000000003,29.81,5.45,35.26,54.2,1.1499999999999999,55.35]
[null,"2025-07-26",12,0,12,28.64,5.66,34.299999999999997,29.81,5.66,35.47,54.2,1.19,55.39]
[null,"2025-07-27",12,0.01,12.01,28.64,5.36,34,29.81,5.36,35.17,54.2,1.1200000000000001,55.32]
[null,"2025-07-28",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,1.02,55.220000000000006]
[null,"2025-07-29",12,0.01,12.01,28.64,5.03,33.67,29.81,5.03,34.839999999999996,54.2,1.03,55.230000000000004]
[null,"2025-07-30",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.03,55.230000000000004]
[null,"2025-07-31",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.08,55.28]
[null,"2025-08-01",12,0,12,28.64,5.28,33.92,29.81,5.28,35.089999999999996,54.2,1.1200000000000001,55.32]
[null,"2025-08-02",12,0,12,28.64,5.85,34.49,29.81,5.85,35.659999999999997,54.2,1.22,55.42]
[null,"2025-08-03",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.1200000000000001,55.32]
[null,"2025-08-04",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,1.03,55.230000000000004]
[null,"2025-08-05",12,0.01,12.01,28.64,5.13,33.770000000000003,29.81,5.13,34.94,54.2,1.05,55.25]
[null,"2025-08-06",12,0,12,28.64,5.01,33.65,29.81,5.01,34.82,54.2,1.02,55.220000000000006]
[null,"2025-08-07",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.1100000000000001,55.31]
[null,"2025-08-08",12,0,12,28.64,5.33,33.97,29.81,5.33,35.14,54.2,1.1200000000000001,55.32]
[null,"2025-08-09",12,0.01,12.01,28.64,5.54,34.18,29.81,5.54,35.35,54.2,1.1499999999999999,55.35]
[null,"2025-08-10",12,0.01,12.01,28.64,5.37,34.01,29.81,5.37,35.18,54.2,1.1299999999999999,55.330000000000005]
[null,"2025-08-11",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,1.02,55.220000000000006]
[null,"2025-08-12",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1.03,55.230000000000004]
[null,"2025-08-13",12,0,12,28.64,5.09,33.730000000000004,29.81,5.09,34.9,54.2,1.05,55.25]
[null,"2025-08-14",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.07,55.27]
[null,"2025-08-15",12,0.01,12.01,28.64,5.35,33.99,29.81,5.35,35.159999999999997,54.2,1.1299999999999999,55.330000000000005]
[null,"2025-08-16",12,0.01,12.01,28.64,5.61,34.25,29.81,5.61,35.42,54.2,1.17,55.370000000000005]
[null,"2025-08-17",12,0.01,12.01,28.64,5.27,33.909999999999997,29.81,5.27,35.08,54.2,1.1000000000000001,55.300000000000004]
[null,"2025-08-18",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1.02,55.220000000000006]
[null,"2025-08-19",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.03,55.230000000000004]
[null,"2025-08-20",12,0.01,12.01,28.64,5.03,33.67,29.81,5.03,34.839999999999996,54.2,1.03,55.230000000000004]
[null,"2025-08-21",12,0.01,12.01,28.64,5.35,33.99,29.81,5.35,35.159999999999997,54.2,1.1100000000000001,55.31]
[null,"2025-08-22",12,0.01,12.01,28.64,5.4,34.04,29.81,5.4,35.21,54.2,1.1399999999999999,55.34]
[null,"2025-08-23",12,0.01,12.01,28.64,5.34,33.980000000000004,29.81,5.34,35.15,54.2,1.1100000000000001,55.31]
[null,"2025-08-24",12,0.01,12.01,28.64,5.47,34.11,29.81,5.47,35.28,54.2,1.1399999999999999,55.34]
[null,"2025-08-25",12,0.01,12.01,28.64,4.92,33.56,29.81,4.92,34.729999999999997,54.2,1,55.2]
[null,"2025-08-26",12,0.01,12.01,28.64,4.97,33.61,29.81,4.97,34.78,54.2,1.02,55.220000000000006]
[null,"2025-08-27",12,0,12,28.64,5.12,33.76,29.81,5.12,34.93,54.2,1.05,55.25]
[null,"2025-08-28",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,1.03,55.230000000000004]
[null,"2025-08-29",12,0.01,12.01,28.64,5.16,33.799999999999997,29.81,5.16,34.97,54.2,1.08,55.28]
[null,"2025-08-30",12,0.01,12.01,28.64,5.24,33.880000000000003,29.81,5.24,35.049999999999997,54.2,1.07,55.27]
[null,"2025-08-31",12,0.01,12.01,28.64,5.16,33.799999999999997,29.81,5.16,34.97,54.2,1.06,55.260000000000005]
[null,"2025-09-01",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.02,55.220000000000006]
[null,"2025-09-02",12,0.01,12.01,28.64,4.93,33.57,29.81,4.93,34.739999999999995,54.2,0.99,55.190000000000005]
[null,"2025-09-03",12,0,12,28.64,4.92,33.56,29.81,4.92,34.729999999999997,54.2,1,55.2]
[null,"2025-09-04",12,0,{"$f":"SUM(C91:D91)","v":12},28.64,5.19,{"$f":"SUM(F91:G91)","v":33.83},29.81,5.19,{"$f":"SUM(I91:J91)","v":35},54.2,1.0900000000000001,{"$f":"SUM(L91:M91)","v":55.290000000000006}]
[null,"2025-09-05",12,0.01,12.01,28.64,5.27,33.909999999999997,29.81,5.27,35.08,54.2,1.1000000000000001,55.300000000000004]
[null,"2025-09-06",12,0.01,12.01,28.64,5.22,33.86,29.81,5.22,35.03,54.2,1.08,55.28]
[null,"2025-09-07",12,0.01,12.01,28.64,5.08,33.72,29.81,5.08,34.89,54.2,1.04,55.24]
[null,"2025-09-08",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,1.01,55.21]
[null,"2025-09-09",12,0.01,12.01,28.64,4.92,33.56,29.81,4.92,34.729999999999997,54.2,0.99,55.190000000000005]
[null,"2025-09-10",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.06,55.260000000000005]
[null,"2025-09-11",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,1,55.2]
[null,"2025-09-12",12,0,12,28.64,5.19,33.83,29.81,5.19,35,54.2,1.0900000000000001,55.290000000000006]
[null,"2025-09-13",12,0,12,28.64,5.24,33.880000000000003,29.81,5.24,35.049999999999997,54.2,1.0900000000000001,55.290000000000006]
[null,"2025-09-14",12,0.01,12.01,28.64,5.19,33.83,29.81,5.19,35,54.2,1.08,55.28]
[null,"2025-09-15",12,0.01,12.01,28.64,4.95,33.590000000000003,29.81,4.95,34.76,54.2,1,55.2]
[null,"2025-09-16",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1.01,55.21]
[null,"2025-09-17",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1.04,55.24]
[null,"2025-09-18",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1.03,55.230000000000004]
[null,"2025-09-19",12,0,12,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.06,55.260000000000005]
[null,"2025-09-20",12,0,12,28.64,5.23,33.870000000000005,29.81,5.23,35.04,54.2,1.0900000000000001,55.290000000000006]
[null,"2025-09-21",12,0.01,12.01,28.64,5.29,33.93,29.81,5.29,35.1,54.2,1.1100000000000001,55.31]
[null,"2025-09-22",12,0.01,12.01,28.64,5.03,33.67,29.81,5.03,34.839999999999996,54.2,1.02,55.220000000000006]
[null,"2025-09-23",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1,55.2]
[null,"2025-09-24",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,0.99,55.190000000000005]
[null,"2025-09-25",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,1,55.2]
[null,"2025-09-26",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.04,55.24]
[null,"2025-09-27",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,0.99,55.190000000000005]
[null,"2025-09-28",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.05,55.25]
[null,"2025-09-29",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1.01,55.21]
[null,"2025-09-30",12,0,12,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1,55.2]
[null,"2025-10-01",12,0.01,12.01,28.64,5.1100000000000003,33.75,29.81,5.1100000000000003,34.92,54.2,1.03,55.230000000000004]
[null,"2025-10-02",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2025-10-03",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,0.99,55.190000000000005]
[null,"2025-10-04",12,0,12,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.01,55.21]
[null,"2025-10-05",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.01,55.21]
[null,"2025-10-06",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.04,55.24]
[null,"2025-10-07",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1,55.2]
[null,"2025-10-08",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.01,55.21]
[null,"2025-10-09",12,0.01,12.01,28.64,5.1100000000000003,33.75,29.81,5.1100000000000003,34.92,54.2,1.01,55.21]
[null,"2025-10-10",12,0,12,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,1,55.2]
[null,"2025-10-11",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,0.99,55.190000000000005]
[null,"2025-10-12",12,0.01,12.01,28.64,5.26,33.9,29.81,5.26,35.07,54.2,1.06,55.260000000000005]
[null,"2025-10-13",12,0.01,12.01,28.64,4.9400000000000004,33.58,29.81,4.9400000000000004,34.75,54.2,0.97,55.17]
[null,"2025-10-14",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,0.98,55.18]
[null,"2025-10-15",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,0.99,55.190000000000005]
[null,"2025-10-16",12,0.01,12.01,28.64,4.9400000000000004,33.58,29.81,4.9400000000000004,34.75,54.2,0.96,55.160000000000004]
[null,"2025-10-17",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1,55.2]
[null,"2025-10-18",12,0.01,12.01,28.64,4.95,33.590000000000003,29.81,4.95,34.76,54.2,0.97,55.17]
[null,"2025-10-19",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.08,55.28]
[null,"2025-10-20",12,0.01,12.01,28.64,4.9000000000000004,33.54,29.81,4.9000000000000004,34.71,54.2,0.97,55.17]
[null,"2025-10-21",12,0.01,12.01,28.64,4.8899999999999997,33.53,29.81,4.8899999999999997,34.699999999999996,54.2,0.95,55.150000000000006]
[null,"2025-10-22",12,0.01,12.01,28.64,5.13,33.770000000000003,29.81,5.13,34.94,54.2,1.02,55.220000000000006]
[null,"2025-10-23",12,0.01,12.01,28.64,5.09,33.730000000000004,29.81,5.09,34.9,54.2,1.01,55.21]
[null,"2025-10-24",12,0.01,12.01,28.64,4.9400000000000004,33.58,29.81,4.9400000000000004,34.75,54.2,0.98,55.18]
[null,"2025-10-25",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.01,55.21]
[null,"2025-10-26",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.04,55.24]
[null,"2025-10-27",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,0.99,55.190000000000005]
[null,"2025-10-28",12,0.01,12.01,28.64,5.03,33.67,29.81,5.03,34.839999999999996,54.2,1,55.2]
[null,"2025-10-29",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.03,55.230000000000004]
[null,"2025-10-30",12,0.01,12.01,28.64,5.01,33.65,29.81,5.01,34.82,54.2,0.98,55.18]
[null,"2025-10-31",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,0.99,55.190000000000005]
[null,"2025-11-01",12,0.01,12.01,28.64,4.8899999999999997,33.53,29.81,4.8899999999999997,34.699999999999996,54.2,0.96,55.160000000000004]
[null,"2025-11-02",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.0900000000000001,55.290000000000006]
[null,"2025-11-03",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2025-11-04",12,0.01,12.01,28.64,5.12,33.76,29.81,5.12,34.93,54.2,1.02,55.220000000000006]
[null,"2025-11-05",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,0.99,55.190000000000005]
[null,"2025-11-06",12,0.01,12.01,28.64,5.13,33.770000000000003,29.81,5.13,34.94,54.2,1.02,55.220000000000006]
[null,"2025-11-07",12,0.01,{"$f":"SUM(C155:D155)","v":12.01},28.64,5,{"$f":"SUM(F155:G155)","v":33.64},29.81,5,{"$f":"SUM(I155:J155)","v":34.81},54.2,1,{"$f":"SUM(L155:M155)","v":55.2}]
[null,"2025-11-08",12,0.01,12.01,28.64,5.1100000000000003,33.75,29.81,5.1100000000000003,34.92,54.2,1.01,55.21]
[null,"2025-11-09",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.07,55.27]
[null,"2025-11-10",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,1,55.2]
[null,"2025-11-11",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.05,55.25]
[null,"2025-11-12",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2025-11-13",12,0.01,12.01,28.64,5.01,33.65,29.81,5.01,34.82,54.2,0.99,55.190000000000005]
[null,"2025-11-14",12,0.01,12.01,28.64,5.09,33.730000000000004,29.81,5.09,34.9,54.2,1.02,55.220000000000006]
[null,"2025-11-15",12,0.01,12.01,28.64,5.08,33.72,29.81,5.08,34.89,54.2,1.01,55.21]
[null,"2025-11-16",12,0.01,12.01,28.64,5.23,33.870000000000005,29.81,5.23,35.04,54.2,1.08,55.28]
[null,"2025-11-17",12,0.01,12.01,28.64,5.07,33.71,29.81,5.07,34.879999999999995,54.2,1.02,55.220000000000006]
[null,"2025-11-18",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.03,55.230000000000004]
[null,"2025-11-19",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.05,55.25]
[null,"2025-11-20",12,0.01,12.01,28.64,5.07,33.71,29.81,5.07,34.879999999999995,54.2,1,55.2]
[null,"2025-11-21",12,0.01,12.01,28.64,5.07,33.71,29.81,5.07,34.879999999999995,54.2,1.02,55.220000000000006]
[null,"2025-11-22",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.02,55.220000000000006]
[null,"2025-11-23",12,0.01,12.01,28.64,5.36,34,29.81,5.36,35.17,54.2,1.0900000000000001,55.290000000000006]
[null,"2025-11-24",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1,55.2]
[null,"2025-11-25",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1,55.2]
[null,"2025-11-26",12,0.01,12.01,28.64,4.97,33.61,29.81,4.97,34.78,54.2,0.97,55.17]
[null,"2025-11-27",12,0.01,12.01,28.64,4.96,33.6,29.81,4.96,34.769999999999996,54.2,0.97,55.17]
[null,"2025-11-28",12,0.01,12.01,28.64,4.93,33.57,29.81,4.93,34.739999999999995,54.2,0.97,55.17]
[null,"2025-11-29",12,0.01,12.01,28.64,4.9000000000000004,33.54,29.81,4.9000000000000004,34.71,54.2,0.97,55.17]
[null,"2025-11-30",12,0.01,12.01,28.64,5.35,33.99,29.81,5.35,35.159999999999997,54.2,1.08,55.28]
[null,"2025-12-01",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.02,55.220000000000006]
[null,"2025-12-02",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.01,55.21]
[null,"2025-12-03",12,0.01,12.01,28.64,4.95,33.590000000000003,29.81,4.95,34.76,54.2,0.97,55.17]
[null,"2025-12-04",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2025-12-05",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,1.01,55.21]
[null,"2025-12-06",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.02,55.220000000000006]
[null,"2025-12-07",12,0.01,12.01,28.64,5.39,34.03,29.81,5.39,35.199999999999996,54.2,1.1000000000000001,55.300000000000004]
[null,"2025-12-08",12,0.01,12.01,28.64,5.19,33.83,29.81,5.19,35,54.2,1.02,55.220000000000006]
[null,"2025-12-09",12,0.01,12.01,28.64,5.16,33.799999999999997,29.81,5.16,34.97,54.2,1.02,55.220000000000006]
[null,"2025-12-10",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.02,55.220000000000006]
[null,"2025-12-11",12,0.01,12.01,28.64,5.12,33.76,29.81,5.12,34.93,54.2,1.03,55.230000000000004]
[null,"2025-12-12",12,0.01,12.01,28.64,4.9400000000000004,33.58,29.81,4.9400000000000004,34.75,54.2,0.98,55.18]
[null,"2025-12-13",12,0.01,12.01,28.64,4.8899999999999997,33.53,29.81,4.8899999999999997,34.699999999999996,54.2,0.96,55.160000000000004]
[null,"2025-12-14",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,1.02,55.220000000000006]
[null,"2025-12-15",12,0.01,12.01,28.64,5.25,33.89,29.81,5.25,35.06,54.2,1.05,55.25]
[null,"2025-12-16",12,0.01,12.01,28.64,5.16,33.799999999999997,29.81,5.16,34.97,54.2,1.03,55.230000000000004]
[null,"2025-12-17",12,0.01,12.01,28.64,5,33.64,29.81,5,34.81,54.2,0.99,55.190000000000005]
[null,"2025-12-18",12,0.01,12.01,28.64,4.93,33.57,29.81,4.93,34.739999999999995,54.2,0.99,55.190000000000005]
[null,"2025-12-19",12,0.01,12.01,28.64,4.9000000000000004,33.54,29.81,4.9000000000000004,34.71,54.2,0.98,55.18]
[null,"2025-12-20",12,0.01,12.01,28.64,4.8099999999999996,33.450000000000003,29.81,4.8099999999999996,34.619999999999997,54.2,0.95,55.150000000000006]
[null,"2025-12-21",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.05,55.25]
[null,"2025-12-22",12,0.01,12.01,28.64,4.9800000000000004,33.620000000000005,29.81,4.9800000000000004,34.79,54.2,0.99,55.190000000000005]
[null,"2025-12-23",12,0.01,12.01,28.64,4.76,33.4,29.81,4.76,34.57,54.2,0.94,55.14]
[null,"2025-12-24",12,0.01,12.01,28.64,4.1500000000000004,32.79,29.81,4.1500000000000004,33.96,54.2,0.81,55.010000000000005]
[null,"2025-12-25",12,0.01,12.01,28.64,4.22,32.86,29.81,4.22,34.03,54.2,0.83,55.03]
[null,"2025-12-26",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2025-12-27",12,0.01,12.01,28.64,5.01,33.65,29.81,5.01,34.82,54.2,0.98,55.18]
[null,"2025-12-28",12,0.01,12.01,28.64,5,33.64,29.81,5,34.81,54.2,0.98,55.18]
[null,"2025-12-29",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,0.97,55.17]
[null,"2025-12-30",12,0.01,12.01,28.64,5.0199999999999996,33.659999999999997,29.81,5.0199999999999996,34.83,54.2,0.97,55.17]
[null,"2025-12-31",12,0.01,12.01,28.64,3.66,32.299999999999997,29.81,3.66,33.47,54.2,0.67,54.870000000000005]
[null,"2026-01-01",12,0.01,12.01,28.64,5.13,33.770000000000003,29.81,5.13,34.94,54.2,1.01,55.21]
[null,"2026-01-02",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,0.98,55.18]
[null,"2026-01-03",12,0.01,12.01,28.64,5.13,33.770000000000003,29.81,5.13,34.94,54.2,0.99,55.190000000000005]
[null,"2026-01-04",12,0.01,12.01,28.64,5.24,33.880000000000003,29.81,5.24,35.049999999999997,54.2,1.04,55.24]
[null,"2026-01-05",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.01,55.21]
[null,"2026-01-06",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,0.99,55.190000000000005]
[null,"2026-01-07",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,0.98,55.18]
[null,"2026-01-08",12,0.01,12.01,28.64,5,33.64,29.81,5,34.81,54.2,0.97,55.17]
[null,"2026-01-09",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.02,55.220000000000006]
[null,"2026-01-10",12,0.01,{"$f":"SUM(C219:D219)","v":12.01},28.64,5.09,{"$f":"SUM(F219:G219)","v":33.730000000000004},29.81,5.09,{"$f":"SUM(I219:J219)","v":34.9},54.2,0.99,{"$f":"SUM(L219:M219)","v":55.190000000000005}]
[null,"2026-01-11",12,0.01,12.01,28.64,5.46,34.1,29.81,5.46,35.269999999999996,54.2,1.0900000000000001,55.290000000000006]
[null,"2026-01-12",12,0.01,12.01,28.64,5.36,34,29.81,5.36,35.17,54.2,1.05,55.25]
[null,"2026-01-13",12,0.01,12.01,28.64,5.26,33.9,29.81,5.26,35.07,54.2,1.03,55.230000000000004]
[null,"2026-01-14",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.04,55.24]
[null,"2026-01-15",12,0.01,12.01,28.64,5.3,33.94,29.81,5.3,35.11,54.2,1.04,55.24]
[null,"2026-01-16",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.01,55.21]
[null,"2026-01-17",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.02,55.220000000000006]
[null,"2026-01-18",12,0.01,12.01,28.64,5.45,34.090000000000003,29.81,5.45,35.26,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-01-19",12,0.01,12.01,28.64,5.25,33.89,29.81,5.25,35.06,54.2,1.04,55.24]
[null,"2026-01-20",12,0.01,12.01,28.64,5.24,33.880000000000003,29.81,5.24,35.049999999999997,54.2,1.03,55.230000000000004]
[null,"2026-01-21",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.03,55.230000000000004]
[null,"2026-01-22",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.05,55.25]
[null,"2026-01-23",12,0.01,12.01,28.64,4.95,33.590000000000003,29.81,4.95,34.76,54.2,0.98,55.18]
[null,"2026-01-24",12,0.01,12.01,28.64,4.8499999999999996,33.49,29.81,4.8499999999999996,34.659999999999997,54.2,0.94,55.14]
[null,"2026-01-25",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.03,55.230000000000004]
[null,"2026-01-26",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.05,55.25]
[null,"2026-01-27",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.05,55.25]
[null,"2026-01-28",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.05,55.25]
[null,"2026-01-29",12,0.01,12.01,28.64,5.2,33.840000000000003,29.81,5.2,35.01,54.2,1.04,55.24]
[null,"2026-01-30",12,0,12,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.03,55.230000000000004]
[null,"2026-01-31",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1.02,55.220000000000006]
[null,"2026-02-01",12,0.01,12.01,28.64,5.4,34.04,29.81,5.4,35.21,54.2,1.1200000000000001,55.32]
[null,"2026-02-02",12,0.01,12.01,28.64,5.08,33.72,29.81,5.08,34.89,54.2,1.01,55.21]
[null,"2026-02-03",12,0.01,12.01,28.64,5.04,33.68,29.81,5.04,34.85,54.2,0.99,55.190000000000005]
[null,"2026-02-04",12,0.01,12.01,28.64,4.99,33.630000000000003,29.81,4.99,34.799999999999997,54.2,0.99,55.190000000000005]
[null,"2026-02-05",12,0.01,12.01,28.64,5.08,33.72,29.81,5.08,34.89,54.2,1.02,55.220000000000006]
[null,"2026-02-06",12,0,12,28.64,5.01,33.65,29.81,5.01,34.82,54.2,1,55.2]
[null,"2026-02-07",12,0.01,12.01,28.64,5.08,33.72,29.81,5.08,34.89,54.2,1.01,55.21]
[null,"2026-02-08",12,0.01,12.01,28.64,5.45,34.090000000000003,29.81,5.45,35.26,54.2,1.1100000000000001,55.31]
[null,"2026-02-09",12,0.01,12.01,28.64,5.12,33.76,29.81,5.12,34.93,54.2,1.02,55.220000000000006]
[null,"2026-02-10",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.01,55.21]
[null,"2026-02-11",12,0.01,12.01,28.64,5.26,33.9,29.81,5.26,35.07,54.2,1.06,55.260000000000005]
[null,"2026-02-12",12,0.01,12.01,28.64,5.23,33.870000000000005,29.81,5.23,35.04,54.2,1.04,55.24]
[null,"2026-02-13",12,0.01,12.01,28.64,5.21,33.85,29.81,5.21,35.019999999999996,54.2,1.05,55.25]
[null,"2026-02-14",12,0.01,12.01,28.64,5.1100000000000003,33.75,29.81,5.1100000000000003,34.92,54.2,1.04,55.24]
[null,"2026-02-15",12,0.04,12.04,28.64,2.88,31.52,29.81,2.88,32.69,54.2,0.53,54.730000000000004]
[null,"2026-02-16",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1.01,55.21]
[null,"2026-02-17",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.01,55.21]
[null,"2026-02-18",12,0.01,12.01,28.64,5.0999999999999996,33.74,29.81,5.0999999999999996,34.909999999999997,54.2,1.01,55.21]
[null,"2026-02-19",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.03,55.230000000000004]
[null,"2026-02-20",12,0.01,12.01,28.64,5.12,33.76,29.81,5.12,34.93,54.2,1.03,55.230000000000004]
[null,"2026-02-21",12,0.01,12.01,28.64,5.07,33.71,29.81,5.07,34.879999999999995,54.2,1,55.2]
[null,"2026-02-22",12,0.01,12.01,28.64,5.36,34,29.81,5.36,35.17,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-02-23",12,0.01,12.01,28.64,5.09,33.730000000000004,29.81,5.09,34.9,54.2,1.01,55.21]
[null,"2026-02-24",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,1,55.2]
[null,"2026-02-25",12,0.01,12.01,28.64,5.1100000000000003,33.75,29.81,5.1100000000000003,34.92,54.2,1.01,55.21]
[null,"2026-02-26",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.02,55.220000000000006]
[null,"2026-02-27",12,0.01,12.01,28.64,5.19,33.83,29.81,5.19,35,54.2,1.04,55.24]
[null,"2026-02-28",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,0.99,55.190000000000005]
[null,"2026-03-01",12,0.01,12.01,28.64,5.38,34.020000000000003,29.81,5.38,35.19,54.2,1.0900000000000001,55.290000000000006]
[null,"2026-03-02",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.03,55.230000000000004]
[null,"2026-03-03",12,0.01,12.01,28.64,5.0599999999999996,33.700000000000003,29.81,5.0599999999999996,34.869999999999997,54.2,1,55.2]
[null,"2026-03-04",12,0.01,12.01,28.64,5.05,33.69,29.81,5.05,34.86,54.2,0.99,55.190000000000005]
[null,"2026-03-05",12,0.01,12.01,28.64,5.36,34,29.81,5.36,35.17,54.2,1.0900000000000001,55.290000000000006]
[null,"2026-03-06",12,0.01,12.01,28.64,5.31,33.950000000000003,29.81,5.31,35.119999999999997,54.2,1.07,55.27]
[null,"2026-03-07",12,0.01,12.01,28.64,5.56,34.200000000000003,29.81,5.56,35.369999999999997,54.2,1.1200000000000001,55.32]
[null,"2026-03-08",12,0.01,12.01,28.64,5.42,34.06,29.81,5.42,35.229999999999997,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-03-09",12,0.01,12.01,28.64,5.15,33.79,29.81,5.15,34.96,54.2,1.03,55.230000000000004]
[null,"2026-03-10",12,0.01,12.01,28.64,5.14,33.78,29.81,5.14,34.949999999999996,54.2,1.02,55.220000000000006]
[null,"2026-03-11",12,0.01,12.01,28.64,5.17,33.81,29.81,5.17,34.979999999999997,54.2,1.04,55.24]
[null,"2026-03-12",12,0,12,28.64,5.4,34.04,29.81,5.4,35.21,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-03-13",12,0.01,12.01,28.64,5.4,34.04,29.81,5.4,35.21,54.2,1.1100000000000001,55.31]
[null,"2026-03-14",12,0.01,12.01,28.64,5.74,34.380000000000003,29.81,5.74,35.549999999999997,54.2,1.1499999999999999,55.35]
[null,"2026-03-15",12,0.01,{"$f":"SUM(C283:D283)","v":12.01},28.64,5.55,{"$f":"SUM(F283:G283)","v":34.19},29.81,5.55,{"$f":"SUM(I283:J283)","v":35.36},54.2,1.1499999999999999,{"$f":"SUM(L283:M283)","v":55.35}]
[null,"2026-03-16",12,0.01,12.01,28.64,5.26,33.9,29.81,5.26,35.07,54.2,1.06,55.260000000000005]
[null,"2026-03-17",12,0.01,12.01,28.64,5.19,33.83,29.81,5.19,35,54.2,1.04,55.24]
[null,"2026-03-18",12,0.01,12.01,28.64,5.2,33.840000000000003,29.81,5.2,35.01,54.2,1.03,55.230000000000004]
[null,"2026-03-19",12,0.01,12.01,28.64,5.5,34.14,29.81,5.5,35.31,54.2,1.1100000000000001,55.31]
[null,"2026-03-20",12,0.01,12.01,28.64,5.41,34.049999999999997,29.81,5.41,35.22,54.2,1.1100000000000001,55.31]
[null,"2026-03-21",12,0.01,12.01,28.64,5.48,34.120000000000005,29.81,5.48,35.29,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-03-22",12,0.01,12.01,28.64,5.6,34.24,29.81,5.6,35.409999999999997,54.2,1.1499999999999999,55.35]
[null,"2026-03-23",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.04,55.24]
[null,"2026-03-24",12,0.01,12.01,28.64,5.19,33.83,29.81,5.19,35,54.2,1.03,55.230000000000004]
[null,"2026-03-25",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.03,55.230000000000004]
[null,"2026-03-26",12,0.01,12.01,28.64,5.45,34.090000000000003,29.81,5.45,35.26,54.2,1.1000000000000001,55.300000000000004]
[null,"2026-03-27",12,0.01,12.01,28.64,5.51,34.15,29.81,5.51,35.32,54.2,1.1299999999999999,55.330000000000005]
[null,"2026-03-28",12,0.01,12.01,28.64,5.66,34.299999999999997,29.81,5.66,35.47,54.2,1.1399999999999999,55.34]
[null,"2026-03-29",12,0.01,12.01,28.64,5.46,34.1,29.81,5.46,35.269999999999996,54.2,1.1200000000000001,55.32]
[null,"2026-03-30",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.03,55.230000000000004]
[null,"2026-03-31",12,0.01,12.01,28.64,5.18,33.82,29.81,5.18,34.989999999999995,54.2,1.02,55.220000000000006]

{"sheet":"FY26 FACC","index":8,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[54,3,57,3],[54,5,57,5],[63,1,63,5],[64,1,64,5],[59,2,59,5],[60,2,60,5],[54,2,57,2],[4,1,4,5],[6,1,11,5],[18,1,33,5],[17,1,17,5],[41,1,43,1],[44,1,46,1],[47,1,49,1],[50,1,52,1],[5,1,5,5],[39,2,39,5]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Forecast Average Combined Charge (FACC)"]
[null,"FY26 ACC using Average Combined Charge (from 1 July 2025 to 31 March 2026) and FACC (for 1 April 2026 to 30 June 2026)"]
[null,"Note 1: As per clause 2D.2.2(e)(i) of the SAU, the FY26 ACC (from 1 July 2025 to 30 June 2026), as reflected in the WAPC Price & Quantity tab, is calculated using (i) the Average Combined Charge for the period 1 July 2025 to 31 March 2026; and (ii) the FACC for the period 1 April 2026 to 30 June 2026. For each Bundled TC-4 Offer, the FY26 ACC is the sum of:\n(a) the Average Combined Charge (refer to the FY26 ACC tab) multiplied by 274/365 (representing the number of days between 1 July 2025 and 31 March 2026, as a proportion of the total number of days between 1 July 2025 and 30 June 2026); and\n(b) the FY26 FACC multiplied by 91/365 (representing the number of days between 1 April 2026 and 30 June 2026, as a proportion of the total number of days between 1 July 2025 and 30 June 2026)."]
[]
[]
[]
[]
[]
[]
[null,null,"12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 Mbps and Up to 100/Up to 20 Mbps "]
[null,"FY26 ACC\n1 July 2025 - 30 June 2026 ",{"$f":"ROUND(INDEX('FY26 ACC'!$C$18:$F$18,,MATCH(C14,'FY26 ACC'!$C$17:$F$17,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(C14,$C$36:$F$36,0))*(91/365),2)","v":12.01},{"$f":"ROUND(INDEX('FY26 ACC'!$C$18:$F$18,,MATCH(D14,'FY26 ACC'!$C$17:$F$17,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(D14,$C$36:$F$36,0))*(91/365),2)","v":33.9},{"$f":"ROUND(INDEX('FY26 ACC'!$C$18:$F$18,,MATCH(E14,'FY26 ACC'!$C$17:$F$17,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(E14,$C$36:$F$36,0))*(91/365),2)","v":35.07},{"$f":"ROUND(INDEX('FY26 ACC'!$C$18:$F$18,,MATCH(F14,'FY26 ACC'!$C$17:$F$17,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(F14,$C$36:$F$36,0))*(91/365),2)","v":55.26}]
[]
[]
[null,"FY26 FACC"]
[null,"Note 2: The forecast average of the Average Daily AVC Overage Charge is provided for each Bundled TC-4 Offer Group, where the Bundled TC-4 Offer Groups are (i) 12/1 Mbps (Basic Bundled Offer); (ii) 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps and 25/10 Mbps; and (iii) 50/20 Mbps and Up to 100/Up to 20 Mbps.\nNote 3: If daily usage on the 12/1 Mbps (Basic Bundled Offer) exceeds 0.1 Mbps, the charge will revert to the rate for the 12/1 Mbps (Non-Basic Bundled Offer).\nNote 4: From FY27, the CVC TC-4 (non-Satellite) price will be $0. Accordingly, the Bundled TC-4 Offers in FY26 will transition to Flat-Rate Offers in FY27, as per clause 2B.3.1(d) of the SAU.\nNote 5: There are separate offers for each of the 12/1 Mbps (Basic Bundled Offer), 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps, 25/10 Mbps, and 50/20 Mbps speed tiers on each relevant access technology, as well as a separate offer for the Up to 100/Up to 20 Mbps bandwidth profile. For each such offer, nbn has forecast the proportion of AVCs that fall within the three categories specified in clause 2F.4.2(a)(ii)(A)-(C) of the SAU. These categories are referred to as “Floor”, “In between” and “Ceiling”, and collectively referred to as \"Overage Groups\".\nIn developing such forecast proportions for each relevant offer, nbn has used forecasts of the Average Daily AVC Overage Charge calculated across all offers sharing the same forecast fixed bundled price and CVC inclusion. Accordingly, the proportions of AVCs subject to each Bundled TC-4 Offer that fall within each of the categories in clause 2F.4.2(a)(ii)(A)-(C) of the SAU are the same across Bundled TC-4 Offers that share the same forecast fixed bundled price and CVC inclusion.\nNote 6: In accordance with clause 2F.4.2(a)(ii) of the SAU, nbn forecasts the proportion of AVC TC-4s for each Bundled TC-4 Offer that will fall into the three Overage Groups for each day within the specified period for which the FACC is calculated. This forecast proportion is based on forecast monthly utilisation (such that the proportion for each day is the same across each month).\nFor informational purposes, the table below shows the forecast average proportion of AVC TC-4s for each Bundled TC-4 Offer that will fall into each Overage Group, averaged over the specified periods (i.e., 1 April 2026 to 30 June 2026)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FACC","12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 Mbps and Up to 100/Up to 20 Mbps "]
[null,"1 April 2026 - 30 June 2026 (Q4 FY26)",{"$f":"C43+E56","v":12.01},{"$f":"C46+E57","v":34.31},{"$f":"C49+E57","v":35.479999999999997},{"$f":"C52+E58","v":55.34}]
[]
[]
[null,null,"1 April 2026 - 30 June 2026 (Q4 FY26)"]
[null,null,"Forecast Avg. Monthly Price in Tariff List","Overage Group","Forecast Avg. Daily AVC Overage Charge","Avg. Proportion of AVCs in Overage Group"]
[null,"12/1 Mbps (Basic Bundled Offer)\nBundled Offer Group 1",null,"Floor","n/a","n/a"]
[null,null,12,"In between",0.01,1]
[null,null,null,"Ceiling ","n/a","n/a"]
[null,"12/1 Mbps (Non-Basic Bundled Offer)\nBundled Offer Group 2",null,"Floor",0,1.619561173608448E-2]
[null,null,28.64,"In between",3,0.97293624238875753]
[null,null,null,"Ceiling ",29.89,1.0868145875158041E-2]
[null,"25/5 Mbps and 25/10 Mbps\nBundled Offer Group 2",null,"Floor",0,0.414900235513811]
[null,null,29.81,"In between",8.41,0.53739704946901812]
[null,null,null,"Ceiling ",28.720000000000002,4.7702715017170709E-2]
[null,"50/20 Mbps and Up to 100/Up to 20 Mbps\nBundled Offer Group 3",null,"Floor",0,0.69576205490641041]
[null,null,54.2,"In between",2.06,7.7178199354682758E-2]
[null,null,null,"Ceiling ",4.3299999999999983,0.22705974573890694]
[]
[null,"Bundled TC-4 Offer Group",null,null,"Forecast Avg. Daily AVC Overage Charge"]
[null,"Bundled Offer Group 1",null,null,0.01]
[null,"Bundled Offer Group 2",null,null,5.67]
[null,"Bundled Offer Group 3",null,null,1.1399999999999999]
[]
[null,"CVC TC-4 (non-Satellite) Price (FY26)",3.5]
[null,"Bundled Offer Ceiling (FY26)",{"$f":"_xlfn.XLOOKUP(\"AVC TC-4 500/50 Mbps\",'WAPC Price & Quantity'!$C:$C,'WAPC Price & Quantity'!$F:$F)","v":58.53}]
[]
[]
[null,"Lookup table"]
[null,"Note 7: The following lookup table supports the functionality of this model."]
[]
[null,null,"Tariff List Table References","WAPC Charge Component","Access Network"]
[null,"12/1 Mbps (Basic Bundled Offer)","1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC"]
[null,"12/1 Mbps (Non-Basic Bundled Offer)","1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless"]
[null,"25/5 Mbps and 25/10 Mbps","1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless"]
[null,"25/5 Mbps and 25/10 Mbps","1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC"]
[null,"25/5 Mbps and 25/10 Mbps","1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Wireless"]
[null,"25/5 Mbps and 25/10 Mbps","1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN"]
[null,"25/5 Mbps and 25/10 Mbps","1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC"]
[null,"50/20 Mbps and Up to 100/Up to 20 Mbps ","1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN"]
[null,"50/20 Mbps and Up to 100/Up to 20 Mbps ","1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC"]
[null,"50/20 Mbps and Up to 100/Up to 20 Mbps ","1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless"]
[null,"25/5 Mbps and 25/10 Mbps","1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre"]
[null,"50/20 Mbps and Up to 100/Up to 20 Mbps ","1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre"]

{"sheet":"FY25 Average Combined Charges","index":9,"n_rows":388,"n_cols":14,"rows_kept":388,"cut":false,"hidden":false,"merged":[[4,1,4,13],[5,1,11,5],[5,10,5,13],[14,2,14,5],[18,1,18,13],[20,2,20,13],[21,2,21,4],[21,5,21,7],[21,8,21,10],[21,11,21,13]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Average Combined Charges for the period 1 July 2024 to 30 June 2025"]
[null,"Note 1: The Average Daily AVC Overage Charge is calculated for each Bundled TC-4 Offer Group, where the Bundled TC-4 Offer Groups are (i) 12/1 Mbps (Basic Bundled Offer); (ii) 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps and 25/10 Mbps; and (iii) 50/20 Mbps and Up to 100/Up to 20 Mbps.\nNote 2: There are separate offers for each of the 12/1 Mbps (Basic Bundled Offer), 12/1 Mbps (Non-Basic Bundled Offer), 25/5 Mbps, 25/10 Mbps, and 50/20 Mbps speed tiers on each relevant access technology, as well as a separate offer for the Up to 100/Up to 20 Mbps bandwidth profile. The calculations shown in the table below group each of the individual offers across their respective access technologies, since these have the same Bundled Price and Daily Combined Charge, and are within the same Bundled TC-4 Offer Group for which an Average Daily AVC Overage Charge is calculated. For example, the 12/1 Mbps (Basic Bundled Offer) item reflects the 12/1 Mbps (Basic Bundled Offer) on the FTTP, FTTB, FTTN, FTTC, and HFC access technologies."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 Mbps and Up to 100/Up to 20 Mbps "]
[null,"Average Combined Charge\n(1 July 2024 - 30 June 2025)",{"$f":"ROUND(SUM($E$24:$E$388)/COUNT($B$24:$B$388),2)","v":12.01},{"$f":"ROUND(SUM($H$24:$H$388)/COUNT($B$24:$B$388),2)","v":32.68},{"$f":"ROUND(SUM($K$24:$K$388)/COUNT($B$24:$B$388),2)","v":34.07},{"$f":"ROUND(SUM($N$24:$N$388)/COUNT($B$24:$B$388),2)","v":53.62}]
[]
[null,"Calculation of the Daily Combined Charge (1 July 2024 - 30 June 2025)"]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)",null,null,"12/1 Mbps (Non-Basic Bundled Offer)",null,null,"25/5 Mbps and 25/10 Mbps",null,null,"50/20 Mbps and Up to 100/ Up to 20 Mbps"]
[null,"Date","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge"]
[null,"2024-07-01",12,0.01,{"$f":"SUM(C24:D24)","v":12.01},26.85,5.85,{"$f":"SUM(F24:G24)","v":32.700000000000003},28.24,5.85,{"$f":"SUM(I24:J24)","v":34.089999999999996},52.52,1.1000000000000001,{"$f":"SUM(L24:M24)","v":53.620000000000005}]
[null,"2024-07-02",12,0.01,{"$f":"SUM(C25:D25)","v":12.01},26.85,5.77,32.620000000000005,28.24,5.77,34.01,52.52,1.08,53.6]
[null,"2024-07-03",12,0.01,12.01,26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.06,53.580000000000005]
[null,"2024-07-04",12,0.01,12.01,26.85,5.79,32.64,28.24,5.79,34.03,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-07-05",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1100000000000001,53.63]
[null,"2024-07-06",12,0.01,12.01,26.85,6.18,33.03,28.24,6.18,34.42,52.52,1.18,53.7]
[null,"2024-07-07",12,0.01,12.01,26.85,5.93,32.78,28.24,5.93,34.17,52.52,1.1399999999999999,53.660000000000004]
[null,"2024-07-08",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.08,53.6]
[null,"2024-07-09",12,0.01,12.01,26.85,5.66,32.510000000000005,28.24,5.66,33.9,52.52,1.06,53.580000000000005]
[null,"2024-07-10",12,0.01,12.01,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.07,53.59]
[null,"2024-07-11",12,0.01,12.01,26.85,5.78,32.630000000000003,28.24,5.78,34.019999999999996,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-07-12",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.08,53.6]
[null,"2024-07-13",12,0,12,26.85,6.1,32.950000000000003,28.24,6.1,34.339999999999996,52.52,1.1499999999999999,53.67]
[null,"2024-07-14",12,0.01,12.01,26.85,5.87,32.72,28.24,5.87,34.11,52.52,1.1200000000000001,53.64]
[null,"2024-07-15",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.06,53.580000000000005]
[null,"2024-07-16",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.05,53.57]
[null,"2024-07-17",12,0.01,12.01,26.85,5.46,32.31,28.24,5.46,33.699999999999996,52.52,1.04,53.56]
[null,"2024-07-18",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.06,53.580000000000005]
[null,"2024-07-19",12,0,12,26.85,5.85,32.700000000000003,28.24,5.85,34.089999999999996,52.52,1.1200000000000001,53.64]
[null,"2024-07-20",12,0,12,26.85,6.1,32.950000000000003,28.24,6.1,34.339999999999996,52.52,1.18,53.7]
[null,"2024-07-21",12,0.01,12.01,26.85,6.12,32.97,28.24,6.12,34.36,52.52,1.2,53.720000000000006]
[null,"2024-07-22",12,0.01,12.01,26.85,5.78,32.630000000000003,28.24,5.78,34.019999999999996,52.52,1.07,53.59]
[null,"2024-07-23",12,0.01,12.01,26.85,5.89,32.74,28.24,5.89,34.129999999999995,52.52,1.1299999999999999,53.650000000000006]
[null,"2024-07-24",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.05,53.57]
[null,"2024-07-25",12,0.01,12.01,26.85,5.63,32.480000000000004,28.24,5.63,33.869999999999997,52.52,1.05,53.57]
[null,"2024-07-26",12,0,12,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.1100000000000001,53.63]
[null,"2024-07-27",12,0,12,26.85,6,32.85,28.24,6,34.239999999999995,52.52,1.18,53.7]
[null,"2024-07-28",12,0.01,12.01,26.85,6.32,33.17,28.24,6.32,34.56,52.52,1.28,53.800000000000004]
[null,"2024-07-29",12,0.01,12.01,26.85,6.14,32.99,28.24,6.14,34.379999999999995,52.52,1.2,53.720000000000006]
[null,"2024-07-30",12,0.01,12.01,26.85,6.02,32.870000000000005,28.24,6.02,34.26,52.52,1.17,53.690000000000005]
[null,"2024-07-31",12,0.01,12.01,26.85,5.91,32.760000000000005,28.24,5.91,34.15,52.52,1.1399999999999999,53.660000000000004]
[null,"2024-08-01",12,0.01,12.01,26.85,5.85,32.700000000000003,28.24,5.85,34.089999999999996,52.52,1.1399999999999999,53.660000000000004]
[null,"2024-08-02",12,0,12,26.85,6,32.85,28.24,6,34.239999999999995,52.52,1.19,53.71]
[null,"2024-08-03",12,0,12,26.85,6.08,32.93,28.24,6.08,34.32,52.52,1.19,53.71]
[null,"2024-08-04",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.23,53.75]
[null,"2024-08-05",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1499999999999999,53.67]
[null,"2024-08-06",12,0.01,12.01,26.85,6.05,32.9,28.24,6.05,34.29,52.52,1.19,53.71]
[null,"2024-08-07",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1200000000000001,53.64]
[null,"2024-08-08",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.1200000000000001,53.64]
[null,"2024-08-09",12,0,12,26.85,5.89,32.74,28.24,5.89,34.129999999999995,52.52,1.1599999999999999,53.68]
[null,"2024-08-10",12,0,12,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.18,53.7]
[null,"2024-08-11",12,0.01,12.01,26.85,5.99,32.840000000000003,28.24,5.99,34.229999999999997,52.52,1.18,53.7]
[null,"2024-08-12",12,0.01,12.01,26.85,5.56,32.410000000000004,28.24,5.56,33.799999999999997,52.52,1.04,53.56]
[null,"2024-08-13",12,0.01,12.01,26.85,5.63,32.480000000000004,28.24,5.63,33.869999999999997,52.52,1.04,53.56]
[null,"2024-08-14",12,0.01,12.01,26.85,5.63,32.480000000000004,28.24,5.63,33.869999999999997,52.52,1.04,53.56]
[null,"2024-08-15",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.08,53.6]
[null,"2024-08-16",12,0.01,12.01,26.85,5.94,32.79,28.24,5.94,34.18,52.52,1.1499999999999999,53.67]
[null,"2024-08-17",12,0,12,26.85,6.05,32.9,28.24,6.05,34.29,52.52,1.1599999999999999,53.68]
[null,"2024-08-18",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1100000000000001,53.63]
[null,"2024-08-19",12,0.01,12.01,26.85,5.54,32.39,28.24,5.54,33.78,52.52,1.02,53.540000000000006]
[null,"2024-08-20",12,0.01,12.01,26.85,5.5,32.35,28.24,5.5,33.739999999999995,52.52,1.01,53.53]
[null,"2024-08-21",12,0.01,12.01,26.85,5.45,32.300000000000004,28.24,5.45,33.69,52.52,1,53.52]
[null,"2024-08-22",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.03,53.550000000000004]
[null,"2024-08-23",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-08-24",12,0,12,26.85,5.86,32.71,28.24,5.86,34.1,52.52,1.1100000000000001,53.63]
[null,"2024-08-25",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1599999999999999,53.68]
[null,"2024-08-26",12,0.01,12.01,26.85,5.51,32.36,28.24,5.51,33.75,52.52,1.01,53.53]
[null,"2024-08-27",12,0.01,12.01,26.85,5.47,32.32,28.24,5.47,33.71,52.52,1,53.52]
[null,"2024-08-28",12,0.01,12.01,26.85,5.54,32.39,28.24,5.54,33.78,52.52,1.01,53.53]
[null,"2024-08-29",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.08,53.6]
[null,"2024-08-30",12,0,12,26.85,5.77,32.620000000000005,28.24,5.77,34.01,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-08-31",12,0,12,26.85,5.79,32.64,28.24,5.79,34.03,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-01",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-02",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.04,53.56]
[null,"2024-09-03",12,0.01,12.01,26.85,5.5,{"$f":"SUM(F88:G88)","v":32.35},28.24,5.5,{"$f":"SUM(I88:J88)","v":33.739999999999995},52.52,1.01,{"$f":"SUM(L88:M88)","v":53.53}]
[null,"2024-09-04",12,0.01,{"$f":"SUM(C89:D89)","v":12.01},26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.07,53.59]
[null,"2024-09-05",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-06",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-07",12,0,12,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-08",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-09",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.03,53.550000000000004]
[null,"2024-09-10",12,0.01,12.01,26.85,5.54,32.39,28.24,5.54,33.78,52.52,1.02,53.540000000000006]
[null,"2024-09-11",12,0.01,12.01,26.85,5.52,32.370000000000005,28.24,5.52,33.76,52.52,1.02,53.540000000000006]
[null,"2024-09-12",12,0.01,12.01,26.85,5.58,32.43,28.24,5.58,33.82,52.52,1.04,53.56]
[null,"2024-09-13",12,0,12,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-14",12,0,12,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.1100000000000001,53.63]
[null,"2024-09-15",12,0.01,12.01,26.85,5.77,32.620000000000005,28.24,5.77,34.01,52.52,1.1100000000000001,53.63]
[null,"2024-09-16",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2024-09-17",12,0.01,12.01,26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.08,53.6]
[null,"2024-09-18",12,0.01,12.01,26.85,5.61,32.46,28.24,5.61,33.85,52.52,1.04,53.56]
[null,"2024-09-19",12,0.01,12.01,26.85,5.66,32.510000000000005,28.24,5.66,33.9,52.52,1.05,53.57]
[null,"2024-09-20",12,0.01,12.01,26.85,5.66,32.510000000000005,28.24,5.66,33.9,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-21",12,0,12,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.08,53.6]
[null,"2024-09-22",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-23",12,0.01,12.01,26.85,5.56,32.410000000000004,28.24,5.56,33.799999999999997,52.52,1.03,53.550000000000004]
[null,"2024-09-24",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.03,53.550000000000004]
[null,"2024-09-25",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.05,53.57]
[null,"2024-09-26",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.03,53.550000000000004]
[null,"2024-09-27",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-28",12,0,12,26.85,5.66,32.510000000000005,28.24,5.66,33.9,52.52,1.07,53.59]
[null,"2024-09-29",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.1200000000000001,53.64]
[null,"2024-09-30",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.05,53.57]
[null,"2024-10-01",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.08,53.6]
[null,"2024-10-02",12,0,12,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.06,53.580000000000005]
[null,"2024-10-03",12,0.01,12.01,26.85,5.53,32.380000000000003,28.24,5.53,33.769999999999996,52.52,1.02,53.540000000000006]
[null,"2024-10-04",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.02,53.540000000000006]
[null,"2024-10-05",12,0,12,26.85,5.53,32.380000000000003,28.24,5.53,33.769999999999996,52.52,1.01,53.53]
[null,"2024-10-06",12,0.01,12.01,26.85,5.42,32.270000000000003,28.24,5.42,33.659999999999997,52.52,1.03,53.550000000000004]
[null,"2024-10-07",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.06,53.580000000000005]
[null,"2024-10-08",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.04,53.56]
[null,"2024-10-09",12,0.01,12.01,26.85,5.77,32.620000000000005,28.24,5.77,34.01,52.52,1.07,53.59]
[null,"2024-10-10",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2024-10-11",12,0.01,12.01,26.85,5.56,32.410000000000004,28.24,5.56,33.799999999999997,52.52,1.02,53.540000000000006]
[null,"2024-10-12",12,0,12,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.06,53.580000000000005]
[null,"2024-10-13",12,0.01,12.01,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.08,53.6]
[null,"2024-10-14",12,0.01,12.01,26.85,5.54,32.39,28.24,5.54,33.78,52.52,1.02,53.540000000000006]
[null,"2024-10-15",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.01,53.53]
[null,"2024-10-16",12,0.01,12.01,26.85,5.48,32.33,28.24,5.48,33.72,52.52,1,53.52]
[null,"2024-10-17",12,0.01,12.01,26.85,5.45,32.300000000000004,28.24,5.45,33.69,52.52,1,53.52]
[null,"2024-10-18",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.08,53.6]
[null,"2024-10-19",12,0,12,26.85,5.56,32.410000000000004,28.24,5.56,33.799999999999997,52.52,1.03,53.550000000000004]
[null,"2024-10-20",12,0.01,12.01,26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.07,53.59]
[null,"2024-10-21",12,0.01,12.01,26.85,5.49,32.340000000000003,28.24,5.49,33.729999999999997,52.52,1.01,53.53]
[null,"2024-10-22",12,0.01,12.01,26.85,5.46,32.31,28.24,5.46,33.699999999999996,52.52,0.99,53.510000000000005]
[null,"2024-10-23",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.01,53.53]
[null,"2024-10-24",12,0.01,12.01,26.85,5.56,32.410000000000004,28.24,5.56,33.799999999999997,52.52,1.02,53.540000000000006]
[null,"2024-10-25",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.07,53.59]
[null,"2024-10-26",12,0,12,26.85,5.53,32.380000000000003,28.24,5.53,33.769999999999996,52.52,1.02,53.540000000000006]
[null,"2024-10-27",12,0.01,12.01,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.08,53.6]
[null,"2024-10-28",12,0.01,12.01,26.85,5.61,32.46,28.24,5.61,33.85,52.52,1.03,53.550000000000004]
[null,"2024-10-29",12,0.01,12.01,26.85,5.51,32.36,28.24,5.51,33.75,52.52,1,53.52]
[null,"2024-10-30",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1,53.52]
[null,"2024-10-31",12,0.01,12.01,26.85,5.4,32.25,28.24,5.4,33.64,52.52,0.98,53.5]
[null,"2024-11-01",12,0.01,12.01,26.85,5.51,32.36,28.24,5.51,33.75,52.52,1.01,53.53]
[null,"2024-11-02",12,0.01,12.01,26.85,5.5,32.35,28.24,5.5,33.739999999999995,52.52,1.06,53.580000000000005]
[null,"2024-11-03",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.07,53.59]
[null,"2024-11-04",12,0.01,12.01,26.85,5.65,32.5,28.24,5.65,33.89,52.52,1.05,53.57]
[null,"2024-11-05",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2024-11-06",12,0.01,12.01,26.85,5.53,{"$f":"SUM(F152:G152)","v":32.380000000000003},28.24,5.53,{"$f":"SUM(I152:J152)","v":33.769999999999996},52.52,0.99,{"$f":"SUM(L152:M152)","v":53.510000000000005}]
[null,"2024-11-07",12,0.01,{"$f":"SUM(C153:D153)","v":12.01},26.85,5.63,32.480000000000004,28.24,5.63,33.869999999999997,52.52,1.03,53.550000000000004]
[null,"2024-11-08",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.03,53.550000000000004]
[null,"2024-11-09",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2024-11-10",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.06,53.580000000000005]
[null,"2024-11-11",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.03,53.550000000000004]
[null,"2024-11-12",12,0.01,12.01,26.85,5.54,32.39,28.24,5.54,33.78,52.52,1,53.52]
[null,"2024-11-13",12,0.01,12.01,26.85,5.81,32.660000000000004,28.24,5.81,34.049999999999997,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-11-14",12,0.01,12.01,26.85,5.65,32.5,28.24,5.65,33.89,52.52,1.04,53.56]
[null,"2024-11-15",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.05,53.57]
[null,"2024-11-16",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.23,53.75]
[null,"2024-11-17",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-11-18",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.06,53.580000000000005]
[null,"2024-11-19",12,0.01,12.01,26.85,5.57,32.42,28.24,5.57,33.81,52.52,1.03,53.550000000000004]
[null,"2024-11-20",12,0.01,12.01,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.06,53.580000000000005]
[null,"2024-11-21",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.07,53.59]
[null,"2024-11-22",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.05,53.57]
[null,"2024-11-23",12,0,12,26.85,5.63,32.480000000000004,28.24,5.63,33.869999999999997,52.52,1.05,53.57]
[null,"2024-11-24",12,0.01,12.01,26.85,6.02,32.870000000000005,28.24,6.02,34.26,52.52,1.1499999999999999,53.67]
[null,"2024-11-25",12,0.01,12.01,26.85,5.9,32.75,28.24,5.9,34.14,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-11-26",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.04,53.56]
[null,"2024-11-27",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.03,53.550000000000004]
[null,"2024-11-28",12,0.01,12.01,26.85,5.48,32.33,28.24,5.48,33.72,52.52,0.99,53.510000000000005]
[null,"2024-11-29",12,0.01,12.01,26.85,5.43,32.28,28.24,5.43,33.67,52.52,1,53.52]
[null,"2024-11-30",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.03,53.550000000000004]
[null,"2024-12-01",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-12-02",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.04,53.56]
[null,"2024-12-03",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.02,53.540000000000006]
[null,"2024-12-04",12,0.01,12.01,26.85,5.52,32.370000000000005,28.24,5.52,33.76,52.52,1,53.52]
[null,"2024-12-05",12,0.01,12.01,26.85,5.4,32.25,28.24,5.4,33.64,52.52,0.97,53.49]
[null,"2024-12-06",12,0.01,12.01,26.85,5.39,32.24,28.24,5.39,33.629999999999995,52.52,1.02,53.540000000000006]
[null,"2024-12-07",12,0,12,26.85,5.35,32.200000000000003,28.24,5.35,33.589999999999996,52.52,1,53.52]
[null,"2024-12-08",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.07,53.59]
[null,"2024-12-09",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.03,53.550000000000004]
[null,"2024-12-10",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-12-11",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2024-12-12",12,0.01,12.01,26.85,5.42,32.270000000000003,28.24,5.42,33.659999999999997,52.52,0.98,53.5]
[null,"2024-12-13",12,0.01,12.01,26.85,5.31,32.160000000000004,28.24,5.31,33.549999999999997,52.52,0.97,53.49]
[null,"2024-12-14",12,0,12,26.85,5.24,32.090000000000003,28.24,5.24,33.479999999999997,52.52,0.95,53.470000000000006]
[null,"2024-12-15",12,0.01,12.01,26.85,5.65,32.5,28.24,5.65,33.89,52.52,1.07,53.59]
[null,"2024-12-16",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-12-17",12,0.01,12.01,26.85,5.86,32.71,28.24,5.86,34.1,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-12-18",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.04,53.56]
[null,"2024-12-19",12,0.01,12.01,26.85,5.42,32.270000000000003,28.24,5.42,33.659999999999997,52.52,1,53.52]
[null,"2024-12-20",12,0.01,12.01,26.85,5.37,32.22,28.24,5.37,33.61,52.52,0.98,53.5]
[null,"2024-12-21",12,0,12,26.85,5.23,32.08,28.24,5.23,33.47,52.52,0.96,53.480000000000004]
[null,"2024-12-22",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.03,53.550000000000004]
[null,"2024-12-23",12,0.01,12.01,26.85,5.31,32.160000000000004,28.24,5.31,33.549999999999997,52.52,0.98,53.5]
[null,"2024-12-24",12,0.01,12.01,26.85,4.5,31.35,28.24,4.5,32.739999999999995,52.52,0.82,53.34]
[null,"2024-12-25",12,0.01,12.01,26.85,4.55,31.400000000000002,28.24,4.55,32.79,52.52,0.82,53.34]
[null,"2024-12-26",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.04,53.56]
[null,"2024-12-27",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.03,53.550000000000004]
[null,"2024-12-28",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.02,53.540000000000006]
[null,"2024-12-29",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.03,53.550000000000004]
[null,"2024-12-30",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.02,53.540000000000006]
[null,"2024-12-31",12,0.01,12.01,26.85,3.96,30.810000000000002,28.24,3.96,32.199999999999996,52.52,0.67,53.190000000000005]
[null,"2025-01-01",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.05,53.57]
[null,"2025-01-02",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.05,53.57]
[null,"2025-01-03",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.02,53.540000000000006]
[null,"2025-01-04",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.04,53.56]
[null,"2025-01-05",12,0.01,12.01,26.85,5.91,32.760000000000005,28.24,5.91,34.15,52.52,1.0900000000000001,53.610000000000007]
[null,"2025-01-06",12,0.01,12.01,26.85,5.87,32.72,28.24,5.87,34.11,52.52,1.07,53.59]
[null,"2025-01-07",12,0.01,12.01,26.85,5.79,32.64,28.24,5.79,34.03,52.52,1.05,53.57]
[null,"2025-01-08",12,0.01,12.01,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.04,53.56]
[null,"2025-01-09",12,0.01,12.01,26.85,5.69,{"$f":"SUM(F216:G216)","v":32.54},28.24,5.69,{"$f":"SUM(I216:J216)","v":33.93},52.52,1.03,{"$f":"SUM(L216:M216)","v":53.550000000000004}]
[null,"2025-01-10",12,0.01,{"$f":"SUM(C217:D217)","v":12.01},26.85,5.58,32.43,28.24,5.58,33.82,52.52,1.02,53.540000000000006]
[null,"2025-01-11",12,0,12,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.05,53.57]
[null,"2025-01-12",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1200000000000001,53.64]
[null,"2025-01-13",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.07,53.59]
[null,"2025-01-14",12,0.01,12.01,26.85,5.81,32.660000000000004,28.24,5.81,34.049999999999997,52.52,1.1100000000000001,53.63]
[null,"2025-01-15",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.06,53.580000000000005]
[null,"2025-01-16",12,0.01,12.01,26.85,5.64,32.49,28.24,5.64,33.879999999999995,52.52,1.04,53.56]
[null,"2025-01-17",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.04,53.56]
[null,"2025-01-18",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.03,53.550000000000004]
[null,"2025-01-19",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.08,53.6]
[null,"2025-01-20",12,0.01,12.01,26.85,5.67,32.520000000000003,28.24,5.67,33.909999999999997,52.52,1.05,53.57]
[null,"2025-01-21",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.04,53.56]
[null,"2025-01-22",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.05,53.57]
[null,"2025-01-23",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.03,53.550000000000004]
[null,"2025-01-24",12,0.01,12.01,26.85,5.4,32.25,28.24,5.4,33.64,52.52,1,53.52]
[null,"2025-01-25",12,0.01,12.01,26.85,5.14,31.990000000000002,28.24,5.14,33.379999999999995,52.52,0.94,53.46]
[null,"2025-01-26",12,0.01,12.01,26.85,5.25,32.1,28.24,5.25,33.489999999999995,52.52,0.98,53.5]
[null,"2025-01-27",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1100000000000001,53.63]
[null,"2025-01-28",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.04,53.56]
[null,"2025-01-29",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.05,53.57]
[null,"2025-01-30",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.03,53.550000000000004]
[null,"2025-01-31",12,0.01,12.01,26.85,5.77,32.620000000000005,28.24,5.77,34.01,52.52,1.1100000000000001,53.63]
[null,"2025-02-01",12,0,12,26.85,5.52,32.370000000000005,28.24,5.52,33.76,52.52,1.03,53.550000000000004]
[null,"2025-02-02",12,0.01,12.01,26.85,5.6,32.450000000000003,28.24,5.6,33.839999999999996,52.52,1.06,53.580000000000005]
[null,"2025-02-03",12,0.01,12.01,26.85,5.48,32.33,28.24,5.48,33.72,52.52,1.01,53.53]
[null,"2025-02-04",12,0.01,12.01,26.85,5.45,32.300000000000004,28.24,5.45,33.69,52.52,1.01,53.53]
[null,"2025-02-05",12,0.01,12.01,26.85,5.51,32.36,28.24,5.51,33.75,52.52,1,53.52]
[null,"2025-02-06",12,0.01,12.01,26.85,5.61,32.46,28.24,5.61,33.85,52.52,1.04,53.56]
[null,"2025-02-07",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.0900000000000001,53.610000000000007]
[null,"2025-02-08",12,0,12,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-02-09",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.1100000000000001,53.63]
[null,"2025-02-10",12,0.01,12.01,26.85,5.52,32.370000000000005,28.24,5.52,33.76,52.52,1.03,53.550000000000004]
[null,"2025-02-11",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.06,53.580000000000005]
[null,"2025-02-12",12,0.01,12.01,26.85,5.61,32.46,28.24,5.61,33.85,52.52,1.03,53.550000000000004]
[null,"2025-02-13",12,0.01,12.01,26.85,5.66,32.510000000000005,28.24,5.66,33.9,52.52,1.04,53.56]
[null,"2025-02-14",12,0.01,12.01,26.85,5.72,32.57,28.24,5.72,33.96,52.52,1.07,53.59]
[null,"2025-02-15",12,0.01,12.01,26.85,5.8,32.65,28.24,5.8,34.04,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-02-16",12,0.01,12.01,26.85,5.81,32.660000000000004,28.24,5.81,34.049999999999997,52.52,1.1100000000000001,53.63]
[null,"2025-02-17",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.02,53.540000000000006]
[null,"2025-02-18",12,0.01,12.01,26.85,5.51,32.36,28.24,5.51,33.75,52.52,1.01,53.53]
[null,"2025-02-19",12,0.01,12.01,26.85,5.58,32.43,28.24,5.58,33.82,52.52,1.02,53.540000000000006]
[null,"2025-02-20",12,0.01,12.01,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.04,53.56]
[null,"2025-02-21",12,0.01,12.01,26.85,6.01,32.86,28.24,6.01,34.25,52.52,1.18,53.7]
[null,"2025-02-22",12,0.01,12.01,26.85,5.81,32.660000000000004,28.24,5.81,34.049999999999997,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-02-23",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1499999999999999,53.67]
[null,"2025-02-24",12,0.01,12.01,26.85,5.65,32.5,28.24,5.65,33.89,52.52,1.05,53.57]
[null,"2025-02-25",12,0.01,12.01,26.85,5.78,32.630000000000003,28.24,5.78,34.019999999999996,52.52,1.07,53.59]
[null,"2025-02-26",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.0900000000000001,53.610000000000007]
[null,"2025-02-27",12,0.01,12.01,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.05,53.57]
[null,"2025-02-28",12,0.01,12.01,26.85,5.95,32.800000000000004,28.24,5.95,34.19,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-03-01",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.08,53.6]
[null,"2025-03-02",12,0.01,12.01,26.85,5.9,32.75,28.24,5.9,34.14,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-03-03",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.04,53.56]
[null,"2025-03-04",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.08,53.6]
[null,"2025-03-05",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.07,53.59]
[null,"2025-03-06",12,0.01,12.01,26.85,6.02,32.870000000000005,28.24,6.02,34.26,52.52,1.1499999999999999,53.67]
[null,"2025-03-07",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.17,53.690000000000005]
[null,"2025-03-08",12,0.01,12.01,26.85,5.93,32.78,28.24,5.93,34.17,52.52,1.1200000000000001,53.64]
[null,"2025-03-09",12,0.01,12.01,26.85,5.85,32.700000000000003,28.24,5.85,34.089999999999996,52.52,1.1200000000000001,53.64]
[null,"2025-03-10",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.08,53.6]
[null,"2025-03-11",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.08,53.6]
[null,"2025-03-12",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.07,53.59]
[null,"2025-03-13",12,0.01,12.01,26.85,5.99,32.840000000000003,28.24,5.99,34.229999999999997,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-03-14",12,0,12,26.85,6.01,{"$f":"SUM(F280:G280)","v":32.86},28.24,6.01,{"$f":"SUM(I280:J280)","v":34.25},52.52,1.1599999999999999,{"$f":"SUM(L280:M280)","v":53.68}]
[null,"2025-03-15",12,0.01,{"$f":"SUM(C281:D281)","v":12.01},26.85,6.32,33.17,28.24,6.32,34.56,52.52,1.21,53.730000000000004]
[null,"2025-03-16",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.19,53.71]
[null,"2025-03-17",12,0.01,12.01,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.06,53.580000000000005]
[null,"2025-03-18",12,0.01,12.01,26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.05,53.57]
[null,"2025-03-19",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.03,53.550000000000004]
[null,"2025-03-20",12,0.01,12.01,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.1599999999999999,53.68]
[null,"2025-03-21",12,0.01,12.01,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.17,53.690000000000005]
[null,"2025-03-22",12,0.01,12.01,26.85,6.28,33.130000000000003,28.24,6.28,34.519999999999996,52.52,1.2,53.720000000000006]
[null,"2025-03-23",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.22,53.74]
[null,"2025-03-24",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.07,53.59]
[null,"2025-03-25",12,0.01,12.01,26.85,5.86,32.71,28.24,5.86,34.1,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-03-26",12,0,12,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.06,53.580000000000005]
[null,"2025-03-27",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.1599999999999999,53.68]
[null,"2025-03-28",12,0.01,12.01,26.85,6.14,32.99,28.24,6.14,34.379999999999995,52.52,1.19,53.71]
[null,"2025-03-29",12,0.01,12.01,26.85,6.51,33.36,28.24,6.51,34.75,52.52,1.26,53.78]
[null,"2025-03-30",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.2,53.720000000000006]
[null,"2025-03-31",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.08,53.6]
[null,"2025-04-01",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-04-02",12,0.01,12.01,26.85,5.92,32.770000000000003,28.24,5.92,34.159999999999997,52.52,1.0900000000000001,53.610000000000007]
[null,"2025-04-03",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.1599999999999999,53.68]
[null,"2025-04-04",12,0.01,12.01,26.85,6.18,33.03,28.24,6.18,34.42,52.52,1.18,53.7]
[null,"2025-04-05",12,0.01,12.01,26.85,6.47,33.32,28.24,6.47,34.71,52.52,1.23,53.75]
[null,"2025-04-06",12,0.01,12.01,26.85,6.25,33.1,28.24,6.25,34.489999999999995,52.52,1.23,53.75]
[null,"2025-04-07",12,0.01,12.01,26.85,5.82,32.67,28.24,5.82,34.06,52.52,1.1100000000000001,53.63]
[null,"2025-04-08",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.1499999999999999,53.67]
[null,"2025-04-09",12,0.01,12.01,26.85,5.95,32.800000000000004,28.24,5.95,34.19,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-04-10",12,0.01,12.01,26.85,6.13,32.980000000000004,28.24,6.13,34.369999999999997,52.52,1.17,53.690000000000005]
[null,"2025-04-11",12,0.01,12.01,26.85,6.21,33.06,28.24,6.21,34.449999999999996,52.52,1.2,53.720000000000006]
[null,"2025-04-12",12,0.01,12.01,26.85,6.47,33.32,28.24,6.47,34.71,52.52,1.22,53.74]
[null,"2025-04-13",12,0.01,12.01,26.85,6.48,33.33,28.24,6.48,34.72,52.52,1.24,53.760000000000005]
[null,"2025-04-14",12,0.01,12.01,26.85,6.13,32.980000000000004,28.24,6.13,34.369999999999997,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-04-15",12,0.01,12.01,26.85,6.12,32.97,28.24,6.12,34.36,52.52,1.1499999999999999,53.67]
[null,"2025-04-16",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.08,53.6]
[null,"2025-04-17",12,0.01,12.01,26.85,5.95,32.800000000000004,28.24,5.95,34.19,52.52,1.1200000000000001,53.64]
[null,"2025-04-18",12,0.01,12.01,26.85,6.27,33.120000000000005,28.24,6.27,34.51,52.52,1.18,53.7]
[null,"2025-04-19",12,0.01,12.01,26.85,6.3,33.15,28.24,6.3,34.54,52.52,1.17,53.690000000000005]
[null,"2025-04-20",12,0.01,12.01,26.85,6.13,32.980000000000004,28.24,6.13,34.369999999999997,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-04-21",12,0.01,12.01,26.85,6.28,33.130000000000003,28.24,6.28,34.519999999999996,52.52,1.19,53.71]
[null,"2025-04-22",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.1599999999999999,53.68]
[null,"2025-04-23",12,0.01,12.01,26.85,5.99,32.840000000000003,28.24,5.99,34.229999999999997,52.52,1.1100000000000001,53.63]
[null,"2025-04-24",12,0.01,12.01,26.85,6.15,33,28.24,6.15,34.39,52.52,1.18,53.7]
[null,"2025-04-25",12,0.01,12.01,26.85,6.56,33.410000000000004,28.24,6.56,34.799999999999997,52.52,1.26,53.78]
[null,"2025-04-26",12,0.01,12.01,26.85,6.69,33.54,28.24,6.69,34.93,52.52,1.29,53.81]
[null,"2025-04-27",12,0.01,12.01,26.85,6.48,33.33,28.24,6.48,34.72,52.52,1.27,53.790000000000006]
[null,"2025-04-28",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.1499999999999999,53.67]
[null,"2025-04-29",12,0.01,12.01,26.85,6.15,33,28.24,6.15,34.39,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-04-30",12,0.01,12.01,26.85,6.1,32.950000000000003,28.24,6.1,34.339999999999996,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-05-01",12,0.01,12.01,26.85,6.12,32.97,28.24,6.12,34.36,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-05-02",12,0.01,12.01,26.85,6.45,33.300000000000004,28.24,6.45,34.69,52.52,1.25,53.77]
[null,"2025-05-03",12,0.01,12.01,26.85,6.69,33.54,28.24,6.69,34.93,52.52,1.26,53.78]
[null,"2025-05-04",12,0.01,12.01,26.85,6.64,33.49,28.24,6.64,34.879999999999995,52.52,1.3,53.82]
[null,"2025-05-05",12,0.01,12.01,26.85,6.05,32.9,28.24,6.05,34.29,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-05-06",12,0.01,12.01,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-05-07",12,0.01,12.01,26.85,5.96,32.81,28.24,5.96,34.199999999999996,52.52,1.08,53.6]
[null,"2025-05-08",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.1599999999999999,53.68]
[null,"2025-05-09",12,0.01,12.01,26.85,6.3,33.15,28.24,6.3,34.54,52.52,1.21,53.730000000000004]
[null,"2025-05-10",12,0.01,12.01,26.85,6.65,33.5,28.24,6.65,34.89,52.52,1.27,53.790000000000006]
[null,"2025-05-11",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.17,53.690000000000005]
[null,"2025-05-12",12,0.01,12.01,26.85,5.91,32.760000000000005,28.24,5.91,34.15,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-05-13",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.08,53.6]
[null,"2025-05-14",12,0.01,12.01,26.85,5.96,32.81,28.24,5.96,34.199999999999996,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-05-15",12,0.01,12.01,26.85,6.11,32.96,28.24,6.11,34.35,52.52,1.1499999999999999,53.67]
[null,"2025-05-16",12,0.01,12.01,26.85,6.41,33.260000000000005,28.24,6.41,34.65,52.52,1.24,53.760000000000005]
[null,"2025-05-17",12,0.01,12.01,26.85,6.73,{"$f":"SUM(F344:G344)","v":33.58},28.24,6.73,{"$f":"SUM(I344:J344)","v":34.97},52.52,1.28,{"$f":"SUM(L344:M344)","v":53.800000000000004}]
[null,"2025-05-18",12,0.01,{"$f":"SUM(C345:D345)","v":12.01},26.85,6.54,33.39,28.24,6.54,34.78,52.52,1.28,53.800000000000004]
[null,"2025-05-19",12,0.01,12.01,26.85,5.98,32.83,28.24,5.98,34.22,52.52,1.1200000000000001,53.64]
[null,"2025-05-20",12,0.01,12.01,26.85,5.9,32.75,28.24,5.9,34.14,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-05-21",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-05-22",12,0.01,12.01,26.85,6.3,33.15,28.24,6.3,34.54,52.52,1.2,53.720000000000006]
[null,"2025-05-23",12,0.01,12.01,26.85,6.33,33.18,28.24,6.33,34.57,52.52,1.22,53.74]
[null,"2025-05-24",12,0.01,12.01,26.85,6.77,33.620000000000005,28.24,6.77,35.01,52.52,1.3,53.82]
[null,"2025-05-25",12,0.01,12.01,26.85,6.37,33.22,28.24,6.37,34.61,52.52,1.24,53.760000000000005]
[null,"2025-05-26",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-05-27",12,0.01,12.01,26.85,5.94,32.79,28.24,5.94,34.18,52.52,1.1100000000000001,53.63]
[null,"2025-05-28",12,0.01,12.01,26.85,5.84,32.69,28.24,5.84,34.08,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-05-29",12,0.01,12.01,26.85,6.25,33.1,28.24,6.25,34.489999999999995,52.52,1.19,53.71]
[null,"2025-05-30",12,0.01,12.01,26.85,6.36,33.21,28.24,6.36,34.6,52.52,1.24,53.760000000000005]
[null,"2025-05-31",12,0.01,12.01,26.85,6.74,33.590000000000003,28.24,6.74,34.979999999999997,52.52,1.29,53.81]
[null,"2025-06-01",12,0.01,12.01,26.85,6.69,33.54,28.24,6.69,34.93,52.52,1.31,53.830000000000005]
[null,"2025-06-02",12,0.01,12.01,26.85,6.21,33.06,28.24,6.21,34.449999999999996,52.52,1.1599999999999999,53.68]
[null,"2025-06-03",12,0.01,12.01,26.85,6.23,33.08,28.24,6.23,34.47,52.52,1.1599999999999999,53.68]
[null,"2025-06-04",12,0.01,12.01,26.85,6.03,32.880000000000003,28.24,6.03,34.269999999999996,52.52,1.1100000000000001,53.63]
[null,"2025-06-05",12,0.01,12.01,26.85,6.29,33.14,28.24,6.29,34.53,52.52,1.2,53.720000000000006]
[null,"2025-06-06",12,0.01,12.01,26.85,6.35,33.200000000000003,28.24,6.35,34.589999999999996,52.52,1.22,53.74]
[null,"2025-06-07",12,0.01,12.01,26.85,6.65,33.5,28.24,6.65,34.89,52.52,1.26,53.78]
[null,"2025-06-08",12,0.01,12.01,26.85,6.41,33.260000000000005,28.24,6.41,34.65,52.52,1.24,53.760000000000005]
[null,"2025-06-09",12,0.01,12.01,26.85,6.37,33.22,28.24,6.37,34.61,52.52,1.22,53.74]
[null,"2025-06-10",12,0.01,12.01,26.85,6.2,33.050000000000004,28.24,6.2,34.44,52.52,1.1599999999999999,53.68]
[null,"2025-06-11",12,0.01,12.01,26.85,6.32,33.17,28.24,6.32,34.56,52.52,1.2,53.720000000000006]
[null,"2025-06-12",12,0.01,12.01,26.85,6.47,33.32,28.24,6.47,34.71,52.52,1.25,53.77]
[null,"2025-06-13",12,0.01,12.01,26.85,6.47,33.32,28.24,6.47,34.71,52.52,1.26,53.78]
[null,"2025-06-14",12,0.01,12.01,26.85,6.71,33.56,28.24,6.71,34.949999999999996,52.52,1.29,53.81]
[null,"2025-06-15",12,0.01,12.01,26.85,6.51,33.36,28.24,6.51,34.75,52.52,1.27,53.790000000000006]
[null,"2025-06-16",12,0.01,12.01,26.85,6.1,32.950000000000003,28.24,6.1,34.339999999999996,52.52,1.1499999999999999,53.67]
[null,"2025-06-17",12,0.01,12.01,26.85,6.08,32.93,28.24,6.08,34.32,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-06-18",12,0.01,12.01,26.85,5.97,32.82,28.24,5.97,34.21,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-06-19",12,0.01,12.01,26.85,6.2,33.050000000000004,28.24,6.2,34.44,52.52,1.17,53.690000000000005]
[null,"2025-06-20",12,0.01,12.01,26.85,6.28,33.130000000000003,28.24,6.28,34.519999999999996,52.52,1.2,53.720000000000006]
[null,"2025-06-21",12,0.01,12.01,26.85,6.76,33.61,28.24,6.76,35,52.52,1.28,53.800000000000004]
[null,"2025-06-22",12,0.01,12.01,26.85,6.53,33.380000000000003,28.24,6.53,34.769999999999996,52.52,1.26,53.78]
[null,"2025-06-23",12,0.01,12.01,26.85,6.18,33.03,28.24,6.18,34.42,52.52,1.1499999999999999,53.67]
[null,"2025-06-24",12,0.01,12.01,26.85,6.21,33.06,28.24,6.21,34.449999999999996,52.52,1.1499999999999999,53.67]
[null,"2025-06-25",12,0.01,12.01,26.85,6.02,32.870000000000005,28.24,6.02,34.26,52.52,1.1200000000000001,53.64]
[null,"2025-06-26",12,0.01,12.01,26.85,6.29,33.14,28.24,6.29,34.53,52.52,1.2,53.720000000000006]
[null,"2025-06-27",12,0.01,12.01,26.85,6.32,33.17,28.24,6.32,34.56,52.52,1.22,53.74]
[null,"2025-06-28",12,0.01,12.01,26.85,6.8,33.65,28.24,6.8,35.04,52.52,1.29,53.81]
[null,"2025-06-29",12,0.01,12.01,26.85,6.47,33.32,28.24,6.47,34.71,52.52,1.25,53.77]
[null,"2025-06-30",12,0.01,12.01,26.85,6.21,33.06,28.24,6.21,34.449999999999996,52.52,1.1599999999999999,53.68]

{"sheet":"TC-4 Price Relativity Inputs","index":10,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,1,4,4],[5,1,9,4]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"TC-4 Prices in FY26-28 Pricing Roadmap"]
[null,"Note 1: The 'FY27' prices in column E below, are the 'Year 2' indicative prices in the FY26-28 Pricing Roadmap published by nbn on 1 May 2025, with the exception of the following WAPC Charge Components, which were later published by nbn in the FY26-28 Pricing Roadmap on 14 September 2025: AVC TC-4 250/100 Mbps (HFC); AVC TC-4 2000/100 Mbps (HFC); AVC TC-4 2000/200 Mbps (Fibre); AVC TC-4 2000/500 Mbps (Fibre).\nNote 2: The Bundled TC‑4 Offers listed below transition to Flat‑Rate Offers from 1 July 2026."]
[]
[]
[]
[]
[]
[null,"t−1 Tariff List Table References","WAPC Charge Component","Access Network","Year 2 Indicative Prices\nin Roadmap t − 1"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN",60.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC",60.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/50 Mbps","Fibre, HFC",60.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless",60.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN",63.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC",63.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC",63.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 750/50 Mbps","Fibre, HFC",66.8]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless",66.8]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre",63.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","HFC",63.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre",79]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/100 Mbps","Fibre, HFC",75.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre",96]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/100 Mbps","HFC",118.13]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/200 Mbps","Fibre",118.13]
[null,"1.1 Flat-Rate Offers","AVC TC-4 2000/500 Mbps","Fibre",154.08000000000001]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre",63.94]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre",63.94]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre",79]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre",96]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC",12]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",35.14]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",35.92]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Wireless",35.92]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN",35.92]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC",35.92]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN",57.69]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC",57.69]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless",57.69]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre",35.92]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre",57.69]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite",24]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite",27]

{"sheet":"FY27 EM Inputs","index":11,"n_rows":302,"n_cols":9,"rows_kept":302,"cut":false,"hidden":false,"merged":[[294,4,294,5],[6,1,8,3],[10,4,10,5],[5,1,5,7],[291,1,293,3]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[]
[null,"FY27 Excess Adjustment Factor Inputs"]
[null,"Note 1: nbn notes that quantities are annualised, consistent with clause 2D.2.2(g) of the SAU. For example, the quantities for monthly charges are multiplied by 12 for an annualised quantity. Quantities for charges with other billing periods are adjusted as required to an annualised basis.\nNote 2: The qt − 1.25 volumes shown in the t = FY25 column represent volumes supplied from 1 April 2023 and 31 March 2024, annualised in accordance with clause 2D.2.2(g) of the SAU."]
[]
[]
[]
[null,null,null,null,"Prices",null,null,"Quantities"]
[null,null,null,null,"pt − 1","pt",null,"qt − 1.25"]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","FY24","FY25",null,"t = FY25"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB and FTTN",55,57.22,null,3236816.21]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC",55,57.22,null,1882996.34]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre and HFC",55,57.22,null,9010905.7699999996]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC",58,60.22,null,1261324.01]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB and FTTN",58,60.22,null,543879.9]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre and HFC",58,60.22,null,2005324.66]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre and HFC",60,62.22,null,2284439.1]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre",100,75,null,86166.28]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre",160,100,null,16782.2]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre and HFC",70,72.22,null,1465479.93]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 1000/400 Mbps ","Fibre",230,125,null,13542.81]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre",58,60.22,null,36]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre",100,75,null,0]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre",160,100,null,0]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps ","Fibre",230,125,null,0]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC",12.01,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C29)*('FY26 FACC'!$E$68:$E$79=$D29)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":12.01},null,4148067.93]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",30.9,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C30)*('FY26 FACC'!$E$68:$E$79=$D30)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":32.68},null,3678475.33]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",32.5,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C31)*('FY26 FACC'!$E$68:$E$79=$D31)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},null,15564071.810000001]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/5-10 Mbps","FTTB, FTTN",32.5,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C32)*('FY26 FACC'!$E$68:$E$79=$D32)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},null,1475437.25]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC",32.5,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C33)*('FY26 FACC'!$E$68:$E$79=$D33)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},null,1899841.01]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN",51.16,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C34)*('FY26 FACC'!$E$68:$E$79=$D34)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},null,22133622.75]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC",51.16,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C35)*('FY26 FACC'!$E$68:$E$79=$D35)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},null,30605439.710000001]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 up to 100/up to 20 Mbps","Wireless",51.16,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C36)*('FY26 FACC'!$E$68:$E$79=$D36)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},null,2978399.53]
[null,"1.4\t  Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre",32.5,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C37)*('FY26 FACC'!$E$68:$E$79=$D37)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},null,187.06]
[null,"1.4\t  Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre",51.16,{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C38)*('FY26 FACC'!$E$68:$E$79=$D38)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},null,120]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite",24,24,null,168421.67]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite",27,27,null,301962.34000000003]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 5/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",50,50,null,127776.8]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 10/10 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",131,131,null,91747.54]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 20/20 Mbps","Fibre, FTTB, FTTN, FTTC",192,172,null,52210.41]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 30/30 Mbps","Fibre",220,175,null,3659.9]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 40/40 Mbps","Fibre",223,175,null,7583.25]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 50/50 Mbps","Fibre",225,175,null,9723.6]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 60/60 Mbps","Fibre",581,175,null,570.41]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 70/70 Mbps","Fibre",626,175,null,0]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 80/80 Mbps","Fibre",672,175,null,32.130000000000003]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 90/90 Mbps","Fibre",704,175,null,6.1]
[null,"2.1  Bundled TC-2 Offers ","AVC TC-2 100/100 Mbps","Fibre",714,175,null,1895.64]
[null,"2.2  Bundled TC-2 Offers: Smart Places ","Smart Places - AVC TC-2 5/5 Mbps","Fibre",50,50,null,0]
[null,"2.2  Bundled TC-2 Offers: Smart Places ","Smart Places  - AVC TC-2 10/10 Mbps","Fibre",131,131,null,0]
[null,"2.2  Bundled TC-2 Offers: Smart Places ","Smart Places - AVC TC-2 20/20 Mbps","Fibre",192,172,null,0]
[null,"2.2  Bundled TC-2 Offers: Smart Places ","Smart Places - AVC TC-2 50/50 Mbps","Fibre",225,175,null,0]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.15 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless and Satellite",10,10,null,0]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.3 Mbps","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",20,20,null,666822.88]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.5 Mbps","Fibre, FTTB, FTTN, FTTC and HFC",33,33,null,127321.34]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 1 Mbps","Fibre, FTTB, FTTN, FTTC and HFC",66,66,null,35192.199999999997]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 2 Mbps","Fibre, FTTB, FTTN, FTTC and HFC",132,132,null,669.79]
[null,"2.3  Symmetric Access Capacity Offers (TC-1)","AVC TC-1 5 Mbps","Fibre, FTTB, FTTN, FTTC and HFC",330,330,null,364.35]
[null,"3.2  Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite",15.75,15.75,null,174087]
[null,"3.2  Connectivity Virtual Circuit Offers","CVC TC-1","Fibre, FTTB, FTTN, FTTC and HFC",17.5,17.5,null,468106.23]
[null,"3.2  Connectivity Virtual Circuit Offers","CVC TC-2","Fibre, FTTB, FTTN, FTTC and HFC",17.5,17.5,null,0]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite",0,0,null,0]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite",18,18,null,13274.74]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite",40,40,null,8092.41]
[null,"5.1  Network to Network Interface Offers ","NNI 1000BaseLX - per NNI Bearer - Recurring","All",100,100,null,4257.4799999999996]
[null,"5.1  Network to Network Interface Offers ","NNI 10GBaseLR - per NNI Bearer - Recurring","All",400,400,null,113032.28]
[null,"5.1  Network to Network Interface Offers ","NNI 100GBaseLR4 - per NNI Bearer - Recurring","All",2400,2400,null,2434.06]
[null,"5.1  Network to Network Interface Offers ","NNI 1000BaseEX - per NNI Bearer - Recurring","All",125,125,null,12]
[null,"5.1  Network to Network Interface Offers ","NNI 10GBaseER - per NNI Bearer - Recurring","All",500,500,null,3814.3]
[null,"5.1  Network to Network Interface Offers ","NNI 100GBaseER4 - per NNI Bearer - Recurring","All",3000,3000,null,480]
[null,"5.1  Network to Network Interface Offers ","V-NNI","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",65,65,null,22293.02]
[null,"5.1  Network to Network Interface Offers ","NNI Link","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"6.  Second UNI-V and AVC Offer","Second UNI-V and AVC offer","Fibre",17.5,17.5,null,0]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 12","Fibre, FTTB, FTTN, FTTC and HFC",15,15,null,143408.29]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 12 (24/7)","Fibre, FTTB, FTTN, FTTC and HFC",15,15,null,248417.28]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 8","Fibre, FTTB, FTTN, FTTC and HFC",25,25,null,9303.2099999999991]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 8 (24/7)","Fibre, FTTB, FTTN, FTTC and HFC",55,55,null,17198.03]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 6","Fibre, FTTB, FTTN, FTTC and HFC",32.5,32.5,null,132]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 6 (24/7)","Fibre, FTTB, FTTN, FTTC and HFC",65,65,null,370.06]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 4","Fibre, FTTB, FTTN, FTTC and HFC",40,40,null,4453.75]
[null,"7.1  Enhanced Fault Service Level Offers ","Enhanced SLA - 4 (24/7)","Fibre, FTTB, FTTN, FTTC and HFC",25,25,null,11660.7]
[null,"7.2  Enhanced Fault Service level Offers","Enhanced SLA - 90 days (24/7)","Fibre, FTTB, FTTN, FTTC and HFC",150,150,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places     ","Smart Places - Enhanced SLA - 12","Fibre",15,15,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places     ","Smart Places - Enhanced SLA - 12 (24/7)","Fibre",15,15,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places     ","Smart Places - Enhanced SLA - 8","Fibre",25,25,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places     ","Smart places - Enhanced SLA - 8 (24/7)","Fibre",55,55,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Initial Standard Installation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","After Hours Installation","Fibre, FTTB, FTTN, FTTC and HFC",150,150,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Fibre upgrade installation","Fibre",200,200,null,325230]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Subsequent Installation of power supply with battery backup – Fibre Network only","Fibre",0,0,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Access Component Reactivation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",5,5,null,1442283]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","CVC Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 1000BaseLX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",1000,1000,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 10GBaseLR - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",5000,3000,null,672]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 100GBaseLR4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",30000,20000,null,24]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 1000BaseEX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",2000,2000,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 10GBaseER - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",6000,4000,null,18]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI 100GBaseER4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",36000,24000,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","NNI Link Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Virtual NNI Activation","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",250,250,null,513]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","Service Qualification Enquiry","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - Initial Standard Installation","Fibre",0,0,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - Access Component Reactivation","Fibre",5,5,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - CVC Set-up & Activation","Fibre",0,0,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 1000BaseLX - Set-up & Activation","Fibre",1000,1000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 10GBaseLR - Set-up & Activation","Fibre",5000,3000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 100GBaseLR4 - Set-up & Activation","Fibre",30000,20000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 1000BaseEX - Set-up & Activation","Fibre",2000,2000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 10GBaseER - Set-up & Activation","Fibre",6000,4000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI 100GBaseER4 - Set-up & Activation","Fibre",36000,24000,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - NNI Link Activation","Fibre",0,0,null,0]
[null,"8.2  Installations and activations – Smart Places","Smart Places - Virtual NNI Activation","Fibre",250,250,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Initial Standard Installation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",0,0,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Access Component Reactivation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",5,5,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite",692,692,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite",1057,1057,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite",2226,2226,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Satellite",1559,1559,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Satellite",1751,1751,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Satellite",3732,3732,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","CVC Set-up & Activation","Satellite",0,0,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Satellite",1000,1000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Satellite",5000,3000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Satellite",2000,2000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Satellite",6000,4000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Site Survey Charge","Satellite",225,225,null,0]
[null,"8.4  Service modifications – NBN Co Networks other than the NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.4  Service modifications – NBN Co Networks other than the NBN Co Satellite Network","CVC Modification","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.4  Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Modification","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.4  Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Modification","Fibre, FTTB, FTTN, FTTC, HFC and Wireless",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - Access Component Modification (no attendance at Smart Location required)","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - CVC Modification","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Modification","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Link Modification","Fibre",0,0,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD Indoor Unit)(excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",420,420,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Satellite",0,0,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","CVC Modification","Satellite",0,0,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","NNI Modification","Satellite",0,0,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite",754,754,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite",1119,1119,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite",2288,2288,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite",1621,1621,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite",1812,1812,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite",3793,3793,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite",783,783,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite",1149,1149,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite",2317,2317,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite",1650,1650,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite",1842,1842,null,0]
[null,"8.6   Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite",3823,3823,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","On Site Maintenance Call Out","Fibre and Wireless",0,0,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","No Fault Found (No Truck Roll Required)","Fibre and Wireless",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","No Fault Found (No Truck Roll Required)","FTTB and FTTN and FTTC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","No Fault Found (No Truck Roll Required)","HFC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Site Visit Required)","Fibre and Wireless",0,0,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Site Visit Required)","FTTB and FTTN and FTTC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Site Visit Required)","HFC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","First Missed Appointment","Fibre and Wireless",0,0,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","First Missed Appointment","FTTB and FTTN and FTTC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","First Missed Appointment","HFC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Subsequent Missed Appointment","Fibre and Wireless",0,0,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Subsequent Missed Appointment","FTTB and FTTN and FTTC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Subsequent Missed Appointment","HFC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Day)","Fibre",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Day)","FTTB and FTTN and FTTC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Day)","HFC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Night)","Fibre",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Night)","FTTB and FTTN and FTTC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Co-ordinated Appointment (Night)","HFC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (After Hours Installation Appointment)","Fibre",150,150,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (After Hours Installation Appointment)","FTTB and FTTN and FTTC",150,150,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Day)","Fibre and Wireless",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Day)","FTTB and FTTN and FTTC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Day)","HFC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Night)","Fibre and Wireless",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Night)","FTTB and FTTN and FTTC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Cancellation (Co-ordinated Appointment) (Night)","HFC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Day)","Fibre and Wireless",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Day)","FTTB and FTTN and FTTC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Day)","HFC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Night)","Fibre and Wireless",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Night)","FTTB and FTTN and FTTC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Late Rescheduling (Co-ordinated Appointment) (Night)","HFC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Restoration of an Ordered Product","Fibre and Wireless",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Restoration of an Ordered Product","FTTB and FTTN and FTTC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Restoration of an Ordered Product","HFC",50,50,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (After Hours Installation Appointment)","Fibre",150,150,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (After Hours Installation Appointment)","FTTB and FTTN and FTTC",150,150,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Day)","FTTB and FTTN and FTTC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Day)","HFC",200,200,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Night)","Fibre",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Night)","FTTB and FTTN and FTTC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Missed Appointment (Co-ordinated Appointment) (Night)","HFC",300,300,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Incorrect Callout","FTTB and FTTN and FTTC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Incorrect Callout","HFC",75,75,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Voiceband Reinstatement","FTTB and FTTN",250,250,null,0]
[null,"8.7  Service management – NBN Co Networks other than the NBN Co Satellite Network ","Transition Reversal","FTTB and FTTN and FTTC",250,250,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - On Site Maintenance Call Out","Fibre",0,0,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - No Fault Found (No Truck Roll Required)","Fibre",50,50,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - First Missed Appointment (Trouble Ticket Appointment)","Fibre",0,0,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Subsequent Missed Appointment (Trouble Ticket Appointment)","Fibre",0,0,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Co-ordinated Appointment (Day)","Fibre",200,200,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Co-ordinated Appointment (After Hours)","Fibre",300,300,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",300,300,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",300,300,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Restoration","Fibre",50,50,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Missed Appointment  (Smart Places Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.8  Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",300,300,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","On Site Maintenance Call Out","Satellite",0,0,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","No Fault Found (No Truck Roll Required)","Satellite",50,50,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","No Fault Found (Truck Roll Required) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",420,420,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Satellite",150,150,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Satellite",200,200,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Late Cancellation (Site Visit Required) in Isolated Area","Satellite",225,225,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Late Cancellation (Site Visit Required) in Limited Access Area (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",225,225,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Missed Appointment (Urban Area or Major Rural Area)","Satellite",150,150,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Missed Appointment (Minor Rural Area or Remote Area)","Satellite",200,200,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Missed Appointment (Isolated Area)","Satellite",225,225,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Missed Appointment (Limited Access Area) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite",225,225,null,0]
[null,"8.9  Service management – NBN Co Satellite Network ","Restoration ","Satellite",50,50,null,0]
[null,"8.10  Service Transfer-related charges – all NBN Co Networks","Service Transfer","All",5,5,null,444603]
[null,"8.10  Service Transfer-related charges – all NBN Co Networks","Service Transfer Reversal","All",5,5,null,2472]
[null,"8.10  Service Transfer-related charges – all NBN Co Networks","Non Infrastructure Transfers (per Service Transfer)","All",1.5,1.5,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Satellite",18,18,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Satellite",40,40,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2 ","Satellite",150,150,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Satellite",22,22,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Satellite",132,132,null,0]
[null,"8.11  CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Satellite",110,110,null,0]
[null,"9 NBN Co Co-location Offer","Lockable Full Height Equipment Rack","All",2000,2000,null,1233.9000000000001]
[null,"9 NBN Co Co-location Offer","Lockable Half Height Equipment Rack","All",1200,1200,null,4855.8]
[null,"10  Facilities Access Service Offer","Cross-Connect","All",0,0,null,0]
[null,"10  Facilities Access Service Offer","NBN Co ODF Termination Point","All",0,0,null,0]
[null,"10  Facilities Access Service Offer","NBN Co Building Entry Service","All",190,190,null,1128]
[null,"11  Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Full Height Equipment Rack)","All",1500,1500,null,0]
[null,"11  Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Half Height Equipment Rack)","All",900,900,null,0]
[null,"11  Other Charges – Facilities Access Service","Set-up Cross-Connect","All",0,0,null,0]
[null,"11  Other Charges – Facilities Access Service","Set-up NBN Co ODF Termination Point","All",0,0,null,0]
[null,"11  Other Charges – Facilities Access Service","Supply of First Access Card","All",0,0,null,0]
[null,"11  Other Charges – Facilities Access Service","Additional / Replacement Access Card (excluding the First Access Card)  ","All",100,100,null,0]
[null,"11  Other Charges – Facilities Access Service","Missed Appointment (During Business Hours)","All",300,300,null,0]
[null,"11  Other Charges – Facilities Access Service","Missed Appointment (Outside Business Hours)","All",450,450,null,0]
[null,"12 Platform Interfacing Offer","NPIS ","All",0,0,null,0]
[null,"13 Sandpit","Sandpit","All",0,0,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Metro and Outer Metro","All",910,910,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Regional","All",1245,1245,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Metro and Outer Metro","All",1250,1250,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","All",1800,1800,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","All",1500,1500,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","All",2235,2235,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","All",1720,1720,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","All",2600,2600,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","All",2070,2070,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","All",3210,3210,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","All",2550,2550,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","All",4200,4200,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","All",3240,3240,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","All",5760,5760,null,0]
[null,"15 CSAS Network to Network Interface Offers ","CSAS - NNI 1000BaseLX - Recurring","All",200,100,null,0]
[null,"15 CSAS Network to Network Interface Offers ","CSAS - NNI 10GBaseLR - Recurring","All",400,400,null,0]
[null,"15 CSAS Network to Network Interface Offers ","CSAS - NNI 1000BaseEX - Recurring","All",500,125,null,0]
[null,"15 CSAS Network to Network Interface Offers ","CSAS - NNI 10GBaseER - Recurring","All",1000,500,null,0]
[null,"16.1  Installation and activations – CSAS","CSAS - NNI 1000BaseLX - Set-up & Activation","All",1000,1000,null,0]
[null,"16.1  Installation and activations – CSAS","CSAS - NNI 10GBaseLR - Set-up & Activation","All",5000,3000,null,0]
[null,"16.1  Installation and activations – CSAS","CSAS - NNI 1000BaseEx - Set-up & Activation","All",7000,2000,null,0]
[null,"16.1  Installation and activations – CSAS","CSAS - NNI 10GBaseER - Set-up & Activation","All",35000,4000,null,0]
[null,"16.2  Service modification – CSAS","CSAS - Access Component Modification (no attendance at CSAS - Point required)","All",0,0,null,0]
[null,"16.2  Service modification – CSAS","CSAS - NNI Modification","All",0,0,null,0]
[null,"16.3  Service management – CSAS","CSAS - On Site Maintenance Call Out","All",0,0,null,0]
[null,"16.3  Service management – CSAS","CSAS - No Fault Found (No Truck Roll Required)","All",50,50,null,0]
[null,"17.1 Sky Muster Plus Satellite Service ","25GB+ Plan","Satellite",35,35,null,71141.3]
[null,"17.1 Sky Muster Plus Satellite Service ","50GB+ Plan","Satellite",45,45,null,133626.23000000001]
[null,"17.1 Sky Muster Plus Satellite Service ","100GB+ Plan","Satellite",85,85,null,7162.06]
[null,"17.1 Sky Muster Plus Satellite Service ","150GB+ Plan","Satellite",120,120,null,3023.72]
[null,"17.1 Sky Muster Plus Satellite Service ","24x7 Uncapped Data Usage – 25","Satellite",35,35,null,29330.25]
[null,"17.1 Sky Muster Plus Satellite Service ","24x7 Uncapped Data Usage – 50","Satellite",45,45,null,30074.2]
[null,"17.1 Sky Muster Plus Satellite Service ","24x7 Uncapped Data Usage – 100","Satellite",65,65,null,277523.81]
[null,"17.2 Sky Muster Plus Satellite Service ","Public 1:1 NAT","Satellite",5,5,null,0]
[null,"17.3 Sky Muster Plus Satellite Service ","5GB Peak Period Metered Data Allowance + 5GB Off-peak Period Metered Data Allowance (if applicable)","Satellite",4,4,null,54023.56]
[null,"18.1 Sky Muster Plus Satellite Service ","Sky Muster Plus 1GB Peak Period Top-Up Allowance + 1GB Off-peak Period Top-Up Allowance (if applicable)","Satellite",3,3,null,7335]
[null,"19. Fibre TV","Fibre TV","Fibre",0,0,null,0]
[null,"20.1 Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 72 terminated fibres","All",7267,7267,null,4]
[null,"20.1 Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 144 terminated fibres","All",12947,12947,null,1]
[]
[]
[null,"Note: Clause 2D.2.6(b)(iii) defines m, in respect of Financial Year t − 2 (i.e. FY25),  as each WAPC Charge Component supplied by nbn as at 31 March of Financial Year t − 3 (i.e. FY24). For the purposes of calculating the FY27 excess adjustment factor, the following WAPC Charge Components are excluded from the calculatiion of the FY27 excess adjustment factor, as these WAPC Charge Components were not supplied as at 31 March 2024 (they were introduced after 31 March 2024)."]
[]
[]
[null,null,null,null,"Prices",null,null,"Quantities"]
[null,null,null,null,"pt − 1","pt",null,"qt − 1.25"]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","FY24","FY25",null,"t = FY25","Date Introduced"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless",55,57.22,null,0,"2024-06-27"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless",60,62.22,null,0,"2024-06-27"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseLR (in single chassis configuration or as one of a pair in a chassis diverse configuration)  – per NNI Bearer","All",0,200,null,0,"2024-07-01"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseER (in single chassis configuration or as one of a pair in a chassis diverse configuration)  – per NNI Bearer","All",0,250,null,0,"2024-07-01"]
[null,"8.1  Installations and activations – NBN Co Networks other than the NBN Co Satellite Network ","W-NTD Upgrade Installation","Wireless",200,200,null,0,"2024-05-28"]

{"sheet":"FY28 EM Inputs","index":12,"n_rows":307,"n_cols":9,"rows_kept":307,"cut":false,"hidden":false,"merged":[[272,4,272,5],[269,1,271,3],[6,1,8,3],[10,4,10,5],[5,1,5,7]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[]
[null,"FY28 Excess Adjustment Factor Inputs"]
[null,"Note 1: nbn notes that quantities are annualised, consistent with clause 2D.2.2(g) of the SAU. For example, the quantities for monthly charges are multiplied by 12 for an annualised quantity. Quantities for charges with other billing periods are adjusted as required to an annualised basis.\nNote 2: The qt − 1.25 volumes shown in the t = FY26 column represent volumes supplied from 1 April 2024 and 31 March 2025, annualised in accordance with clause 2D.2.2(g) of the SAU."]
[]
[]
[]
[null,null,null,null,"Prices",null,null,"Quantities"]
[null,null,null,null,"pt − 1","pt",null,"qt − 1.25"]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","FY25","FY26",null,"t = FY26"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C14)*('FY26 FACC'!$E$68:$E$80=$D14)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":12.01},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C14)*('FY26 FACC'!$E$68:$E$79=$D14)),'FY26 FACC'!$C$14:$F$14,0))","v":12.01},null,3309484.34]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C15)*('FY26 FACC'!$E$68:$E$80=$D15)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":32.68},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C15)*('FY26 FACC'!$E$68:$E$79=$D15)),'FY26 FACC'!$C$14:$F$14,0))","v":33.9},null,2476659.85]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C16)*('FY26 FACC'!$E$68:$E$80=$D16)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C16)*('FY26 FACC'!$E$68:$E$79=$D16)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},null,16003846.550000001]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C17)*('FY26 FACC'!$E$68:$E$80=$D17)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C17)*('FY26 FACC'!$E$68:$E$79=$D17)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},null,2042979.65]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C18)*('FY26 FACC'!$E$68:$E$80=$D18)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C18)*('FY26 FACC'!$E$68:$E$79=$D18)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},null,2871954.71]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C19)*('FY26 FACC'!$E$68:$E$80=$D19)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C19)*('FY26 FACC'!$E$68:$E$79=$D19)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},null,19586923.760000002]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C20)*('FY26 FACC'!$E$68:$E$80=$D20)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C20)*('FY26 FACC'!$E$68:$E$79=$D20)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},null,28020011.050000001]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C21)*('FY26 FACC'!$E$68:$E$80=$D21)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C21)*('FY26 FACC'!$E$68:$E$79=$D21)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},null,2959958.04]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C22)*('FY26 FACC'!$E$68:$E$80=$D22)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":34.07},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C22)*('FY26 FACC'!$E$68:$E$79=$D22)),'FY26 FACC'!$C$14:$F$14,0))","v":35.07},null,507.98]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre",{"$f":"INDEX('FY25 Average Combined Charges'!$C$17:$F$17,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$80,('FY26 FACC'!$D$68:$D$80=$C23)*('FY26 FACC'!$E$68:$E$80=$D23)),'FY25 Average Combined Charges'!$C$16:$F$16,0))","v":53.62},{"$f":"INDEX('FY26 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY26 FACC'!$B$68:$B$79,('FY26 FACC'!$D$68:$D$79=$C23)*('FY26 FACC'!$E$68:$E$79=$D23)),'FY26 FACC'!$C$14:$F$14,0))","v":55.26},null,960.07]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN",57.219999999999985,58.53,null,3602252.78]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC",57.219999999999985,58.53,null,1995627.62]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre, HFC",57.219999999999985,58.53,null,12039240.26]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless",57.219999999999985,58.53,null,17174.63]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN",60.219999999999985,61.53,null,1263950.5]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC",60.219999999999985,61.53,null,521052.56]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC",60.219999999999985,61.53,null,2134638.12]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre, HFC",62.219999999999985,63.93,null,3111960.72]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless",62.219999999999985,63.93,null,4115.38]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre",75,75.5,null,131298.94]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre",100,101,null,31667.439999999999]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre, HFC",72.219999999999985,73.930000000000007,null,2481095.67]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre",125,126.5,null,37774.85]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre",60.219999999999985,61.53,null,38.17]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre",75,75.5,null,0]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre",100,101,null,0]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre",125,126.5,null,0]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite",24,24,null,139120.79999999999]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite",27,27,null,227642.86]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 5/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",50,51.2,null,114433.71]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 10/10 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",131,134.13999999999999,null,78357.86]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 20/20 Mbps","Fibre, FTTB, FTTN, FTTC",172,175,null,42365.16]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 30/30 Mbps","Fibre",175,175,null,2011.46]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 40/40 Mbps","Fibre",175,175,null,7499.93]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 50/50 Mbps","Fibre",175,175,null,9279.91]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 60/60 Mbps","Fibre",175,175,null,550.95000000000005]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 70/70 Mbps","Fibre",175,175,null,0]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 80/80 Mbps","Fibre",175,175,null,36]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 90/90 Mbps","Fibre",175,175,null,0]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 100/100 Mbps","Fibre",175,175,null,2027.87]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 5/5 Mbps","Fibre",50,51.2,null,60]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 10/10 Mbps","Fibre",131,134.13999999999999,null,0]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 20/20 Mbps","Fibre",172,175,null,12]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 50/50 Mbps","Fibre",175,175,null,0]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.15 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless, Satellite",10,10,null,0]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.3 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",20,18.5,null,599942.43000000005]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",33,18.5,null,110064.99]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",66,18.5,null,50332.21]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 2 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",132,18.5,null,597.29999999999995]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",330,60,null,310.58999999999997]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite",15.75,15.75,null,134615.34]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-1","Fibre, FTTB, FTTN, FTTC, HFC, Wireless, Satellite",17.5,17.5,null,425264.05]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-2","Fibre, FTTB, FTTN, FTTC, HFC",17.5,17.5,null,0]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite",0,0,null,0]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite",18,18,null,492.53]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite",40,40,null,5719.76]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseLX - per NNI Bearer - Recurring","All",100,100,null,3147.25]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseLR - per NNI Bearer - Recurring","All",400,375,null,105253.12]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseLR4 - per NNI Bearer - Recurring","All",2400,2250,null,2947.27]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseEX - per NNI Bearer - Recurring","All",125,125,null,12]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseER - per NNI Bearer - Recurring","All",500,470,null,2880.59]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseER4 - per NNI Bearer - Recurring","All",3000,2800,null,529.15]
[null,"5.1 Network to Network Interface Offers","V-NNI","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",65,30,null,21800.32]
[null,"5.1 Network to Network Interface Offers","NNI Link","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,24339.06]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseLR (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","All",200,187.5,null,6911.84]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseER (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","All",250,235,null,1016.58]
[null,"6. Second UNI-V and AVC Offer","Second UNI-V and AVC offer","Fibre",17.5,17.5,null,18121]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12","Fibre, FTTB, FTTN, FTTC, HFC",15,15,null,129713.1]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",15,15,null,396190.36]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8","Fibre, FTTB, FTTN, FTTC, HFC",25,25.6,null,8216.5499999999993]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",55,56.32,null,14582.86]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6","Fibre, FTTB, FTTN, FTTC, HFC",32.5,33.28,null,137.65]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",65,66.56,null,337.12]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4","Fibre, FTTB, FTTN, FTTC, HFC",40,40.96,null,4184.05]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",25,25,null,73722.94]
[null,"7.2 Enhanced Fault Service Level Offers","Enhanced (90 Day) - 12 (24/7) Fault Service Levels","Fibre, FTTB, FTTN, FTTC, HFC",150,150,null,409]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12","Fibre",15,15,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12 (24/7)","Fibre",15,15,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 8","Fibre",25,25.6,null,0]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart places - Enhanced SLA - 8 (24/7)","Fibre",55,56.32,null,0]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","Fibre",0,0,null,160759]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,103643]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","After Hours Installation","Fibre, FTTB, FTTN, FTTC, HFC",150,150,null,2]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Fibre upgrade installation","Fibre",200,200,null,315542]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","W-NTD Upgrade Installation","Wireless",200,200,null,2033]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Access Component Reactivation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",5,5,null,1244936]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","CVC Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,1454]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",1000,1000,null,5]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",3000,3000,null,717]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseLR4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",20000,20000,null,92]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",2000,2000,null,0]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",4000,4000,null,39]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseER4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",24000,24000,null,9]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,361]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","V-NNI Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",250,250,null,338]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Service Qualification Enquiry","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Initial Standard Installation","Fibre",0,0,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Access Component Reactivation","Fibre",5,5,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - CVC Set-up & Activation","Fibre",0,0,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseLX - Set-up & Activation","Fibre",1000,1000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseLR - Set-up & Activation","Fibre",3000,3000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseLR4 - Set-up & Activation","Fibre",20000,20000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseEX - Set-up & Activation","Fibre",2000,2000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseER - Set-up & Activation","Fibre",4000,4000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseER4 - Set-up & Activation","Fibre",24000,24000,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI Link Activation","Fibre",0,0,null,0]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Virtual NNI Activation","Fibre",250,250,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Initial Standard Installation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",0,0,null,213]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Access Component Reactivation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",5,5,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",692,692,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1057,1057,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",2226,2226,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",1559,1559,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1751,1751,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",3732,3732,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","CVC Set-up & Activation","Satellite",0,0,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Satellite",1000,1000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Satellite",3000,3000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Satellite",2000,2000,null,0]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Satellite",4000,4000,null,0]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,0]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","CVC Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,0]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,0]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - Access Component Modification (no attendance at Smart Location required)","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - CVC Modification","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Modification","Fibre",0,0,null,0]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Link Modification","Fibre",0,0,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor unit) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",420,420,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Satellite, Sky Muster Plus",0,0,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","CVC Modification","Satellite",0,0,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","NNI Modification","Satellite",0,0,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",754,754,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1119,1119,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",2288,2288,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",1621,1621,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1812,1812,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",3793,3793,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",783,783,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1149,1149,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",2317,2317,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",1650,1650,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",1842,1842,null,0]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",3823,3823,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Fibre, Wireless",50,50,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","FTTB, FTTN, FTTC",50,50,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","HFC",50,50,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","Fibre, Wireless",0,0,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","FTTB, FTTN, FTTC",75,75,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","HFC",75,75,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","Fibre, Wireless",0,0,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","FTTB, FTTN, FTTC",50,50,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","HFC",50,50,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","Fibre, Wireless",0,0,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","FTTB, FTTN, FTTC",75,75,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","HFC",75,75,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","Fibre",200,200,null,3]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","FTTB, FTTN, FTTC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","HFC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","Fibre",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","FTTB, FTTN, FTTC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","HFC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","Fibre",150,150,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","FTTB, FTTN, FTTC",150,150,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","Fibre",200,200,null,5]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","HFC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","Fibre",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","HFC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","Fibre",150,150,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","FTTB, FTTN, FTTC",150,150,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","Fibre",200,200,null,2]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","HFC",200,200,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","Fibre",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","HFC",300,300,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Voiceband Reinstatement","FTTB, FTTN",250,250,null,0]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Transition Reversal","FTTB, FTTN, FTTC",250,250,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - No Fault Found (No Truck Roll Required)","Fibre",50,50,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - First Missed Appointment (Trouble Ticket Appointment)","Fibre",0,0,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Subsequent Missed Appointment (Trouble Ticket Appointment)","Fibre",0,0,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (Day)","Fibre",200,200,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (After Hours)","Fibre",300,300,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",300,300,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (Day)","Fibre",200,200,null,0]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",300,300,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Satellite, Sky Muster Plus",50,50,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (Truck Roll Required) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",420,420,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Satellite, Sky Muster Plus",150,150,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Satellite, Sky Muster Plus",200,200,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Isolated Area","Satellite, Sky Muster Plus",225,225,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Limited Access Area (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",225,225,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Urban Area or Major Rural Area)","Satellite, Sky Muster Plus",150,150,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Minor Rural Area or Remote Area)","Satellite, Sky Muster Plus",200,200,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Isolated Area)","Satellite, Sky Muster Plus",225,225,null,0]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Limited Access Area) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",225,225,null,0]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer","All",5,5,null,661719]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer Reversal","All",5,5,null,2547]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Non-Infrastructure Transfers (per Service Transfer)","All",1.5,1.5,null,148132]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Satellite",18,18,null,0]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Satellite",40,40,null,0]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2","Satellite",150,150,null,0]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Satellite",22,22,null,0]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Satellite",132,132,null,0]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Satellite",110,110,null,0]
[null,"9 NBN Co Co-location Offer","Lockable Full Height Equipment Rack","n/a",2000,2048,null,1266.4100000000001]
[null,"9 NBN Co Co-location Offer","Lockable Half Height Equipment Rack","n/a",1200,1228.8,null,4911.91]
[null,"10 Facilities Access Service Offer","Cross-Connect","n/a",0,0,null,315372.71999999997]
[null,"10 Facilities Access Service Offer","NBN Co ODF Termination Point","n/a",0,0,null,15616.47]
[null,"10 Facilities Access Service Offer","NBN Co Building Entry Service","n/a",190,194.56,null,1126.92]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Full Height Equipment Rack) - per lockable full height equipment rack","n/a",1500,1500,null,4]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Half Height Equipment Rack) - per lockable half height equipment rack","n/a",900,900,null,8]
[null,"11 Other Charges – Facilities Access Service","Set-up Cross-Connect - per interface","n/a",0,0,null,2417]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co ODF Termination Point - per interface","n/a",0,0,null,8]
[null,"11 Other Charges – Facilities Access Service","Supply of First Access Card","n/a",0,0,null,0]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a subsequent fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 24 pre-cabled and terminated single mode fibre tie cables","n/a",6205,6205,null,0]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 72 pre-cabled and terminated single mode fibre tie cables installed in the first half of the fibre termination tray/patch panel","n/a",10381,10381,null,7]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of 72 pre-cabled and terminated single mode fibre tie cables in the second half of an existing fibre termination tray/patch panel in the relevant Equipment Rack","n/a",8847,8847,null,0]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 144 pre-cabled and terminated single mode fibre tie cables","n/a",18495,18495,null,0]
[null,"12 Platform Interfacing Offer","NPIS","n/a",0,0,null,0]
[null,"13 Sandpit","Sandpit","Fibre, FTTB, FTTN, FTTC, HFC",0,0,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Metro and Outer Metro","Fibre",910,910,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Regional","Fibre",1245,1245,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Metro and Outer Metro","Fibre",1250,1250,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","Fibre",1800,1800,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","Fibre",1500,1500,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","Fibre",2235,2235,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","Fibre",1720,1720,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","Fibre",2600,2600,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","Fibre",2070,2070,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","Fibre",3210,3210,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","Fibre",2550,2550,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","Fibre",4200,4200,null,12]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","Fibre",3240,3240,null,0]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","Fibre",5760,5760,null,0]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseLX - Recurring","Fibre",100,100,null,0]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseLR - Recurring","Fibre",400,375,null,0]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseEX - Recurring","Fibre",125,125,null,0]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseER - Recurring","Fibre",500,470,null,0]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseLX - Set-up & Activation","Fibre",1000,1000,null,0]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseLR - Set-up & Activation","Fibre",3000,3000,null,0]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseEX - Set-up & Activation","Fibre",2000,2000,null,0]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseER - Set-up & Activation","Fibre",4000,4000,null,0]
[null,"16.2 Service modification – CSAS","CSAS - Access Component Modification (no attendance at CSAS Point required)","Fibre",0,0,null,0]
[null,"16.2 Service modification – CSAS","CSAS - NNI Modification","Fibre",0,0,null,0]
[null,"16.3 Service management – CSAS","CSAS - No Fault Found (No Truck Roll Required)","Fibre",50,50,null,0]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 25","Sky Muster Plus",35,35.840000000000003,null,135346.13]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 50","Sky Muster Plus",45,46.08,null,127724.65]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 100","Sky Muster Plus",65,66.56,null,255144.76]
[null,"17.2 Selectable Plan Sub-feature – Public 1:1 NAT","Public 1:1 NAT","Sky Muster Plus",5,5,null,2371.79]
[null,"18. Fibre TV","Fibre TV","Fibre",0,0,null,0]
[]
[]
[null,"Note: Clause 2D.2.6(b)(iii) defines m, in respect of Financial Year t − 2 (i.e. FY26),  as each WAPC Charge Component supplied by nbn as at 31 March of Financial Year t − 3 (i.e. FY25). For the purposes of calculating the FY28 excess adjustment factor, the following WAPC Charge Components are excluded from the calculatiion of the FY28 excess adjustment factor, as these WAPC Charge Components were not supplied as at 31 March 2025 (they were withdrawn before 31 March 2025)."]
[]
[]
[null,null,null,null,"Prices",null,null,"Quantities"]
[null,null,null,null,"pt − 1","pt",null,"qt − 1.25"]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","FY25","FY26",null,"t = FY26","Date Withdrawn"]
[null,"Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Installation of power supply with battery backup – Fibre Network only","Fibre",0,0,null,0,"2024-06-26"]
[null,"Installations and activations – NBN Co Satellite Network","Site Survey Charge","Satellite, Sky Muster Plus",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","On Site Maintenance Call Out","Fibre, Wireless",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","HFC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","HFC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","Fibre, Wireless",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","FTTB, FTTN, FTTC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","HFC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","FTTB, FTTN, FTTC",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","HFC",0,0,null,0,"2025-03-12"]
[null,"Service management – Smart Places","Smart Places - On Site Maintenance Call Out","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (Day)","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – Smart Places","Smart Places - Restoration","Fibre",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Satellite Network","On Site Maintenance Call Out","Satellite, Sky Muster Plus",0,0,null,0,"2025-03-12"]
[null,"Service management – NBN Co Satellite Network","Restoration","Satellite, Sky Muster Plus",0,0,null,0,"2025-03-12"]
[null,"Other Charges – Facilities Access Service","Additional / Replacement Access Card (excluding the First Access Card) ","n/a",0,0,null,0,"2025-03-12"]
[null,"Other Charges – Facilities Access Service","Missed Appointment (During Business Hours)","n/a",0,0,null,0,"2025-03-12"]
[null,"Other Charges – Facilities Access Service","Missed Appointment (Outside Business Hours)","n/a",0,0,null,0,"2025-03-12"]
[null,"Service management – CSAS","CSAS - On Site Maintenance Call Out","Fibre",0,0,null,0,"2025-03-12"]
[null,"Sky Muster Plus Satellite Service","Sky Muster Plus 1GB Peak Period Top-Up Allowance + 1GB Off-peak Period Top-Up Allowance (if applicable)","Sky Muster Plus",0,0,null,848,"2025-03-01"]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 72 terminated fibres","n/a",10381,10381,null,5,"2024-08-15"]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 144 terminated fibres","n/a",18495,18495,null,1,"2024-08-15"]
[null,"Sky Muster Plus Satellite Service ","25GB+ Plan","Sky Muster Plus",35,36.35,null,42348,"2025-03-01"]
[null,"Sky Muster Plus Satellite Service ","50GB+ Plan","Sky Muster Plus",45,43.52,null,58441.87,"2025-03-01"]
[null,"Sky Muster Plus Satellite Service ","100GB+ Plan","Sky Muster Plus",85,63.18,null,4674.18,"2025-03-01"]
[null,"Sky Muster Plus Satellite Service ","150GB+ Plan","Sky Muster Plus",120,64.72,null,1978.13,"2025-03-01"]
[null,"Sky Muster Plus Satellite Service ","5GB Peak Period Metered Data Allowance + 5GB Off-peak Period Metered Data Allowance (if applicable)","Sky Muster Plus",4,0,null,31306.39,"2025-03-01"]