{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Intro","Notes & Assumptions","Version History","Compliance Summary","Inputs ->","WAPC Price & Quantity","WAPC Inputs","FY25 ACC","FY25-27 FACC","FY24 Average Combined Charge","TC-4 Price Relativity Inputs","CVC Inclusion Adjustment"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":15,"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":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Version History","index":2,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"Version History"]
[null,"Version","Description",null,"Date Published"]
[null,1,"SAU Price Control Model FY26−FY28",null,"1 May 2025"]

{"sheet":"Compliance Summary","index":3,"n_rows":215,"n_cols":15,"rows_kept":215,"cut":false,"hidden":false,"merged":[[170,1,171,7],[56,1,56,14],[4,1,4,14],[5,1,5,14],[17,1,17,14],[6,1,8,7],[18,1,18,7],[58,1,59,7],[175,1,184,7],[202,1,210,7],[174,1,174,14],[201,1,201,14],[57,1,57,7],[77,1,83,7],[130,1,131,7],[135,1,139,7],[143,1,146,7],[63,2,63,4],[70,2,70,4],[129,1,129,8],[169,1,169,8],[142,1,142,8],[134,1,134,8],[121,1,121,8]]}
[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 FY26 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 and Forecast Average Combined Charges for Bundled TC-4 Offers."]
[]
[]
[]
[null,null,"FY26","FY27","FY28"]
[null,"WAPC allowance",{"$f":"_xlfn.XLOOKUP('Compliance Summary'!C$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":2.4000000000000021E-2},{"$f":"_xlfn.XLOOKUP('Compliance Summary'!D$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":3.6999999999999922E-2},{"$f":"_xlfn.XLOOKUP('Compliance Summary'!E$11,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$17:$E$17)","v":2.8000000000000025E-2}]
[]
[null,"Weighted average price change",{"$f":"SUMPRODUCT('WAPC Price & Quantity'!G$17:G$997, 'WAPC Price & Quantity'!O$17:O$997) / SUMPRODUCT('WAPC Price & Quantity'!F$17:F$997, 'WAPC Price & Quantity'!O$17:O$997) - 1","v":2.3521655623054416E-2},{"$f":"SUMPRODUCT('WAPC Price & Quantity'!H$17:H$997, 'WAPC Price & Quantity'!P$17:P$997) / SUMPRODUCT('WAPC Price & Quantity'!G$17:G$997, 'WAPC Price & Quantity'!P$17:P$997) - 1","v":3.6843182790733842E-2},{"$f":"SUMPRODUCT((ISNUMBER(SEARCH(\"CSAS\", 'WAPC Price & Quantity'!B$17:B$997))=FALSE)*'WAPC Price & Quantity'!I$17:I$997, 'WAPC Price & Quantity'!Q$17:Q$997) / SUMPRODUCT((ISNUMBER(SEARCH(\"CSAS\", 'WAPC Price & Quantity'!B$17:B$997))=FALSE)*'WAPC Price & Quantity'!H$17:H$997, 'WAPC Price & Quantity'!Q$17:Q$997) - 1","v":2.7775429957003883E-2}]
[null,null,{"$f":"IF(C14<=C12,\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(D14<=D12,\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(E14<=E12,\"Compliant\",\"Not compliant\")","v":"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 FY26 prices included in Year 2 of the Pricing Roadmap FY25-FY27."]
[]
[null,null,"Minimum price difference","Maximum price difference","Price difference delta"]
[null,"TC-4 price relativity restriction",{"$f":"MIN(H26:H54)","v":-1},{"$f":"MAX(H26:H54)","v":0},{"$f":"D22-C22","v":1},{"$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","FY26 Tariff List","Year 2 Indicative Prices in\nRoadmap t − 1","Price Difference"]
[null,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!B:E, ISNUMBER(SEARCH(\"TC-4\", 'WAPC Price & Quantity'!C:C)) * NOT(ISNUMBER(SEARCH(\"CVC\", 'WAPC Price & Quantity'!C:C))))","v":"1.3 Bundled TC-4 Offers"},"AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C26)*('WAPC Price & Quantity'!$D:$D=D26))","v":12.01},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C26)*('TC-4 Price Relativity Inputs'!$D:$D=D26))","v":12.01},{"$f":"F26-G26","v":0}]
[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",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C27)*('WAPC Price & Quantity'!$D:$D=D27))","v":33.47},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C27)*('TC-4 Price Relativity Inputs'!$D:$D=D27))","v":33.89},{"$f":"F27-G27","v":-0.42000000000000171}]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C28)*('WAPC Price & Quantity'!$D:$D=D28))","v":34.64},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C28)*('TC-4 Price Relativity Inputs'!$D:$D=D28))","v":34.75},-0.10999999999999943]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C29)*('WAPC Price & Quantity'!$D:$D=D29))","v":34.64},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C29)*('TC-4 Price Relativity Inputs'!$D:$D=D29))","v":34.75},-0.10999999999999943]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C30)*('WAPC Price & Quantity'!$D:$D=D30))","v":34.64},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C30)*('TC-4 Price Relativity Inputs'!$D:$D=D30))","v":34.75},-0.10999999999999943]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C31)*('WAPC Price & Quantity'!$D:$D=D31))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C31)*('TC-4 Price Relativity Inputs'!$D:$D=D31))","v":55.59},-0.39999999999999858]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C32)*('WAPC Price & Quantity'!$D:$D=D32))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C32)*('TC-4 Price Relativity Inputs'!$D:$D=D32))","v":55.59},-0.39999999999999858]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C33)*('WAPC Price & Quantity'!$D:$D=D33))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C33)*('TC-4 Price Relativity Inputs'!$D:$D=D33))","v":55.59},-0.39999999999999858]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C34)*('WAPC Price & Quantity'!$D:$D=D34))","v":34.64},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C34)*('TC-4 Price Relativity Inputs'!$D:$D=D34))","v":34.75},-0.10999999999999943]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C35)*('WAPC Price & Quantity'!$D:$D=D35))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C35)*('TC-4 Price Relativity Inputs'!$D:$D=D35))","v":55.59},-0.39999999999999858]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C36)*('WAPC Price & Quantity'!$D:$D=D36))","v":58.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C36)*('TC-4 Price Relativity Inputs'!$D:$D=D36))","v":58.93},-0.39999999999999858]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C37)*('WAPC Price & Quantity'!$D:$D=D37))","v":58.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C37)*('TC-4 Price Relativity Inputs'!$D:$D=D37))","v":58.93},-0.39999999999999858]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C38)*('WAPC Price & Quantity'!$D:$D=D38))","v":58.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C38)*('TC-4 Price Relativity Inputs'!$D:$D=D38))","v":58.93},-0.39999999999999858]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C39)*('WAPC Price & Quantity'!$D:$D=D39))","v":58.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C39)*('TC-4 Price Relativity Inputs'!$D:$D=D39))","v":58.93},-0.39999999999999858]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C40)*('WAPC Price & Quantity'!$D:$D=D40))","v":61.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C40)*('TC-4 Price Relativity Inputs'!$D:$D=D40))","v":61.930000000000007},-0.40000000000000568]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C41)*('WAPC Price & Quantity'!$D:$D=D41))","v":61.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C41)*('TC-4 Price Relativity Inputs'!$D:$D=D41))","v":61.930000000000007},-0.40000000000000568]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C42)*('WAPC Price & Quantity'!$D:$D=D42))","v":61.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C42)*('TC-4 Price Relativity Inputs'!$D:$D=D42))","v":61.930000000000007},-0.40000000000000568]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C43)*('WAPC Price & Quantity'!$D:$D=D43))","v":63.93},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C43)*('TC-4 Price Relativity Inputs'!$D:$D=D43))","v":63.930000000000007},0]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C44)*('WAPC Price & Quantity'!$D:$D=D44))","v":63.93},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C44)*('TC-4 Price Relativity Inputs'!$D:$D=D44))","v":63.930000000000007},0]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C45)*('WAPC Price & Quantity'!$D:$D=D45))","v":75.5},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C45)*('TC-4 Price Relativity Inputs'!$D:$D=D45))","v":76.5},-1]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C46)*('WAPC Price & Quantity'!$D:$D=D46))","v":101},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C46)*('TC-4 Price Relativity Inputs'!$D:$D=D46))","v":102},-1]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C47)*('WAPC Price & Quantity'!$D:$D=D47))","v":73.930000000000007},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C47)*('TC-4 Price Relativity Inputs'!$D:$D=D47))","v":73.930000000000007},0]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C48)*('WAPC Price & Quantity'!$D:$D=D48))","v":126.5},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C48)*('TC-4 Price Relativity Inputs'!$D:$D=D48))","v":127.5},-1]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C49)*('WAPC Price & Quantity'!$D:$D=D49))","v":61.53},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C49)*('TC-4 Price Relativity Inputs'!$D:$D=D49))","v":61.930000000000007},-0.40000000000000568]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C50)*('WAPC Price & Quantity'!$D:$D=D50))","v":75.5},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C50)*('TC-4 Price Relativity Inputs'!$D:$D=D50))","v":76.5},-1]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C51)*('WAPC Price & Quantity'!$D:$D=D51))","v":101},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C51)*('TC-4 Price Relativity Inputs'!$D:$D=D51))","v":102},-1]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C52)*('WAPC Price & Quantity'!$D:$D=D52))","v":126.5},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C52)*('TC-4 Price Relativity Inputs'!$D:$D=D52))","v":127.5},-1]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite","Satellite AVC TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C53)*('WAPC Price & Quantity'!$D:$D=D53))","v":24},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C53)*('TC-4 Price Relativity Inputs'!$D:$D=D53))","v":24},0]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite","Satellite AVC TC-4",{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=C54)*('WAPC Price & Quantity'!$D:$D=D54))","v":27},{"$f":"_xlfn._xlws.FILTER('TC-4 Price Relativity Inputs'!$F:$F,('TC-4 Price Relativity Inputs'!$C:$C=C54)*('TC-4 Price Relativity Inputs'!$D:$D=D54))","v":27},0]
[]
[]
[null,"2E.2 Individual price controls"]
[null,"2E.2.1 Entry Level Offers, 2E.2.2(a)-(c) Fixed line and fixed wireless TC-4 offers, 2E.2.3 Satellite TC-4 products"]
[null,"Note: For the first financial year (i.e., prices stated in the FY26 Tariff List), nbn has confirmed that the prices comply with the Individual Price Controls. For the second and third financial years in the Pricing Roadmap, nbn has assessed whether the prices are expected to comply with the Individual Price Controls based on forecasts of CPI and Forecast Average Combined Charges for Bundled TC-4 Offers."]
[]
[]
[null,"Greater of 5% and the December Quarter CPI published in Financial Year t − 1",0.05]
[]
[null,null,"Price Increase Limit"]
[null,"Individual Price Control","FY26","FY27","FY28"]
[null,"Entry level TC-4",{"$f":"_xlfn.XLOOKUP(C$65,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":2.4E-2},{"$f":"_xlfn.XLOOKUP(D$65,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":3.6999999999999998E-2},{"$f":"_xlfn.XLOOKUP(E$65,'WAPC Inputs'!$C$9:$E$9,'WAPC Inputs'!$C$11:$E$11)","v":2.8000000000000001E-2}]
[null,"Other fixed line and fixed wireless TC-4",{"$f":"MAX(C$66,'Compliance Summary'!$C$62)","v":0.05},{"$f":"MAX(D$66,'Compliance Summary'!$C$62)","v":0.05},{"$f":"MAX(E$66,'Compliance Summary'!$C$62)","v":0.05}]
[null,"Satellite AVC TC-4",{"$f":"C66","v":2.4E-2},{"$f":"D66","v":3.6999999999999998E-2},{"$f":"E66","v":2.8000000000000001E-2}]
[null,"Satellite CVC TC-4",0,0,0]
[]
[null,null,"Maximum Tariff Change"]
[null,"Individual Price Control","FY26","FY27","FY28"]
[null,"Entry level TC-4",{"$f":"IF((COUNTIF($E$214:$E$215, $B73) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B73)),(_xlfn.MAXIFS($H$214:$H$215, $E$214:$E$215, 'Compliance Summary'!$B73))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B73)))","v":2.3867582945392929E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B73)","v":3.6951501154734334E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B73)","v":2.7839643652561197E-2}]
[null,"Other fixed line and fixed wireless TC-4",{"$f":"IF((COUNTIF($E$214:$E$215, $B74) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B74)),(_xlfn.MAXIFS($H$214:$H$215, $E$214:$E$215, 'Compliance Summary'!$B74))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B74)))","v":3.1591924795808302E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B74)","v":4.9895428742157133E-2},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B74)","v":5.0000000000000044E-2}]
[null,"Satellite AVC TC-4",{"$f":"IF((COUNTIF($E$214:$E$215, $B75) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B75)),(_xlfn.MAXIFS($H$214:$H$215, $E$214:$E$215, 'Compliance Summary'!$B75))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B75)))","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B75)","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B75)","v":0}]
[null,"Satellite CVC TC-4",{"$f":"IF((COUNTIF($E$214:$E$215, $B76) > 0),\nMAX((_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B76)),(_xlfn.MAXIFS($H$214:$H$215, $E$214:$E$215, 'Compliance Summary'!$B76))),\n(_xlfn.MAXIFS('WAPC Price & Quantity'!$K:$K, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B76)))","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!L:L, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B76)","v":0},{"$f":"_xlfn.MAXIFS('WAPC Price & Quantity'!M:M, 'WAPC Price & Quantity'!$E:$E, 'Compliance Summary'!$B76)","v":0}]
[]
[null,"Note: The Backward-looking Price Controls in clause 2E.3 of the SAU have been exceeded in respect of Financial Year 2024-25 for the12/1 Mbps and 25/5 Mbps Bundled TC-4 Offers as a consequence of Daily AVC Peak Utilisation for the relevant AVC TC-4s being higher in FY25 than forecast – see section titled ‘2E.3 Backward-looking compliance in respect of Average Combined Charges’ at the end of this worksheet.\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 FY26 prices for the 12/1 Mbps and 25/5 Mbps Bundled TC-4 Offers (which nbn has used in the table below):\n\t• $32.45 for the 12/1 Mbps Bundled TC-4 Offer (being the ACCt − 1 value that would not have exceeded the Backward-looking Price Control – see cell F214), instead of $32.57 (cell I191); and\n\t• $33.83 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 cell F215), instead of $33.96 (cell I192)."]
[]
[]
[]
[]
[]
[]
[]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY25\npt − 1","FY26\npt","FY27\npt + 1","FY28\npt + 2","FY26\n% Tariff Change","FY27\n% Tariff Change","FY28\n% Tariff Change","FY26\nCompliant / Not Compliant","FY27\nCompliant / Not Compliant","FY28\nCompliant / Not Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Entry level TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C87) > 0, COUNTIF($D$214:$D$215, D87) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C87)*($D$214:$D$215=$D87))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))))","v":33.832499999999996},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":34.64},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":35.92},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C87)*('WAPC Price & Quantity'!$D:$D=$D87))","v":36.92},{"$f":"IF(F87>0,G87/F87-1,0)","v":2.3867582945392929E-2},{"$f":"IF(G87>0,H87/G87-1,0)","v":3.6951501154734334E-2},2.7839643652561197E-2,{"$f":"IF(J87<=(_xlfn.XLOOKUP($E87,$B$65:$B$69,C$65:C$69,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(K87<=(_xlfn.XLOOKUP($E87,$B$65:$B$69,D$65:D$69,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},{"$f":"IF(L87<=(_xlfn.XLOOKUP($E87,$B$65:$B$69,E$65:E$69,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C88) > 0, COUNTIF($D$214:$D$215, D88) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C88)*($D$214:$D$215=$D88))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))))","v":57.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":60.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C88)*('WAPC Price & Quantity'!$D:$D=$D88))","v":62.61},{"$f":"IF(F88>0,G88/F88-1,0)","v":2.2894092974484748E-2},4.1175465573210168E-2,2.7404003938299892E-2,{"$f":"IF(J88<=(_xlfn.XLOOKUP($E88,$B$65:$B$69,C$65:C$69,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},"Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C89) > 0, COUNTIF($D$214:$D$215, D89) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C89)*($D$214:$D$215=$D89))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))))","v":60.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C89)*('WAPC Price & Quantity'!$D:$D=$D89))","v":65.61},2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C90) > 0, COUNTIF($D$214:$D$215, D90) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C90)*($D$214:$D$215=$D90))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))))","v":125},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":126.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":96},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C90)*('WAPC Price & Quantity'!$D:$D=$D90))","v":98.68},1.2000000000000011E-2,-0.24110671936758898,2.7916666666666812E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C91) > 0, COUNTIF($D$214:$D$215, D91) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C91)*($D$214:$D$215=$D91))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))))","v":72.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":73.930000000000007},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":75.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C91)*('WAPC Price & Quantity'!$D:$D=$D91))","v":77.61},2.3677651620050089E-2,2.7187880427431255E-2,2.1991045562286038E-2,{"$f":"IF(J91<=(_xlfn.XLOOKUP($E91,$B$65:$B$69,C$65:C$69,,0)),\"Compliant\",\"Not compliant\")","v":"Compliant"},"Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C92) > 0, COUNTIF($D$214:$D$215, D92) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C92)*($D$214:$D$215=$D92))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))))","v":57.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":60.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C92)*('WAPC Price & Quantity'!$D:$D=$D92))","v":62.61},2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C93) > 0, COUNTIF($D$214:$D$215, D93) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C93)*($D$214:$D$215=$D93))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))))","v":75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":75.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C93)*('WAPC Price & Quantity'!$D:$D=$D93))","v":65.61},6.6666666666665986E-3,-0.15311258278145701,2.6118235846105842E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C94) > 0, COUNTIF($D$214:$D$215, D94) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C94)*($D$214:$D$215=$D94))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))))","v":62.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":63.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":66.8},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C94)*('WAPC Price & Quantity'!$D:$D=$D94))","v":70.14},2.7483124397300163E-2,4.4892851556389779E-2,5.0000000000000044E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C95) > 0, COUNTIF($D$214:$D$215, D95) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C95)*($D$214:$D$215=$D95))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))))","v":57.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":60.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C95)*('WAPC Price & Quantity'!$D:$D=$D95))","v":62.61},2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C96) > 0, COUNTIF($D$214:$D$215, D96) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C96)*($D$214:$D$215=$D96))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))))","v":60.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C96)*('WAPC Price & Quantity'!$D:$D=$D96))","v":65.61},2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C97) > 0, COUNTIF($D$214:$D$215, D97) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C97)*($D$214:$D$215=$D97))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))))","v":62.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":63.93},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":66.8},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C97)*('WAPC Price & Quantity'!$D:$D=$D97))","v":70.14},2.7483124397300163E-2,4.4892851556389779E-2,5.0000000000000044E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C98) > 0, COUNTIF($D$214:$D$215, D98) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C98)*($D$214:$D$215=$D98))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))))","v":100},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":101},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":79},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C98)*('WAPC Price & Quantity'!$D:$D=$D98))","v":81.209999999999994},1.0000000000000009E-2,-0.21782178217821779,2.7974683544303769E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C99) > 0, COUNTIF($D$214:$D$215, D99) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C99)*($D$214:$D$215=$D99))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))))","v":57.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":58.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":60.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C99)*('WAPC Price & Quantity'!$D:$D=$D99))","v":62.61},2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,"Compliant","Compliant","Compliant"]
[null,"1.1\t  Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C100) > 0, COUNTIF($D$214:$D$215, D100) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C100)*($D$214:$D$215=$D100))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))))","v":60.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C100)*('WAPC Price & Quantity'!$D:$D=$D100))","v":65.61},2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,"Compliant","Compliant","Compliant"]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C101) > 0, COUNTIF($D$214:$D$215, D101) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C101)*($D$214:$D$215=$D101))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))))","v":60.219999999999985},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":61.53},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C101)*('WAPC Price & Quantity'!$D:$D=$D101))","v":65.61},2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,"Compliant","Compliant","Compliant"]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C102) > 0, COUNTIF($D$214:$D$215, D102) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C102)*($D$214:$D$215=$D102))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))))","v":125},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":126.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":96},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C102)*('WAPC Price & Quantity'!$D:$D=$D102))","v":98.68},1.2000000000000011E-2,-0.24110671936758898,2.7916666666666812E-2,"Compliant","Compliant","Compliant"]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C103) > 0, COUNTIF($D$214:$D$215, D103) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C103)*($D$214:$D$215=$D103))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))))","v":75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":75.5},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":63.94},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C103)*('WAPC Price & Quantity'!$D:$D=$D103))","v":65.61},6.6666666666665986E-3,{"$f":"IF(G103>0,H103/G103-1,0)","v":-0.15311258278145701},{"$f":"IF(H103>0,I103/H103-1,0)","v":2.6118235846105842E-2},"Compliant","Compliant","Compliant"]
[null,"1.2\t  Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C104) > 0, COUNTIF($D$214:$D$215, D104) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C104)*($D$214:$D$215=$D104))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))))","v":100},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":101},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":79},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C104)*('WAPC Price & Quantity'!$D:$D=$D104))","v":81.209999999999994},1.0000000000000009E-2,{"$f":"IF(G104>0,H104/G104-1,0)","v":-0.21782178217821779},2.7974683544303769E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  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$214:$C$215, C105) > 0, COUNTIF($D$214:$D$215, D105) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C105)*($D$214:$D$215=$D105))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))))","v":12.01},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":12.01},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":12},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C105)*('WAPC Price & Quantity'!$D:$D=$D105))","v":12},0,-8.3263946711076287E-4,0,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C106) > 0, COUNTIF($D$214:$D$215, D106) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C106)*($D$214:$D$215=$D106))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))))","v":32.445},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":33.47},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":35.14},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C106)*('WAPC Price & Quantity'!$D:$D=$D106))","v":36.89},3.1591924795808302E-2,4.9895428742157133E-2,4.980079681274896E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C107) > 0, COUNTIF($D$214:$D$215, D107) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C107)*($D$214:$D$215=$D107))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))))","v":33.96},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":34.64},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":35.92},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C107)*('WAPC Price & Quantity'!$D:$D=$D107))","v":36.92},2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C108) > 0, COUNTIF($D$214:$D$215, D108) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C108)*($D$214:$D$215=$D108))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))))","v":33.96},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":34.64},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":35.92},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C108)*('WAPC Price & Quantity'!$D:$D=$D108))","v":36.92},2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C109) > 0, COUNTIF($D$214:$D$215, D109) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C109)*($D$214:$D$215=$D109))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))))","v":53.59},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":57.69},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C109)*('WAPC Price & Quantity'!$D:$D=$D109))","v":59.36},2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C110) > 0, COUNTIF($D$214:$D$215, D110) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C110)*($D$214:$D$215=$D110))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))))","v":53.59},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":57.69},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C110)*('WAPC Price & Quantity'!$D:$D=$D110))","v":59.36},2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,"Compliant","Compliant","Compliant"]
[null,"1.3\t  Bundled TC-4 Offers ","AVC TC-4 up to 100/up to 20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C111) > 0, COUNTIF($D$214:$D$215, D111) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C111)*($D$214:$D$215=$D111))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))))","v":53.59},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":57.69},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C111)*('WAPC Price & Quantity'!$D:$D=$D111))","v":59.36},2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,"Compliant","Compliant","Compliant"]
[null,"1.4\t  Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C112) > 0, COUNTIF($D$214:$D$215, D112) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C112)*($D$214:$D$215=$D112))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))))","v":33.96},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":34.64},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":35.92},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C112)*('WAPC Price & Quantity'!$D:$D=$D112))","v":36.92},2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,"Compliant","Compliant","Compliant"]
[null,"1.4\t  Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre","Other fixed line and fixed wireless TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C113) > 0, COUNTIF($D$214:$D$215, D113) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C113)*($D$214:$D$215=$D113))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))))","v":53.59},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":55.190000000000005},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":57.69},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C113)*('WAPC Price & Quantity'!$D:$D=$D113))","v":59.36},2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,"Compliant","Compliant","Compliant"]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite","Satellite AVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C114) > 0, COUNTIF($D$214:$D$215, D114) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C114)*($D$214:$D$215=$D114))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":24},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C114)*('WAPC Price & Quantity'!$D:$D=$D114))","v":24},0,0,0,"Compliant","Compliant","Compliant"]
[null,"1.5  Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite","Satellite AVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C115) > 0, COUNTIF($D$214:$D$215, D115) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C115)*($D$214:$D$215=$D115))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":27},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C115)*('WAPC Price & Quantity'!$D:$D=$D115))","v":27},0,0,0,"Compliant","Compliant","Compliant"]
[null,"3.2  Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C116) > 0, COUNTIF($D$214:$D$215, D116) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C116)*($D$214:$D$215=$D116))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":15.75},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C116)*('WAPC Price & Quantity'!$D:$D=$D116))","v":15.75},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C117) > 0, COUNTIF($D$214:$D$215, D117) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C117)*($D$214:$D$215=$D117))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":0},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C117)*('WAPC Price & Quantity'!$D:$D=$D117))","v":0},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C118) > 0, COUNTIF($D$214:$D$215, D118) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C118)*($D$214:$D$215=$D118))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":18},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C118)*('WAPC Price & Quantity'!$D:$D=$D118))","v":18},0,0,0,"Compliant","Compliant","Compliant"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite","Satellite CVC TC-4",{"$f":"IF(AND(COUNTIF($C$214:$C$215, C119) > 0, COUNTIF($D$214:$D$215, D119) > 0),\n(_xlfn._xlws.FILTER($F$214:$F$215,($C$214:$C$215=$C119)*($D$214:$D$215=$D119))),\n(_xlfn._xlws.FILTER('WAPC Price & Quantity'!F:F,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!G:G,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!H:H,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":40},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!I:I,('WAPC Price & Quantity'!$C:$C=$C119)*('WAPC Price & Quantity'!$D:$D=$D119))","v":40},0,0,0,"Compliant","Compliant","Compliant"]
[]
[]
[null,"2E.2.2(d) Fixed line and fixed wireless TC-4 offers"]
[]
[null,"Individual Price Control period","Financia Year","Price Commitment (per utilised Mbps)","CVC TC-4 (non-Satellite) Price","Compliant / Not Compliant"]
[null,"Beginning 1 July 2024","1 July 2025 - 30 June 2026 (FY25)",4.5,{"$f":"_xlfn.XLOOKUP(\"1 April 2025 - 30 June 2025 (Q4 FY25)\", 'FY25-27 FACC'!$42:$42, 'FY25-27 FACC'!$62:$62)","v":4.5},{"$f":"IF($E125<=$D125,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"Beginning 1 July 2025","1 July 2025 - 30 June 2026 (FY26)",3.5,{"$f":"_xlfn.XLOOKUP($C126, 'FY25-27 FACC'!$42:$42, 'FY25-27 FACC'!$62:$62)","v":3.5},{"$f":"IF($E126<=$D126,\"Compliant\",\"Not compliant\")","v":"Compliant"}]
[null,"Beginning 1 July 2026 and later","1 July 2026 - 30 June 2027 (FY27)",0,{"$f":"_xlfn.XLOOKUP($C127, 'FY25-27 FACC'!$42:$42, 'FY25-27 FACC'!$62:$62)","v":0},{"$f":"IF($E127<=$D127,\"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 FY26 and is not forecasting any increase to the labour-based component in FY27 and FY28."]
[]
[]
[]
[]
[]
[]
[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 FY26 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 \n13 November 2024","FY26\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$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C150)*('Compliance Summary'!$D$86:$D$119=$D150), \"n/a\")","v":"n/a"},910,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C150)*('WAPC Price & Quantity'!$D:$D=$D150))","v":910},{"$f":"IF(G150<=F150,\"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$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C151)*('Compliance Summary'!$D$86:$D$119=$D151), \"n/a\")","v":"n/a"},1245,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C151)*('WAPC Price & Quantity'!$D:$D=$D151))","v":1245},{"$f":"IF(G151<=F151,\"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$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C152)*('Compliance Summary'!$D$86:$D$119=$D152), \"n/a\")","v":"n/a"},1250,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C152)*('WAPC Price & Quantity'!$D:$D=$D152))","v":1250},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C153)*('Compliance Summary'!$D$86:$D$119=$D153), \"n/a\")","v":"n/a"},1800,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C153)*('WAPC Price & Quantity'!$D:$D=$D153))","v":1800},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C154)*('Compliance Summary'!$D$86:$D$119=$D154), \"n/a\")","v":"n/a"},1500,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C154)*('WAPC Price & Quantity'!$D:$D=$D154))","v":1500},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C155)*('Compliance Summary'!$D$86:$D$119=$D155), \"n/a\")","v":"n/a"},2235,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C155)*('WAPC Price & Quantity'!$D:$D=$D155))","v":2235},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C156)*('Compliance Summary'!$D$86:$D$119=$D156), \"n/a\")","v":"n/a"},1720,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C156)*('WAPC Price & Quantity'!$D:$D=$D156))","v":1720},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C157)*('Compliance Summary'!$D$86:$D$119=$D157), \"n/a\")","v":"n/a"},2600,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C157)*('WAPC Price & Quantity'!$D:$D=$D157))","v":2600},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C158)*('Compliance Summary'!$D$86:$D$119=$D158), \"n/a\")","v":"n/a"},2070,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C158)*('WAPC Price & Quantity'!$D:$D=$D158))","v":2070},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C159)*('Compliance Summary'!$D$86:$D$119=$D159), \"n/a\")","v":"n/a"},3210,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C159)*('WAPC Price & Quantity'!$D:$D=$D159))","v":3210},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C160)*('Compliance Summary'!$D$86:$D$119=$D160), \"n/a\")","v":"n/a"},2550,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C160)*('WAPC Price & Quantity'!$D:$D=$D160))","v":2550},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C161)*('Compliance Summary'!$D$86:$D$119=$D161), \"n/a\")","v":"n/a"},4200,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C161)*('WAPC Price & Quantity'!$D:$D=$D161))","v":4200},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C162)*('Compliance Summary'!$D$86:$D$119=$D162), \"n/a\")","v":"n/a"},3240,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C162)*('WAPC Price & Quantity'!$D:$D=$D162))","v":3240},"Compliant"]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C163)*('Compliance Summary'!$D$86:$D$119=$D163), \"n/a\")","v":"n/a"},5760,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C163)*('WAPC Price & Quantity'!$D:$D=$D163))","v":5760},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseLX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C164)*('Compliance Summary'!$D$86:$D$119=$D164), \"n/a\")","v":"n/a"},100,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C164)*('WAPC Price & Quantity'!$D:$D=$D164))","v":100},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseLR - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C165)*('Compliance Summary'!$D$86:$D$119=$D165), \"n/a\")","v":"n/a"},400,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C165)*('WAPC Price & Quantity'!$D:$D=$D165))","v":375},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseEX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C166)*('Compliance Summary'!$D$86:$D$119=$D166), \"n/a\")","v":"n/a"},125,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C166)*('WAPC Price & Quantity'!$D:$D=$D166))","v":125},"Compliant"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseER - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119=$C167)*('Compliance Summary'!$D$86:$D$119=$D167), \"n/a\")","v":"n/a"},500,{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G,('WAPC Price & Quantity'!$C:$C=$C167)*('WAPC Price & Quantity'!$D:$D=$D167))","v":470},"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 2025 (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 FY26 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 FY25. Where this occurs, ACCt − 1 for the relevant Bundled TC-4 Offer (as used in applying the individual price controls for FY26) 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 relevant in applying the WAPC in FY27 – see clause 2D.2.6 of the SAU)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"December quarter CPI in FY24",4.1000000000000002E-2]
[]
[null,null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","FY24 Average Combined Charge","Backward-looking Price Control","FY25 ACC","Exceeded / Not Exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D190)*('FY25-27 FACC'!$E:$E=E190))","v":"12/1 Mbps (Basic Bundled Offer)"},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!B:E, ISNUMBER(SEARCH(\"Bundled TC-4 Offers\", 'WAPC Price & Quantity'!B:B)))","v":"1.3 Bundled TC-4 Offers"},"AVC TC-4 12/1 Mbps (Basic Bundled Offer)","Fibre, FTTB, FTTN, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B190,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":12.01},{"$f":"G190*IF(F190=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":12.6105},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D190)*('FY25-27 FACC'!$E$70:$E$79=$E190)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":12.01},{"$f":"IF(I190>H190,\"Exceeded\", \"Not exceeded\")","v":"Not exceeded"}]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D191)*('FY25-27 FACC'!$E:$E=E191))","v":"12/1 Mbps (Non-Basic Bundled Offer)"},"1.3 Bundled TC-4 Offers","AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B191,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":30.9},{"$f":"G191*IF(F191=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":32.445},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D191)*('FY25-27 FACC'!$E$70:$E$79=$E191)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":32.57},{"$f":"IF(I191>H191,\"Exceeded\", \"Not exceeded\")","v":"Exceeded"}]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D192)*('FY25-27 FACC'!$E:$E=E192))","v":"25/5 Mbps and 25/10 Mbps"},"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Entry level TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B192,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":32.5},{"$f":"G192*IF(F192=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":33.832499999999996},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D192)*('FY25-27 FACC'!$E$70:$E$79=$E192)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},"Exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D193)*('FY25-27 FACC'!$E:$E=E193))","v":"25/5 Mbps and 25/10 Mbps"},"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B193,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":32.5},{"$f":"G193*IF(F193=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":34.125},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D193)*('FY25-27 FACC'!$E$70:$E$79=$E193)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D194)*('FY25-27 FACC'!$E:$E=E194))","v":"25/5 Mbps and 25/10 Mbps"},"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B194,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":32.5},{"$f":"G194*IF(F194=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":34.125},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D194)*('FY25-27 FACC'!$E$70:$E$79=$E194)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D195)*('FY25-27 FACC'!$E:$E=E195))","v":"50/20 and Up to 100/Up to 20 Mbps "},"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B195,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":51.16},{"$f":"G195*IF(F195=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":53.717999999999996},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D195)*('FY25-27 FACC'!$E$70:$E$79=$E195)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D196)*('FY25-27 FACC'!$E:$E=E196))","v":"50/20 and Up to 100/Up to 20 Mbps "},"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B196,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":51.16},{"$f":"G196*IF(F196=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":53.717999999999996},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D196)*('FY25-27 FACC'!$E$70:$E$79=$E196)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D197)*('FY25-27 FACC'!$E:$E=E197))","v":"50/20 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","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B197,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":51.16},{"$f":"G197*IF(F197=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":53.717999999999996},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D197)*('FY25-27 FACC'!$E$70:$E$79=$E197)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D198)*('FY25-27 FACC'!$E:$E=E198))","v":"25/5 Mbps and 25/10 Mbps"},"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",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B198,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":32.5},{"$f":"G198*IF(F198=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":34.125},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D198)*('FY25-27 FACC'!$E$70:$E$79=$E198)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},"Not exceeded"]
[null,{"$f":"_xlfn._xlws.FILTER('FY25-27 FACC'!$B:$B,('FY25-27 FACC'!$D:$D=D199)*('FY25-27 FACC'!$E:$E=E199))","v":"50/20 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","Other fixed line and fixed wireless TC-4",{"$f":"INDEX('FY24 Average Combined Charge'!$C$17:$F$17,,MATCH(B199,'FY24 Average Combined Charge'!$C$16:$F$16,0))","v":51.16},{"$f":"G199*IF(F199=\"Entry level TC-4\",(1+$C$187),(1+MAX('Compliance Summary'!$C$62,$C$187)))","v":53.717999999999996},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,, MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79=$D199)*('FY25-27 FACC'!$E$70:$E$79=$E199)), 'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},"Not exceeded"]
[]
[]
[null,"2E.4 Effect of exceeding a Backward-looking Price Control"]
[null,"Note: The ACCt of two Bundled TC-4 Offers in FY25 exceeded the following Backward-looking Price Controls:\n\t• The AVC TC-4 25/5 Mbps (Entry level TC-4 Offer) exceeded the Backward-looking Price Control under clause 2E.3(a).\n\t• The AVC TC-4 12/1 Mbps (Non-Basic Bundled Offer) exceeded the Backward-looking Price Control under clause 2E.3(b).\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 FY26 prices for the 12/1 Mbps and 25/5 Mbps Bundled TC-4 Offers (which nbn has used in the table below): \n\t• $32.45 for the 12/1 Mbps Bundled TC-4 Offer (being the ACCt − 1 value that would not have exceeded the Backward-looking Price Control – see cell F214), instead of $32.57 (cell I191); and\n\t• $33.83 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 cell F215), instead of $33.96 (cell I192)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","ACCt − 1 required to comply with\nBackward-looking Price Control","FY26 Price","% Tariff Change"]
[null,{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(C190), $J$190:$J$199=\"Exceeded\")","v":"1.3 Bundled TC-4 Offers"},"AVC TC-4 12/1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Other fixed line and fixed wireless TC-4",{"$f":"_xlfn._xlws.FILTER($H$190:$H$199, ($D$190:$D$199=$C214)*($E$190:$E$199=$D214))","v":32.445},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G, ('WAPC Price & Quantity'!$C:$C='Compliance Summary'!$C214)*('WAPC Price & Quantity'!$D:$D='Compliance Summary'!$D214))","v":33.47},{"$f":"IF($F214>0,$G214/$F214-1,0)","v":3.1591924795808302E-2}]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Entry level TC-4",{"$f":"_xlfn._xlws.FILTER($H$190:$H$199, ($D$190:$D$199=$C215)*($E$190:$E$199=$D215))","v":33.832499999999996},{"$f":"_xlfn._xlws.FILTER('WAPC Price & Quantity'!$G:$G, ('WAPC Price & Quantity'!$C:$C='Compliance Summary'!$C215)*('WAPC Price & Quantity'!$D:$D='Compliance Summary'!$D215))","v":34.64},{"$f":"IF($F215>0,$G215/$F215-1,0)","v":2.3867582945392929E-2}]

{"sheet":"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":298,"n_cols":19,"rows_kept":298,"cut":false,"hidden":false,"merged":[[13,5,13,8],[13,14,13,16],[13,10,13,12],[9,1,11,3],[8,1,8,3]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[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 = 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. The qt − 1.25 volumes shown in the t = FY27 and t = FY28 columns represent forecast volumes for the periods 1 April 2025 to 31 March 2026 and 1 April 2026 to 31 March 2027, 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","FY25","FY26","FY27","FY28",null,"FY26","FY27","FY28",null,"t = FY26","t = FY27","t = FY28","Recurring / Non-Recurring Charge","Note numbering below refers to\n'Notes & Assumptions' tab"]
[null,"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$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C17)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D17), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C17)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D17)),'FY25-27 FACC'!$C$14:$F$14,0))","v":12.01},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C17)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D17)),'FY25-27 FACC'!$C$36:$F$36,0))","v":12.01},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C17)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D17)),'FY25-27 FACC'!$C$36:$F$36,0))","v":12},12,null,{"$f":"IF(F17>0,G17/F17-1,0)","v":0},{"$f":"IF(G17>0,H17/G17-1,0)","v":-8.3263946711076287E-4},{"$f":"IF(H17>0,I17/H17-1,0)","v":0},null,3309484.34,2790117.8,2422609.33,"Monthly Recurring Charge"]
[null,"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$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C18)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D18), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C18)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D18)),'FY25-27 FACC'!$C$14:$F$14,0))","v":32.57},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C18)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D18)),'FY25-27 FACC'!$C$36:$F$36,0))","v":33.47},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C18)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D18)),'FY25-27 FACC'!$C$36:$F$36,0))","v":35.14},36.89,null,2.7632790911882088E-2,4.9895428742157133E-2,4.980079681274896E-2,null,2476659.85,2717483.09,3317939.22,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C19)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D19), \"n/a\")","v":"Entry level TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C19)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D19)),'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C19)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D19)),'FY25-27 FACC'!$C$36:$F$36,0))","v":34.64},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C19)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D19)),'FY25-27 FACC'!$C$36:$F$36,0))","v":35.92},36.92,null,2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,null,16003846.550000001,15598340.34,15103346.16,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C20)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D20), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C20)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D20)),'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C20)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D20)),'FY25-27 FACC'!$C$36:$F$36,0))","v":34.64},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C20)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D20)),'FY25-27 FACC'!$C$36:$F$36,0))","v":35.92},36.92,null,2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,null,2042979.65,2085204.62,1812863.44,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C21)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D21), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C21)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D21)),'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C21)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D21)),'FY25-27 FACC'!$C$36:$F$36,0))","v":34.64},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C21)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D21)),'FY25-27 FACC'!$C$36:$F$36,0))","v":35.92},36.92,null,2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,null,2871954.71,3322469.72,3293681.96,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25-50/5-20 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C22)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D22), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C22)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D22)),'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C22)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D22)),'FY25-27 FACC'!$C$36:$F$36,0))","v":55.190000000000005},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C22)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D22)),'FY25-27 FACC'!$C$36:$F$36,0))","v":57.69},59.36,null,2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,null,19586923.760000002,15363181.300000001,11675517.35,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C23)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D23), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C23)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D23)),'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C23)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D23)),'FY25-27 FACC'!$C$36:$F$36,0))","v":55.190000000000005},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C23)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D23)),'FY25-27 FACC'!$C$36:$F$36,0))","v":57.69},59.36,null,2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,null,28020011.050000001,24119733.420000002,24114135.800000001,"Monthly Recurring Charge"]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 up to 100/up to 20 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C24)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D24), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C24)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D24)),'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C24)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D24)),'FY25-27 FACC'!$C$36:$F$36,0))","v":55.190000000000005},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C24)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D24)),'FY25-27 FACC'!$C$36:$F$36,0))","v":57.69},59.36,null,2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,null,2959958.04,2928857.52,2952124.5,"Monthly Recurring Charge"]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 25/10 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C25)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D25), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C25)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D25)),'FY25-27 FACC'!$C$14:$F$14,0))","v":33.96},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C25)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D25)),'FY25-27 FACC'!$C$36:$F$36,0))","v":34.64},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C25)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D25)),'FY25-27 FACC'!$C$36:$F$36,0))","v":35.92},36.92,null,2.0023557126030544E-2,3.6951501154734334E-2,2.7839643652561197E-2,null,507.98,14461.92,43249.68,"Monthly Recurring Charge"]
[null,"1.4 Bundled TC-4 Offers: Smart Places","Smart Places - AVC TC-4 50/20 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C26)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D26), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},{"$f":"INDEX('FY25-27 FACC'!$C$15:$F$15,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C26)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D26)),'FY25-27 FACC'!$C$14:$F$14,0))","v":53.59},{"$f":"INDEX('FY25-27 FACC'!$C$38:$F$38,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C26)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D26)),'FY25-27 FACC'!$C$36:$F$36,0))","v":55.190000000000005},{"$f":"INDEX('FY25-27 FACC'!$C$39:$F$39,,MATCH(_xlfn._xlws.FILTER('FY25-27 FACC'!$B$70:$B$79,('FY25-27 FACC'!$D$70:$D$79='WAPC Price & Quantity'!$C26)*('FY25-27 FACC'!$E$70:$E$79='WAPC Price & Quantity'!$D26)),'FY25-27 FACC'!$C$36:$F$36,0))","v":57.69},59.36,null,2.9856316476954747E-2,4.5298061242978749E-2,2.894782457964995E-2,null,960.07,2812.04,8409.66,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C27)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D27), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},57.219999999999985,58.53,60.94,62.61,null,2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,null,3602252.78,3685123.11,3170538.41,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C28)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D28), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},57.219999999999985,58.53,60.94,62.61,null,2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,null,1995627.62,2019677.78,1772279.81,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C29)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D29), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},57.219999999999985,58.53,60.94,62.61,null,2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,null,12039240.26,19465024.210000001,26996503.09,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C30)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D30), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},57.219999999999985,58.53,60.94,62.61,null,2.2894092974484748E-2,4.1175465573210168E-2,2.7404003938299892E-2,null,17174.63,87237.68,124792.21,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C31)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D31), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},60.219999999999985,61.53,63.94,65.61,null,2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,null,1263950.5,1191741.45,1036211.05,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C32)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D32), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},60.219999999999985,61.53,63.94,65.61,null,2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,null,521052.56,471485.34,388525.81,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C33)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D33), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},60.219999999999985,61.53,63.94,65.61,null,2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,null,2134638.12,954760.56,0,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C34)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D34), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},62.219999999999985,63.93,66.8,70.14,null,2.7483124397300163E-2,4.4892851556389779E-2,5.0000000000000044E-2,null,3111960.72,3178495.98,2723097.65,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C35)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D35), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},62.219999999999985,63.93,66.8,70.14,null,2.7483124397300163E-2,4.4892851556389779E-2,5.0000000000000044E-2,null,4115.38,20265.169999999998,23939.24,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C36)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D36), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},75,75.5,63.94,65.61,null,6.6666666666665986E-3,-0.15311258278145701,2.6118235846105842E-2,null,131298.94,894265.95,892266.8,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C37)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D37), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},100,101,79,81.209999999999994,null,1.0000000000000009E-2,-0.21782178217821779,2.7974683544303769E-2,null,31667.439999999999,67629.899999999994,67230.070000000007,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C38)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D38), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},72.219999999999985,73.930000000000007,75.94,77.61,null,2.3677651620050089E-2,2.7187880427431255E-2,2.1991045562286038E-2,null,2481095.67,3547976.68,4892900.22,"Monthly Recurring Charge"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C39)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D39), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},125,126.5,96,98.68,null,1.2000000000000011E-2,-0.24110671936758898,2.7916666666666812E-2,null,37774.85,131087.38,130687.55,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 100/40 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C40)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D40), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},60.219999999999985,61.53,63.94,65.61,null,2.1753570242444731E-2,3.916788558426787E-2,2.6118235846105842E-2,null,38.17,803.44,2402.7600000000002,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 250/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C41)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D41), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},75,75.5,63.94,65.61,null,6.6666666666665986E-3,-0.15311258278145701,2.6118235846105842E-2,null,0,200.86,600.69000000000005,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 500/200 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C42)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D42), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},100,101,79,81.209999999999994,null,1.0000000000000009E-2,-0.21782178217821779,2.7974683544303769E-2,null,0,200.86,600.69000000000005,"Monthly Recurring Charge"]
[null,"1.2 Flat-Rate Offers - Smart Places","Smart Places - AVC TC-4 1000/400 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C43)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D43), \"n/a\")","v":"Other fixed line and fixed wireless TC-4"},125,126.5,96,98.68,null,1.2000000000000011E-2,-0.24110671936758898,2.7916666666666812E-2,null,0,200.86,600.69000000000005,"Monthly Recurring Charge"]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 12/1 Mbps","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C44)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D44), \"n/a\")","v":"Satellite AVC TC-4"},24,24,24,24,null,0,0,0,null,139120.79999999999,103085.94,77190.880000000005,"Monthly Recurring Charge"]
[null,"1.5 Asymmetric AVC Offers in respect of the NBN Co Satellite Network","AVC TC-4 25/5 Mbps","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C45)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D45), \"n/a\")","v":"Satellite AVC TC-4"},27,27,27,27,null,0,0,0,null,227642.86,209631.48,164605.01,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 5/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C46)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D46), \"n/a\")","v":"n/a"},50,51.2,53.09,54.58,null,2.4000000000000021E-2,3.6914062499999956E-2,2.8065549067620932E-2,null,114433.71,99389.57,74089.210000000006,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 10/10 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C47)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D47), \"n/a\")","v":"n/a"},131,134.13999999999999,139.11000000000001,143,null,2.3969465648854937E-2,3.7050842403459239E-2,2.7963482136438733E-2,null,78357.86,51928.04,30652.400000000001,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 20/20 Mbps","Fibre, FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C48)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D48), \"n/a\")","v":"n/a"},172,175,175,175,null,1.744186046511631E-2,0,0,null,42365.16,21128.3,9484.98,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 30/30 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C49)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D49), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,2011.46,1770.08,1148.9000000000001,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 40/40 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C50)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D50), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,7499.93,7259.33,4654.53,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 50/50 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C51)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D51), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,9279.91,9071.7099999999991,5825.53,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 60/60 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C52)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D52), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,550.95000000000005,529.02,338.78,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 70/70 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C53)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D53), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 80/80 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C54)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D54), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,36,32.700000000000003,22.09,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 90/90 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C55)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D55), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"2.1 Bundled TC-2 Offers","AVC TC-2 100/100 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C56)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D56), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,2027.87,100.2,0,"Monthly Recurring Charge"]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 5/5 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C57)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D57), \"n/a\")","v":"n/a"},50,51.2,53.09,54.58,null,2.4000000000000021E-2,3.6914062499999956E-2,2.8065549067620932E-2,null,60,0,0,"Monthly Recurring Charge",11]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 10/10 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C58)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D58), \"n/a\")","v":"n/a"},131,134.13999999999999,139.11000000000001,143,null,2.3969465648854937E-2,3.7050842403459239E-2,2.7963482136438733E-2,null,0,0,0,"Monthly Recurring Charge",11]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 20/20 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C59)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D59), \"n/a\")","v":"n/a"},172,175,175,175,null,1.744186046511631E-2,0,0,null,12,0,0,"Monthly Recurring Charge",11]
[null,"2.2 Bundled TC-2 Offers: Smart Places","Smart Places - AVC TC-2 50/50 Mbps","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C60)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D60), \"n/a\")","v":"n/a"},175,175,175,175,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",11]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.15 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless, Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C61)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D61), \"n/a\")","v":"n/a"},10,10,10,10,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",4]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.3 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C62)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D62), \"n/a\")","v":"n/a"},20,18.5,19.18,19.72,null,-7.4999999999999956E-2,3.6756756756756825E-2,2.8154327424400272E-2,null,599942.43000000005,491275.24,350786.71,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 0.5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C63)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D63), \"n/a\")","v":"n/a"},33,18.5,19.18,19.72,null,-0.43939393939393945,3.6756756756756825E-2,2.8154327424400272E-2,null,110064.99,81220.97,53013.919999999998,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 1 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C64)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D64), \"n/a\")","v":"n/a"},66,18.5,19.18,19.72,null,-0.71969696969696972,3.6756756756756825E-2,2.8154327424400272E-2,null,50332.21,37426.400000000001,24677.57,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 2 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C65)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D65), \"n/a\")","v":"n/a"},132,18.5,19.18,19.72,null,-0.85984848484848486,3.6756756756756825E-2,2.8154327424400272E-2,null,597.29999999999995,498.1,363.69,"Monthly Recurring Charge"]
[null,"2.3 Symmetric Access Capacity Offers (TC-1)","AVC TC-1 5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C66)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D66), \"n/a\")","v":"n/a"},330,60,62.22,63.96,null,-0.81818181818181812,3.6999999999999922E-2,2.7965284474445573E-2,null,310.58999999999997,266.51,196.46,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-4 (Satellite)","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C67)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D67), \"n/a\")","v":"Satellite CVC TC-4"},15.75,15.75,15.75,15.75,null,0,0,0,null,134615.34,114778.44,88747.71,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-1","Fibre, FTTB, FTTN, FTTC, HFC, Wireless, Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C68)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D68), \"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,425264.05,401306.08,359211.86,"Monthly Recurring Charge"]
[null,"3.2 Connectivity Virtual Circuit Offers","CVC TC-2","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C69)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D69), \"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,0,0,0,"Monthly Recurring Charge"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 0","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C70)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D70), \"n/a\")","v":"Satellite CVC TC-4"},0,0,0,0,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",10]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 1","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C71)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D71), \"n/a\")","v":"Satellite CVC TC-4"},18,18,18,18,null,0,0,0,null,492.53,408,408,"Monthly Recurring Charge"]
[null,"4 CVC Class Offers for the NBN Co Satellite Network","CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C72)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D72), \"n/a\")","v":"Satellite CVC TC-4"},40,40,40,40,null,0,0,0,null,5719.76,3325.31,1219.9000000000001,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseLX - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C73)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D73), \"n/a\")","v":"n/a"},100,100,103.7,106.6,null,0,3.6999999999999922E-2,2.7965284474445351E-2,null,3147.25,2069.21,1007.21,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseLR - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C74)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D74), \"n/a\")","v":"n/a"},400,375,388.88,399.76,null,-6.25E-2,3.7013333333333343E-2,2.7977782349310809E-2,null,105253.12,101364,101208,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseLR4 - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C75)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D75), \"n/a\")","v":"n/a"},2400,2250,2333.25,2398.58,null,-6.25E-2,3.6999999999999922E-2,2.7999571413264812E-2,null,2947.27,4160.2,5183.2,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 1000BaseEX - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C76)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D76), \"n/a\")","v":"n/a"},125,125,129.63,133.25,null,0,3.7039999999999962E-2,2.792563449818708E-2,null,12,12,12,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 10GBaseER - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C77)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D77), \"n/a\")","v":"n/a"},500,470,487.39,501.04,null,-6.0000000000000053E-2,3.6999999999999922E-2,2.8006319374628275E-2,null,2880.59,2696.4,2840.4,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI 100GBaseER4 - per NNI Bearer - Recurring","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C78)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D78), \"n/a\")","v":"n/a"},3000,2800,2903.6,2984.9,null,-6.6666666666666652E-2,3.6999999999999922E-2,2.7999724479955912E-2,null,529.15,564,564,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","V-NNI","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C79)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D79), \"n/a\")","v":"n/a"},65,30,31.11,31.98,null,-0.53846153846153844,3.6999999999999922E-2,2.7965284474445573E-2,null,21800.32,22325.57,22613.57,"Monthly Recurring Charge"]
[null,"5.1 Network to Network Interface Offers","NNI Link","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C80)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D80), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,24339.06,22325.57,22613.57,"Monthly Recurring Charge"]
[null,"5.2 10G NNI Starter Offers","NNI 10GBaseLR (in single chassis configuration or as one of a pair in a chassis diverse configuration) – per NNI Bearer","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C81)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D81), \"n/a\")","v":"n/a"},200,187.5,194.44,199.88,null,{"$f":"IF(F81>0,G81/F81-1,0)","v":-6.25E-2},{"$f":"IF(G81>0,H81/G81-1,0)","v":3.7013333333333343E-2},{"$f":"IF(H81>0,I81/H81-1,0)","v":2.7977782349310809E-2},null,6911.84,8684.7999999999993,8684.7999999999993,"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","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C82)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D82), \"n/a\")","v":"n/a"},250,235,243.7,250.52,null,-6.0000000000000053E-2,3.7021276595744723E-2,2.7985227739023566E-2,null,1016.58,1300.4000000000001,1300.4000000000001,"Monthly Recurring Charge"]
[null,"6. Second UNI-V and AVC Offer","Second UNI-V and AVC offer","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C83)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D83), \"n/a\")","v":"n/a"},17.5,17.5,17.5,17.5,null,0,0,0,null,18121,17758.580000000002,17403.41,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C84)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D84), \"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,129713.1,96965.73,36004.019999999997,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 12 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C85)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D85), \"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,396190.36,490601.3,686520.51,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C86)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D86), \"n/a\")","v":"n/a"},25,25.6,26.55,27.29,null,2.4000000000000021E-2,3.7109375E-2,2.7871939736346496E-2,null,8216.5499999999993,3199.72,25.13,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 8 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C87)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D87), \"n/a\")","v":"n/a"},55,56.32,58.4,60.04,null,2.4000000000000021E-2,3.6931818181818121E-2,2.808219178082183E-2,null,14582.86,20663,10231.57,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C88)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D88), \"n/a\")","v":"n/a"},32.5,33.28,34.51,35.479999999999997,null,2.4000000000000021E-2,3.6959134615384581E-2,2.8107794842074707E-2,null,137.65,57.89,0.45,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 6 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C89)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D89), \"n/a\")","v":"n/a"},65,66.56,69.02,70.959999999999994,null,2.4000000000000021E-2,3.6959134615384581E-2,2.8107794842074707E-2,null,337.12,136.83000000000001,1.07,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C90)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D90), \"n/a\")","v":"n/a"},40,40.96,42.48,43.66,null,2.4000000000000021E-2,3.7109375E-2,2.7777777777777679E-2,null,4184.05,3403.86,1285.3900000000001,"Monthly Recurring Charge"]
[null,"7.1 Enhanced Fault Service Level Offers","Enhanced SLA - 4 (24/7)","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C91)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D91), \"n/a\")","v":"n/a"},25,25,25,25,null,0,0,0,null,73722.94,130983.67,207211.43,"Monthly Recurring Charge"]
[null,"7.2 Enhanced Fault Service Level Offers","Enhanced (90 Day) - 12 (24/7) Fault Service Levels","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C92)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D92), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,409,1323.27,700.54,"Non-Recurring Charge"]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C93)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D93), \"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 12 (24/7)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C94)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D94), \"n/a\")","v":"n/a"},15,15,15,15,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart Places - Enhanced SLA - 8","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C95)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D95), \"n/a\")","v":"n/a"},25,25.6,26.55,27.29,null,2.4000000000000021E-2,3.7109375E-2,2.7871939736346496E-2,null,0,0,0,"Monthly Recurring Charge",14]
[null,"7.3 Enhanced Fault Service Level Offers: Smart Places","Smart places - Enhanced SLA - 8 (24/7)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C96)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D96), \"n/a\")","v":"n/a"},55,56.32,58.4,60.04,null,2.4000000000000021E-2,3.6931818181818121E-2,2.808219178082183E-2,null,0,0,0,"Monthly Recurring Charge",14]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C97)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D97), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,160759,175544.49,190329.98,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Initial Standard Installation","FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C98)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D98), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,103643,71439.66,39024.32,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","After Hours Installation","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C99)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D99), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,2,0,0,"Non-Recurring Charge",12]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Fibre upgrade installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C100)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D100), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,315542,505648.51,621760.36,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","W-NTD Upgrade Installation","Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C101)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D101), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,2033,2134.65,2241.38,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Access Component Reactivation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C102)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D102), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,1244936,1405627.4,1431138.47,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","CVC Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C103)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D103), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,1454,0,0,"Non-Recurring Charge",10]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C104)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D104), \"n/a\")","v":"n/a"},1000,1000,1037,1066.04,null,0,3.6999999999999922E-2,2.8003857280617162E-2,null,5,0,0,"Non-Recurring Charge",12]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C105)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D105), \"n/a\")","v":"n/a"},3000,3000,3111,3198.11,null,0,3.6999999999999922E-2,2.8000642880102955E-2,null,717,516,477,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseLR4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C106)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D106), \"n/a\")","v":"n/a"},20000,20000,20740,21320.720000000001,null,0,3.6999999999999922E-2,2.8000000000000025E-2,null,92,105,54,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C107)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D107), \"n/a\")","v":"n/a"},2000,2000,2074,2132.0700000000002,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,0,0,0,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C108)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D108), \"n/a\")","v":"n/a"},4000,4000,4148,4264.1400000000003,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,39,12,12,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI 100GBaseER4 - Set-up & Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C109)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D109), \"n/a\")","v":"n/a"},24000,24000,24888,25584.86,null,0,3.6999999999999922E-2,2.7999839279974292E-2,null,9,0,0,"Non-Recurring Charge",12]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C110)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D110), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,361,0,0,"Non-Recurring Charge",10]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","V-NNI Activation","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C111)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D111), \"n/a\")","v":"n/a"},250,250,259.25,266.51,null,0,3.6999999999999922E-2,2.8003857280617162E-2,null,338,60,60,"Non-Recurring Charge"]
[null,"8.1 Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Service Qualification Enquiry","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C112)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D112), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Initial Standard Installation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C113)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D113), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Access Component Reactivation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C114)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D114), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - CVC Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C115)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D115), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseLX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C116)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D116), \"n/a\")","v":"n/a"},1000,1000,1037,1066.04,null,0,3.6999999999999922E-2,2.8003857280617162E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseLR - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C117)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D117), \"n/a\")","v":"n/a"},3000,3000,3111,3198.11,null,0,3.6999999999999922E-2,2.8000642880102955E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseLR4 - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C118)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D118), \"n/a\")","v":"n/a"},20000,20000,20740,21320.720000000001,null,0,3.6999999999999922E-2,2.8000000000000025E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 1000BaseEX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C119)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D119), \"n/a\")","v":"n/a"},2000,2000,2074,2132.0700000000002,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 10GBaseER - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C120)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D120), \"n/a\")","v":"n/a"},4000,4000,4148,4264.1400000000003,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI 100GBaseER4 - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C121)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D121), \"n/a\")","v":"n/a"},24000,24000,24888,25584.86,null,0,3.6999999999999922E-2,2.7999839279974292E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.2 Installations and activations – Smart Places","Smart Places - NNI Link Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C122)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D122), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.2 Installations and activations – Smart Places","Smart Places - Virtual NNI Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C123)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D123), \"n/a\")","v":"n/a"},250,250,259.25,266.51,null,0,3.6999999999999922E-2,2.8003857280617162E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Initial Standard Installation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C124)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D124), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,213,0,0,"Non-Recurring Charge",10]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Access Component Reactivation (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C125)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D125), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C126)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D126), \"n/a\")","v":"n/a"},692,692,692,692,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C127)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D127), \"n/a\")","v":"n/a"},1057,1057,1057,1057,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C128)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D128), \"n/a\")","v":"n/a"},2226,2226,2226,2226,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C129)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D129), \"n/a\")","v":"n/a"},1559,1559,1559,1559,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C130)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D130), \"n/a\")","v":"n/a"},1751,1751,1751,1751,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C131)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D131), \"n/a\")","v":"n/a"},3732,3732,3732,3732,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","CVC Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C132)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D132), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseLX - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C133)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D133), \"n/a\")","v":"n/a"},1000,1000,1037,1066.04,null,0,3.6999999999999922E-2,2.8003857280617162E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseLR - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C134)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D134), \"n/a\")","v":"n/a"},3000,3000,3111,3198.11,null,0,3.6999999999999922E-2,2.8000642880102955E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 1000BaseEX - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C135)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D135), \"n/a\")","v":"n/a"},2000,2000,2074,2132.0700000000002,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.3 Installations and activations – NBN Co Satellite Network","NNI 10GBaseER - Set-up & Activation","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C136)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D136), \"n/a\")","v":"n/a"},4000,4000,4148,4264.1400000000003,null,0,3.6999999999999922E-2,2.7999035679845852E-2,null,0,0,0,"Non-Recurring Charge",14]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","Access Component Modification (no attendance at Premises required)","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C137)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D137), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","CVC Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C138)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D138), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C139)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D139), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.4 Service modifications – NBN Co Networks other than the NBN Co Satellite Network","NNI Link Modification","Fibre, FTTB, FTTN, FTTC, HFC, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C140)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D140), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.5 Service modifications – Smart Places","Smart Places - Access Component Modification (no attendance at Smart Location required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C141)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D141), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.5 Service modifications – Smart Places","Smart Places - CVC Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C142)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D142), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C143)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D143), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.5 Service modifications – Smart Places","Smart Places - NNI Link Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C144)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D144), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor unit) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C145)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D145), \"n/a\")","v":"n/a"},420,420,420,420,null,{"$f":"IF(F145>0,G145/F145-1,0)","v":0},{"$f":"IF(G145>0,H145/G145-1,0)","v":0},{"$f":"IF(H145>0,I145/H145-1,0)","v":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$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C146)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D146), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.6 Service modifications – NBN Co Satellite Network","CVC Modification","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C147)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D147), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.6 Service modifications – NBN Co Satellite Network","NNI Modification","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C148)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D148), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C149)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D149), \"n/a\")","v":"n/a"},754,754,754,754,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C150)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D150), \"n/a\")","v":"n/a"},1119,1119,1119,1119,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C151)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D151), \"n/a\")","v":"n/a"},2288,2288,2288,2288,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C152)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D152), \"n/a\")","v":"n/a"},1621,1621,1621,1621,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C153)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D153), \"n/a\")","v":"n/a"},1812,1812,1812,1812,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C154)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D154), \"n/a\")","v":"n/a"},3793,3793,3793,3793,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C155)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D155), \"n/a\")","v":"n/a"},783,783,783,783,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C156)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D156), \"n/a\")","v":"n/a"},1149,1149,1149,1149,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C157)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D157), \"n/a\")","v":"n/a"},2317,2317,2317,2317,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C158)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D158), \"n/a\")","v":"n/a"},1650,1650,1650,1650,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C159)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D159), \"n/a\")","v":"n/a"},1842,1842,1842,1842,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.6 Service modifications – NBN Co Satellite Network","Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C160)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D160), \"n/a\")","v":"n/a"},3823,3823,3823,3823,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C161)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D161), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C162)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D162), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C163)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D163), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C164)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D164), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C165)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D165), \"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Site Visit Required)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C166)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D166), \"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C167)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D167), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C168)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D168), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","First Missed Appointment","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C169)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D169), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C170)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D170), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C171)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D171), \"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Missed Appointment","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C172)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D172), \"n/a\")","v":"n/a"},75,75,75,75,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C173)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D173), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,3,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C174)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D174), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C175)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D175), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C176)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D176), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C177)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D177), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Co-ordinated Appointment (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C178)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D178), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C179)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D179), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (After Hours Installation Appointment)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C180)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D180), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C181)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D181), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,5,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C182)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D182), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C183)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D183), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C184)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D184), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C185)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D185), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Cancellation (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C186)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D186), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C187)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D187), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (After Hours Installation Appointment)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C188)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D188), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C189)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D189), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,2,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C190)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D190), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C191)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D191), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C192)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D192), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C193)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D193), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Missed Appointment (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C194)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D194), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Voiceband Reinstatement","FTTB, FTTN",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C195)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D195), \"n/a\")","v":"n/a"},250,250,250,250,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.7 Service management – NBN Co Networks other than the NBN Co Satellite Network","Transition Reversal","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C196)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D196), \"n/a\")","v":"n/a"},250,250,250,250,null,0,0,0,null,0,0,0,"Non-Recurring Charge",12]
[null,"8.8 Service management – Smart Places","Smart Places - No Fault Found (No Truck Roll Required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C197)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D197), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - First Missed Appointment (Trouble Ticket Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C198)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D198), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.8 Service management – Smart Places","Smart Places - Subsequent Missed Appointment (Trouble Ticket Appointment)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C199)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D199), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C200)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D200), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Co-ordinated Appointment (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C201)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D201), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C202)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D202), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Late Cancellation (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C203)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D203), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C204)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D204), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.8 Service management – Smart Places","Smart Places - Missed Appointment (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C205)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D205), \"n/a\")","v":"n/a"},300,300,300,300,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (No Truck Roll Required)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C206)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D206), \"n/a\")","v":"n/a"},50,50,50,50,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","No Fault Found (Truck Roll Required) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C207)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D207), \"n/a\")","v":"n/a"},420,420,420,420,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C208)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D208), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C209)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D209), \"n/a\")","v":"n/a"},200,200,200,200,null,{"$f":"IF(F209>0,G209/F209-1,0)","v":0},{"$f":"IF(G209>0,H209/G209-1,0)","v":0},{"$f":"IF(H209>0,I209/H209-1,0)","v":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$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C210)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D210), \"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Late Cancellation (Site Visit Required) in Limited Access Area (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C211)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D211), \"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Urban Area or Major Rural Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C212)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D212), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Minor Rural Area or Remote Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C213)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D213), \"n/a\")","v":"n/a"},200,200,200,200,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Isolated Area)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C214)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D214), \"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.9 Service management – NBN Co Satellite Network","Missed Appointment (Limited Access Area) (excluding any additional incidental charges which may apply for Limited Access Areas)","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C215)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D215), \"n/a\")","v":"n/a"},225,225,225,225,null,0,0,0,null,0,0,0,"Non-Recurring Charge",9]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C216)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D216), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,661719,456000,456000,"Non-Recurring Charge"]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Service Transfer Reversal","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C217)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D217), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,2547,660,0,"Non-Recurring Charge"]
[null,"8.10 Service Transfer-related charges – all NBN Co Networks","Non-Infrastructure Transfers (per Service Transfer)","All",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C218)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D218), \"n/a\")","v":"n/a"},1.5,1.5,1.5,1.5,null,0,0,0,null,148132,150000,150000,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C219)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D219), \"n/a\")","v":"n/a"},18,18,18,18,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C220)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D220), \"n/a\")","v":"n/a"},40,40,40,40,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C221)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D221), \"n/a\")","v":"n/a"},150,150,150,150,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C222)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D222), \"n/a\")","v":"n/a"},22,22,22,22,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C223)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D223), \"n/a\")","v":"n/a"},132,132,132,132,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"8.11 CVC Class Adjustment – NBN Co Satellite Network","Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Satellite",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C224)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D224), \"n/a\")","v":"n/a"},110,110,110,110,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"9 NBN Co Co-location Offer","Lockable Full Height Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C225)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D225), \"n/a\")","v":"n/a"},2000,2048,2123.7800000000002,2183.2399999999998,null,2.4000000000000021E-2,3.7001953125000098E-2,2.7997250185988865E-2,null,1266.4100000000001,1260,1260,"Monthly Recurring Charge"]
[null,"9 NBN Co Co-location Offer","Lockable Half Height Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C226)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D226), \"n/a\")","v":"n/a"},1200,1228.8,1274.27,1309.95,null,2.4000000000000021E-2,3.7003580729166652E-2,2.8000345295738027E-2,null,4911.91,4950,4998,"Monthly Recurring Charge"]
[null,"10 Facilities Access Service Offer","Cross-Connect","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C227)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D227), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,315372.71999999997,0,0,"Monthly Recurring Charge",10]
[null,"10 Facilities Access Service Offer","NBN Co ODF Termination Point","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C228)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D228), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,15616.47,0,0,"Monthly Recurring Charge",10]
[null,"10 Facilities Access Service Offer","NBN Co Building Entry Service","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C229)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D229), \"n/a\")","v":"n/a"},190,194.56,201.76,207.41,null,2.4000000000000021E-2,3.7006578947368363E-2,2.8003568596352224E-2,null,1126.92,1164,1164,"Monthly Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Full Height Equipment Rack) - per lockable full height equipment rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C230)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D230), \"n/a\")","v":"n/a"},1500,1500,1500,1500,null,0,0,0,null,4,0,0,"Non-Recurring Charge",12]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co Co-location (Lockable Half Height Equipment Rack) - per lockable half height equipment rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C231)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D231), \"n/a\")","v":"n/a"},900,900,900,900,null,0,0,0,null,8,4,4,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Set-up Cross-Connect - per interface","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C232)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D232), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,2417,0,0,"Non-Recurring Charge",10]
[null,"11 Other Charges – Facilities Access Service","Set-up NBN Co ODF Termination Point - per interface","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C233)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D233), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,8,0,0,"Non-Recurring Charge",10]
[null,"11 Other Charges – Facilities Access Service","Supply of First Access Card","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C234)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D234), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a subsequent fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 24 pre-cabled and terminated single mode fibre tie cables","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C235)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D235), \"n/a\")","v":"n/a"},6205,6205,6205,6205,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 72 pre-cabled and terminated single mode fibre tie cables installed in the first half of the fibre termination tray/patch panel","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C236)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D236), \"n/a\")","v":"n/a"},10381,10381,10381,10381,null,0,0,0,null,7,0,0,"Non-Recurring Charge",12]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of 72 pre-cabled and terminated single mode fibre tie cables in the second half of an existing fibre termination tray/patch panel in the relevant Equipment Rack","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C237)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D237), \"n/a\")","v":"n/a"},8847,8847,8847,8847,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"11 Other Charges – Facilities Access Service","Provision and installation of a fibre termination tray/patch panel in a RU of the relevant Equipment Rack with 144 pre-cabled and terminated single mode fibre tie cables","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C238)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D238), \"n/a\")","v":"n/a"},18495,18495,18495,18495,null,0,0,0,null,0,0,0,"Non-Recurring Charge"]
[null,"12 Platform Interfacing Offer","NPIS","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C239)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D239), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"13 Sandpit","Sandpit","Fibre, FTTB, FTTN, FTTC, HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C240)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D240), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",10]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C241)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D241), \"n/a\")","v":"n/a"},910,910,910,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 50 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C242)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D242), \"n/a\")","v":"n/a"},1245,1245,1245,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C243)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D243), \"n/a\")","v":"n/a"},1250,1250,1250,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 100 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C244)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D244), \"n/a\")","v":"n/a"},1800,1800,1800,0,null,0,0,-1,null,12,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C245)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D245), \"n/a\")","v":"n/a"},1500,1500,1500,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 150 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C246)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D246), \"n/a\")","v":"n/a"},2235,2235,2235,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C247)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D247), \"n/a\")","v":"n/a"},1720,1720,1720,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 200 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C248)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D248), \"n/a\")","v":"n/a"},2600,2600,2600,0,null,0,0,-1,null,12,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C249)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D249), \"n/a\")","v":"n/a"},2070,2070,2070,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 300 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C250)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D250), \"n/a\")","v":"n/a"},3210,3210,3210,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C251)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D251), \"n/a\")","v":"n/a"},2550,2550,2550,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 500 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C252)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D252), \"n/a\")","v":"n/a"},4200,4200,4200,0,null,0,0,-1,null,12,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Metro and Outer Metro","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C253)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D253), \"n/a\")","v":"n/a"},3240,3240,3240,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"14 CSAS Symmetric Access Capacity Offers","CSAS - Access Capacity 900 Mbps Regional","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C254)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D254), \"n/a\")","v":"n/a"},5760,5760,5760,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge",18]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseLX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C255)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D255), \"n/a\")","v":"n/a"},100,100,100,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge","14,18"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseLR - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C256)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D256), \"n/a\")","v":"n/a"},400,375,388.88,0,null,-6.25E-2,3.7013333333333343E-2,-1,null,0,0,0,"Monthly Recurring Charge","14,18"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 1000BaseEX - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C257)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D257), \"n/a\")","v":"n/a"},125,125,125,0,null,0,0,-1,null,0,0,0,"Monthly Recurring Charge","14,18"]
[null,"15 CSAS Network to Network Interface Offers","CSAS - NNI 10GBaseER - Recurring","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C258)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D258), \"n/a\")","v":"n/a"},500,470,487.39,0,null,-6.0000000000000053E-2,3.6999999999999922E-2,-1,null,0,0,0,"Monthly Recurring Charge","14,18"]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseLX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C259)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D259), \"n/a\")","v":"n/a"},1000,1000,1000,0,null,0,0,-1,null,0,0,0,"Non-Recurring Charge","14,18"]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseLR - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C260)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D260), \"n/a\")","v":"n/a"},3000,3000,3000,0,null,0,0,-1,null,0,0,0,"Non-Recurring Charge","14,18"]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 1000BaseEX - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C261)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D261), \"n/a\")","v":"n/a"},2000,2000,2000,0,null,0,0,-1,null,0,0,0,"Non-Recurring Charge","14,18"]
[null,"16.1 Installation and activations – CSAS","CSAS - NNI 10GBaseER - Set-up & Activation","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C262)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D262), \"n/a\")","v":"n/a"},4000,4000,4000,0,null,0,0,-1,null,0,0,0,"Non-Recurring Charge","14,18"]
[null,"16.2 Service modification – CSAS","CSAS - Access Component Modification (no attendance at CSAS Point required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C263)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D263), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge","10,18"]
[null,"16.2 Service modification – CSAS","CSAS - NNI Modification","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C264)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D264), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge","10,18"]
[null,"16.3 Service management – CSAS","CSAS - No Fault Found (No Truck Roll Required)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C265)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D265), \"n/a\")","v":"n/a"},50,50,50,0,null,0,0,-1,null,0,0,0,"Non-Recurring Charge",18]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 25","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C266)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D266), \"n/a\")","v":"n/a"},35,35.840000000000003,35.840000000000003,35.840000000000003,null,2.4000000000000021E-2,0,0,null,135346.13,260096,244465.41,"Monthly Recurring Charge"]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 50","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C267)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D267), \"n/a\")","v":"n/a"},45,46.08,46.08,46.08,null,2.4000000000000021E-2,0,0,null,127724.65,139997.23000000001,123170.11,"Monthly Recurring Charge"]
[null,"17.1 Recurring Charges for product components","24x7 Uncapped Data Usage – 100","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C268)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D268), \"n/a\")","v":"n/a"},65,66.56,66.56,66.56,null,2.4000000000000021E-2,0,0,null,255144.76,197371.02,173647.8,"Monthly Recurring Charge"]
[null,"17.2 Selectable Plan Sub-feature – Public 1:1 NAT","Public 1:1 NAT","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C269)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D269), \"n/a\")","v":"n/a"},5,5,5,5,null,0,0,0,null,2371.79,4160.53,5733.03,"Monthly Recurring Charge"]
[null,"18. Fibre TV","Fibre TV","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C270)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D270), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Monthly Recurring Charge",10]
[]
[null,"Installations and activations – NBN Co Networks other than the NBN Co Satellite Network","Subsequent Installation of power supply with battery backup – Fibre Network only","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C272)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D272), \"n/a\")","v":"n/a"},0,0,0,0,null,{"$f":"IF(F272>0,G272/F272-1,0)","v":0},{"$f":"IF(G272>0,H272/G272-1,0)","v":0},{"$f":"IF(H272>0,I272/H272-1,0)","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$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C273)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D273), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","On Site Maintenance Call Out","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C274)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D274), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C275)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D275), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C276)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D276), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Day)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C277)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D277), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C278)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D278), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C279)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D279), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Late Rescheduling (Co-ordinated Appointment) (Night)","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C280)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D280), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","Fibre, Wireless",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C281)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D281), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C282)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D282), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Restoration of an Ordered Product","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C283)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D283), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","FTTB, FTTN, FTTC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C284)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D284), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Networks other than the NBN Co Satellite Network","Incorrect Callout","HFC",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C285)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D285), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - On Site Maintenance Call Out","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C286)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D286), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (Day)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C287)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D287), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Late Rescheduling (Smart Places Co-ordinated Appointment) (After Hours)","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C288)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D288), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – Smart Places","Smart Places - Restoration","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C289)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D289), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Satellite Network","On Site Maintenance Call Out","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C290)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D290), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – NBN Co Satellite Network","Restoration","Satellite, Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C291)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D291), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Additional / Replacement Access Card (excluding the First Access Card) ","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C292)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D292), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Missed Appointment (During Business Hours)","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C293)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D293), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Other Charges – Facilities Access Service","Missed Appointment (Outside Business Hours)","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C294)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D294), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Service management – CSAS","CSAS - On Site Maintenance Call Out","Fibre",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C295)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D295), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,0,0,0,"Non-Recurring Charge",15]
[null,"Sky Muster Plus Satellite Service","Sky Muster Plus 1GB Peak Period Top-Up Allowance + 1GB Off-peak Period Top-Up Allowance (if applicable)","Sky Muster Plus",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C296)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D296), \"n/a\")","v":"n/a"},0,0,0,0,null,0,0,0,null,848,0,0,"Non-Recurring Charge",15]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 72 terminated fibres","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C297)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D297), \"n/a\")","v":"n/a"},10381,10381,10381,10381,null,0,0,0,null,5,0,0,"Non-Recurring Charge",15]
[null,"Co-location Augmentation trial non-recurring charges","Supply, installation and migration of one replacement fibre termination tray / patch panel of 144 terminated fibres","n/a",{"$f":"_xlfn._xlws.FILTER('Compliance Summary'!$E$86:$E$119,('Compliance Summary'!$C$86:$C$119='WAPC Price & Quantity'!C298)*('Compliance Summary'!$D$86:$D$119='WAPC Price & Quantity'!D298), \"n/a\")","v":"n/a"},18495,18495,18495,18495,null,0,0,0,null,1,0,0,"Non-Recurring Charge",15]

{"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)","FY26"]
[]
[null,"WAPC allowance",{"$f":"C7","v":"FY26"},{"$f":"\"FY\"&RIGHT($C9,2)+1","v":"FY27"},{"$f":"\"FY\"&RIGHT($C9,2)+2","v":"FY28"}]
[null,null,"Actual","Forecast","Forecast"]
[null,"Actual CPI based on December Quarter CPI published in Financial Year t − 1 published by the Australian Bureau of Statistics on 29 January 2025 for the 12 months to 31 December 2024, sourced from: https://www.abs.gov.au/statistics/economy/price-indexes-and-inflation/consumer-price-index-australia/dec-quarter-2024\n\nForecast CPI based on Statement on Monetary Policy published by the Reserve Bank of Australia on 18 February 2025, sourced from:\nhttps://www.rba.gov.au/publications/smp/2025/feb/pdf/statement-on-monetary-policy-2025-02.pdf",2.4E-2,3.6999999999999998E-2,2.8000000000000001E-2]
[]
[null,"X-factor",0,0,0]
[null,"Cost pass-through adjustment factor",{"$f":"'WAPC Inputs'!C31","v":0},{"$f":"'WAPC Inputs'!D31","v":0},{"$f":"'WAPC Inputs'!E31","v":0}]
[null,"Excess adjustment factor",{"$f":"'WAPC Inputs'!C43","v":0},{"$f":"'WAPC Inputs'!D43","v":0},{"$f":"'WAPC Inputs'!E43","v":0}]
[]
[null,"WAPC allowance",{"$f":"(1+C11)*(1-C13)*(1+C14)*(1+C15)-1","v":2.4000000000000021E-2},{"$f":"(1+D11)*(1-D13)*(1+D14)*(1+D15)-1","v":3.6999999999999922E-2},{"$f":"(1+E11)*(1-E13)*(1+E14)*(1+E15)-1","v":2.8000000000000025E-2}]
[]
[null,"Cost pass-through adjustment factor",{"$f":"'WAPC Inputs'!C9","v":"FY26"},{"$f":"'WAPC Inputs'!D9","v":"FY27"},{"$f":"'WAPC Inputs'!E9","v":"FY28"}]
[null,"Note: Values for FY26, FY27, and FY28 below are 'n/a' as there were no cost pass through events in Financial Year t − 1.",{"$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$9,0))","v":2.4E-2},{"$f":"INDEX('WAPC Inputs'!$C$11:$E$11,,MATCH('WAPC Inputs'!D19,'WAPC Inputs'!$C$9:$E$9,0))","v":3.6999999999999998E-2},{"$f":"INDEX('WAPC Inputs'!$C$11:$E$11,,MATCH('WAPC Inputs'!E19,'WAPC Inputs'!$C$9:$E$9,0))","v":2.8000000000000001E-2}]
[null,"X-factor",{"$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":0},{"$f":"D43","v":0},{"$f":"E43","v":0}]
[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",{"$f":"C19","v":"FY26"},"FY27","FY28"]
[null,"Note: Values for FY26 below are 'n/a' as the excess adjustment factor is not applicable for this year: see clause 2D.2.6(a) of the SAU.",{"$f":"C10","v":"Actual"},"Forecast","Forecast"]
[]
[null,"CPI (t − 2)","n/a",4.1000000000000002E-2,2.4E-2]
[null,"X-factor (t − 2)","n/a",0,0]
[null,"Cost pass-through adjustment factor (t − 2)","n/a",0,0]
[null,"Excess adjustment factor (t − 2)","n/a",0,0]
[]
[null,"\nWAP ratio (t − 2)\n","n/a",1.0404145885750817,1.023521960932182]
[]
[null,"Excess adjustment factor",{"$f":"IF(C41=\"n/a\",0,(MIN(0,IF(C41=0,0,((1+C36)*(1-C37)*(1+C38)*(1+C39))/C41-1))))","v":0},{"$f":"IF(D41=\"n/a\",0,(MIN(0,IF(D41=0,0,((1+D36)*(1-D37)*(1+D38)*(1+D39))/D41-1))))","v":0},{"$f":"IF(E41=\"n/a\",0,(MIN(0,IF(E41=0,0,((1+E36)*(1-E37)*(1+E38)*(1+E39))/E41-1))))","v":0}]

{"sheet":"FY25 ACC","index":7,"n_rows":300,"n_cols":14,"rows_kept":300,"cut":false,"hidden":false,"merged":[[4,1,4,13],[5,10,5,13],[24,11,24,13],[24,8,24,10],[24,2,24,4],[24,5,24,7],[5,1,14,5],[16,2,16,5],[23,2,23,13],[21,1,21,13]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Average Combined Charges for the period 1 July 2024 to 31 March 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: The Average Combined Charges for 1 July 2024 - 31 March 2025 are an input to the calculation of the FY25 ACC for the Bundled TC-4 Offers. Refer to the FY25-27 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 and Up to 100/Up to 20 Mbps "]
[null,"Average Combined Charge\n(1 July 2024 - 31 March 2025)",{"$f":"ROUND(SUM($E$27:$E$300)/COUNT($B$27:$B$300),2)","v":12.01},{"$f":"ROUND(SUM($H$27:$H$300)/COUNT($B$27:$B$300),2)","v":32.54},{"$f":"ROUND(SUM($K$27:$K$300)/COUNT($B$27:$B$300),2)","v":33.93},{"$f":"ROUND(SUM($N$27:$N$300)/COUNT($B$27:$B$300),2)","v":53.59}]
[]
[]
[null,"Calculation of the Daily Combined Charge (1 July 2024 - 31 March 2025)"]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)",null,null,"12/1 Mbps (Non-Basic Bundled Offer)",null,null,"25/5 Mbps and 25/10 Mbps",null,null,"50/20 Mbps and Up to 100/Up to 20 Mbps"]
[null,"Date","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge"]
[null,"2024-07-01",12,0.01,{"$f":"SUM(C27:D27)","v":12.01},26.85,5.85,{"$f":"SUM(F27:G27)","v":32.700000000000003},28.24,5.85,{"$f":"SUM(I27:J27)","v":34.089999999999996},52.52,1.1000000000000001,{"$f":"SUM(L27:M27)","v":53.620000000000005}]
[null,"2024-07-02",12,0.01,{"$f":"SUM(C28:D28)","v":12.01},26.85,5.77,{"$f":"SUM(F28:G28)","v":32.620000000000005},28.24,5.77,{"$f":"SUM(I28:J28)","v":34.01},52.52,1.08,{"$f":"SUM(L28:M28)","v":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",12,0.01,12.01,26.85,5.5,32.35,28.24,5.5,33.739999999999995,52.52,1.01,53.53]
[null,"2024-09-04",12,0.01,{"$f":"SUM(C92:D92)","v":12.01},26.85,5.68,{"$f":"SUM(F92:G92)","v":32.53},28.24,5.68,{"$f":"SUM(I92:J92)","v":33.92},52.52,1.07,{"$f":"SUM(L92:M92)","v":53.59}]
[null,"2024-09-05",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-06",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-07",12,0,12,26.85,5.74,32.590000000000003,28.24,5.74,33.979999999999997,52.52,1.0900000000000001,53.610000000000007]
[null,"2024-09-08",12,0.01,12.01,26.85,5.7,32.550000000000004,28.24,5.7,33.94,52.52,1.1000000000000001,53.620000000000005]
[null,"2024-09-09",12,0.01,12.01,26.85,5.55,32.4,28.24,5.55,33.79,52.52,1.03,53.550000000000004]
[null,"2024-09-10",12,0.01,12.01,26.85,5.54,{"$f":"SUM(F98:G98)","v":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",12,0.01,12.01,26.85,5.53,32.380000000000003,28.24,5.53,33.769999999999996,52.52,0.99,53.510000000000005]
[null,"2024-11-07",12,0.01,{"$f":"SUM(C156:D156)","v":12.01},26.85,5.63,{"$f":"SUM(F156:G156)","v":32.480000000000004},28.24,5.63,{"$f":"SUM(I156:J156)","v":33.869999999999997},52.52,1.03,{"$f":"SUM(L156:M156)","v":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",12,0.01,12.01,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.03,53.550000000000004]
[null,"2025-01-10",12,0.01,{"$f":"SUM(C220:D220)","v":12.01},26.85,5.58,{"$f":"SUM(F220:G220)","v":32.43},28.24,5.58,{"$f":"SUM(I220:J220)","v":33.82},52.52,1.02,{"$f":"SUM(L220:M220)","v":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,{"$f":"SUM(F271:G271)","v":32.75},28.24,5.9,34.14,52.52,1.1299999999999999,53.650000000000006]
[null,"2025-03-03",12,0.01,12.01,26.85,5.62,32.47,28.24,5.62,33.86,52.52,1.04,53.56]
[null,"2025-03-04",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.08,53.6]
[null,"2025-03-05",12,0.01,12.01,26.85,5.75,32.6,28.24,5.75,33.989999999999995,52.52,1.07,53.59]
[null,"2025-03-06",12,0.01,12.01,26.85,6.02,32.870000000000005,28.24,6.02,34.26,52.52,1.1499999999999999,53.67]
[null,"2025-03-07",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.17,53.690000000000005]
[null,"2025-03-08",12,0.01,12.01,26.85,5.93,32.78,28.24,5.93,34.17,52.52,1.1200000000000001,53.64]
[null,"2025-03-09",12,0.01,12.01,26.85,5.85,32.700000000000003,28.24,5.85,34.089999999999996,52.52,1.1200000000000001,53.64]
[null,"2025-03-10",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.08,53.6]
[null,"2025-03-11",12,0.01,12.01,26.85,5.71,32.56,28.24,5.71,33.949999999999996,52.52,1.08,53.6]
[null,"2025-03-12",12,0.01,12.01,26.85,5.73,32.58,28.24,5.73,33.97,52.52,1.07,53.59]
[null,"2025-03-13",12,0.01,12.01,26.85,5.99,32.840000000000003,28.24,5.99,34.229999999999997,52.52,1.1399999999999999,53.660000000000004]
[null,"2025-03-14",12,0,12,26.85,6.01,32.86,28.24,6.01,34.25,52.52,1.1599999999999999,53.68]
[null,"2025-03-15",12,0.01,{"$f":"SUM(C284:D284)","v":12.01},26.85,6.32,{"$f":"SUM(F284:G284)","v":33.17},28.24,6.32,{"$f":"SUM(I284:J284)","v":34.56},52.52,1.21,{"$f":"SUM(L284:M284)","v":53.730000000000004}]
[null,"2025-03-16",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.19,53.71]
[null,"2025-03-17",12,0.01,12.01,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.06,53.580000000000005]
[null,"2025-03-18",12,0.01,12.01,26.85,5.68,32.53,28.24,5.68,33.92,52.52,1.05,53.57]
[null,"2025-03-19",12,0.01,12.01,26.85,5.59,32.44,28.24,5.59,33.83,52.52,1.03,53.550000000000004]
[null,"2025-03-20",12,0.01,12.01,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.1599999999999999,53.68]
[null,"2025-03-21",12,0.01,12.01,26.85,6.07,32.92,28.24,6.07,34.31,52.52,1.17,53.690000000000005]
[null,"2025-03-22",12,0.01,12.01,26.85,6.28,33.130000000000003,28.24,6.28,34.519999999999996,52.52,1.2,53.720000000000006]
[null,"2025-03-23",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.22,53.74]
[null,"2025-03-24",12,0.01,12.01,26.85,5.76,32.61,28.24,5.76,34,52.52,1.07,53.59]
[null,"2025-03-25",12,0.01,12.01,26.85,5.86,32.71,28.24,5.86,34.1,52.52,1.1000000000000001,53.620000000000005]
[null,"2025-03-26",12,0,12,26.85,5.69,32.54,28.24,5.69,33.93,52.52,1.06,53.580000000000005]
[null,"2025-03-27",12,0.01,12.01,26.85,6.06,32.910000000000004,28.24,6.06,34.299999999999997,52.52,1.1599999999999999,53.68]
[null,"2025-03-28",12,0.01,12.01,26.85,6.14,32.99,28.24,6.14,34.379999999999995,52.52,1.19,53.71]
[null,"2025-03-29",12,0.01,12.01,26.85,6.51,33.36,28.24,6.51,34.75,52.52,1.26,53.78]
[null,"2025-03-30",12,0.01,12.01,26.85,6.16,33.010000000000005,28.24,6.16,34.4,52.52,1.2,53.720000000000006]
[null,"2025-03-31",12,0.01,{"$f":"SUM(C300:D300)","v":12.01},26.85,5.76,32.61,28.24,5.76,34,52.52,1.08,53.6]

{"sheet":"FY25-27 FACC","index":8,"n_rows":79,"n_cols":16,"rows_kept":79,"cut":false,"hidden":false,"merged":[[4,1,4,15],[6,1,11,5],[18,1,33,5],[41,11,54,11],[17,1,17,5],[43,1,45,1],[46,1,48,1],[49,1,51,1],[52,1,54,1],[41,6,54,6],[41,12,41,15],[5,1,5,5],[41,2,41,5],[41,7,41,10],[65,1,65,5],[66,1,66,5],[62,12,62,15],[61,2,61,5],[61,7,61,10],[61,12,61,15],[56,12,59,12],[56,13,59,13],[56,15,59,15],[62,2,62,5],[62,7,62,10],[56,2,59,2],[56,3,59,3],[56,5,59,5],[56,7,59,7],[56,8,59,8],[56,10,59,10]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Forecast Average Combined Charge (FACC)"]
[null,"FY25 ACC using Average Combined Charge (from 1 July 2024 to 31 March 2025) and FACC (for 1 April 2025 to 30 June 2025)"]
[null,"Note 1: As per clause 2D.2.2(e)(i) of the SAU, the FY25 ACC (from 1 July 2024 to 30 June 2025), as reflected in the WAPC Price & Quantity tab, is calculated using (i) the Average Combined Charge for the period 1 July 2024 to 31 March 2025; and (ii) the FACC for the period 1 April 2025 to 30 June 2025. For each Bundled TC-4 Offer, the FY25 ACC is the sum of:\n(a) the Average Combined Charge (refer to the FY25 ACC tab) multiplied by 274/365 (representing the number of days between 1 July 2024 and 31 March 2025, as a proportion of the total number of days between 1 July 2024 and 30 June 2025); and\n(b) the FY25 FACC multiplied by 91/365 (representing the number of days between 1 April 2025 and 30 June 2025, as a proportion of the total number of days between 1 July 2024 and 30 June 2025)."]
[]
[]
[]
[]
[]
[]
[null,null,"12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 and Up to 100/Up to 20 Mbps "]
[null,"FY25 ACC\n1 July 2024 - 30 June 2025 ",{"$f":"ROUND(INDEX('FY25 ACC'!$C$19:$F$19,,MATCH(C14,'FY25 ACC'!$C$18:$F$18,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(C14,$C$36:$F$36,0))*(91/365),2)","v":12.01},{"$f":"ROUND(INDEX('FY25 ACC'!$C$19:$F$19,,MATCH(D14,'FY25 ACC'!$C$18:$F$18,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(D14,$C$36:$F$36,0))*(91/365),2)","v":32.57},{"$f":"ROUND(INDEX('FY25 ACC'!$C$19:$F$19,,MATCH(E14,'FY25 ACC'!$C$18:$F$18,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(E14,$C$36:$F$36,0))*(91/365),2)","v":33.96},{"$f":"ROUND(INDEX('FY25 ACC'!$C$19:$F$19,,MATCH(F14,'FY25 ACC'!$C$18:$F$18,0))*(274/365)+INDEX($C$37:$F$37,,MATCH(F14,$C$36:$F$36,0))*(91/365),2)","v":53.59}]
[]
[]
[null,"FY25 to FY27 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. The FACC for each such offer in FY27 is forecast to be the Monthly Recurring Fixed Charge for that offer in FY27.\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 2025 to 30 June 2025, FY26, and FY27)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FACC","12/1 Mbps (Basic Bundled Offer)","12/1 Mbps (Non-Basic Bundled Offer)","25/5 Mbps and 25/10 Mbps","50/20 and Up to 100/Up to 20 Mbps "]
[null,"1 April 2025 - 30 June 2025 (Q4 FY25)",{"$f":"C45+E58","v":12.01},{"$f":"C48+E59","v":32.65},{"$f":"C51+E59","v":34.04},{"$f":"C54+E60","v":53.610000000000007}]
[null,"1 July 2025 - 30 June 2026 (FY26)",{"$f":"H45+J58","v":12.01},{"$f":"H48+J59","v":33.47},{"$f":"H51+J59","v":34.64},{"$f":"H54+J60","v":55.190000000000005}]
[null,"1 July 2026 - 30 June 2027 (FY27)",{"$f":"M45","v":12},{"$f":"M48","v":35.14},{"$f":"M51","v":35.92},{"$f":"M54","v":57.69}]
[]
[]
[null,null,"1 April 2025 - 30 June 2025 (Q4 FY25)",null,null,null,null,"1 July 2025 - 30 June 2026 (FY26)",null,null,null,null,"1 July 2026 - 30 June 2027 (FY27)"]
[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,"Forecast Avg. Monthly Price in Tariff List","Overage Group","Forecast Avg. Daily AVC Overage Charge","Avg. Proportion of AVCs in Overage Group",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,"Floor","n/a","n/a",null,null,"Floor","n/a","n/a"]
[null,null,12,"In between",0.01,1,null,12,"In between",0.01,1,null,12,"In between","n/a","n/a"]
[null,null,null,"Ceiling ","n/a","n/a",null,null,"Ceiling ","n/a","n/a",null,null,"Ceiling ","n/a","n/a"]
[null,"12/1 Mbps (Non-Basic Bundled Offer)\nBundled Offer Group 2",null,"Floor",0,6.5685057217118202E-3,null,null,"Floor",0,6.6318339244430058E-3,null,null,"Floor","n/a","n/a"]
[null,null,26.85,"In between",5.12,0.94314716179095803,null,28.64,"In between",4.53,0.96183410941013969,null,35.14,"In between","n/a","n/a"]
[null,null,null,"Ceiling ",30.37,5.0284332487330108E-2,null,null,"Ceiling ",29.89,3.1534056665417157E-2,null,null,"Ceiling ","n/a","n/a"]
[null,"25/5 Mbps and 25/10 Mbps\nBundled Offer Group 2",null,"Floor",0,0.43577513969655712,null,null,"Floor",0,0.44199303548678642,null,null,"Floor","n/a","n/a"]
[null,null,28.24,"In between",8.3000000000000007,0.51337525694761987,null,29.81,"In between",7.33,0.52631451665138418,null,35.92,"In between","n/a","n/a"]
[null,null,null,"Ceiling ",28.98,5.0849603355823079E-2,null,null,"Ceiling ",28.72,3.1692447861829683E-2,null,null,"Ceiling ","n/a","n/a"]
[null,"50/20 and Up to 100/Up to 20 Mbps\nBundled Offer Group 3",null,"Floor",0,0.73613543132414716,null,null,"Floor",0,0.73251794422864469,null,null,"Floor","n/a","n/a"]
[null,null,52.52,"In between",2.25,6.3067267518552031E-2,null,54.2,"In between",2.04,7.2517104087272299E-2,null,57.69,"In between","n/a","n/a"]
[null,null,null,"Ceiling ",4.7,0.20079730115730093,null,null,"Ceiling ",4.33,0.19496495168408301,null,null,"Ceiling ","n/a","n/a"]
[]
[null,"Bundled TC-4 Offer Group",null,null,"Forecast Avg. Daily AVC Overage Charge",null,null,null,null,"Forecast Avg. Daily AVC Overage Charge",null,null,null,null,"Forecast Avg. Daily AVC Overage Charge"]
[null,"Bundled Offer Group 1",null,null,0.01,null,null,null,null,0.01,null,null,null,null,"n/a"]
[null,"Bundled Offer Group 2",null,null,5.8,null,null,null,null,4.83,null,null,null,null,"n/a"]
[null,"Bundled Offer Group 3",null,null,1.0900000000000001,null,null,null,null,0.99,null,null,null,null,"n/a"]
[]
[null,"CVC TC-4 (non-Satellite) Price",4.5,null,null,null,null,3.5,null,null,null,null,0]
[null,"Bundled Offer Ceiling",{"$f":"_xlfn.XLOOKUP(\"AVC TC-4 25-100/5-20 Mbps\", 'WAPC Price & Quantity'!$C:$C, 'WAPC Price & Quantity'!$F:$F)","v":57.219999999999985},null,null,null,null,{"$f":"_xlfn.XLOOKUP(\"AVC TC-4 25-100/5-20 Mbps\", 'WAPC Price & Quantity'!$C:$C, 'WAPC Price & Quantity'!$G:$G)","v":58.53},null,null,null,null,"n/a"]
[]
[]
[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 25/5-10 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 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 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 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 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":"FY24 Average Combined Charge","index":9,"n_rows":236,"n_cols":14,"rows_kept":236,"cut":false,"hidden":false,"merged":[[20,2,20,13],[21,2,21,4],[21,5,21,7],[21,8,21,10],[21,11,21,13],[4,1,4,13],[5,1,11,5],[5,10,5,13],[14,2,14,5],[18,1,18,13]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"Calculation of the Average Combined Charges for the period 1 December 2023 to 30 June 2024"]
[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 and Up to 100/Up to 20 Mbps "]
[null,"Average Combined Charge\n(1 December 2023 - 30 June 2024)",{"$f":"ROUND(SUM($E$24:$E$236)/COUNT($B$24:$B$236),2)","v":12.01},{"$f":"ROUND(SUM($H$24:$H$236)/COUNT($B$24:$B$236),2)","v":30.9},{"$f":"ROUND(SUM($K$24:$K$236)/COUNT($B$24:$B$236),2)","v":32.5},{"$f":"ROUND(SUM($N$24:$N$236)/COUNT($B$24:$B$236),2)","v":51.16}]
[]
[null,"Calculation of the Daily Combined Charge (1 December 2023 - 30 June 2024)"]
[]
[null,null,"Bundled TC-4 Offer"]
[null,null,"12/1 Mbps (Basic Bundled Offer)",null,null,"12/1 Mbps (Non-Basic Bundled Offer)",null,null,"25/5 Mbps and 25/10 Mbps",null,null,"50/20 Mbps and Up to 100/ Up to 20 Mbps"]
[null,"Date","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge","Bundled Price","Average Daily AVC Overage Charge","Daily Combined Charge"]
[null,"2023-12-01",12,0.01,{"$f":"SUM(C24:D24)","v":12.01},24.4,6.19,{"$f":"SUM(F24:G24)","v":30.59},26,6.19,{"$f":"SUM(I24:J24)","v":32.19},50,1.05,{"$f":"SUM(L24:M24)","v":51.05}]
[null,"2023-12-02",12,0.01,{"$f":"SUM(C25:D25)","v":12.01},24.4,6.1,{"$f":"SUM(F25:G25)","v":30.5},26,6.1,{"$f":"SUM(I25:J25)","v":32.1},50,1.05,{"$f":"SUM(L25:M25)","v":51.05}]
[null,"2023-12-03",12,0.01,12.01,24.4,6.4,30.799999999999997,26,6.4,32.4,50,1.21,51.21]
[null,"2023-12-04",12,0.01,12.01,24.4,6.18,30.58,26,6.18,32.18,50,1.06,51.06]
[null,"2023-12-05",12,0.01,12.01,24.4,6.28,30.68,26,6.28,32.28,50,1.06,51.06]
[null,"2023-12-06",12,0.01,12.01,24.4,6.25,30.65,26,6.25,32.25,50,1.0900000000000001,51.09]
[null,"2023-12-07",12,0.01,12.01,24.4,6.29,30.689999999999998,26,6.29,32.29,50,1.1399999999999999,51.14]
[null,"2023-12-08",12,0.01,12.01,24.4,6.02,30.419999999999998,26,6.02,32.019999999999996,50,1.06,51.06]
[null,"2023-12-09",12,0.01,12.01,24.4,6.04,30.439999999999998,26,6.04,32.04,50,1.06,51.06]
[null,"2023-12-10",12,0.01,12.01,24.4,6.56,30.959999999999997,26,6.56,32.56,50,1.17,51.17]
[null,"2023-12-11",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1299999999999999,51.13]
[null,"2023-12-12",12,0.01,12.01,24.4,6.33,30.729999999999997,26,6.33,32.33,50,1.1100000000000001,51.11]
[null,"2023-12-13",12,0.01,12.01,24.4,6.28,30.68,26,6.28,32.28,50,1.1000000000000001,51.1]
[null,"2023-12-14",12,0.01,12.01,24.4,6.25,30.65,26,6.25,32.25,50,1.08,51.08]
[null,"2023-12-15",12,0.01,12.01,24.4,6.08,30.479999999999997,26,6.08,32.08,50,1.07,51.07]
[null,"2023-12-16",12,0.01,12.01,24.4,5.94,30.34,26,5.94,31.94,50,1.04,51.04]
[null,"2023-12-17",12,0.01,12.01,24.4,6.35,30.75,26,6.35,32.35,50,1.1399999999999999,51.14]
[null,"2023-12-18",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1399999999999999,51.14]
[null,"2023-12-19",12,0.01,12.01,24.4,6.48,30.88,26,6.48,32.480000000000004,50,1.18,51.18]
[null,"2023-12-20",12,0.01,12.01,24.4,6.25,30.65,26,6.25,32.25,50,1.1100000000000001,51.11]
[null,"2023-12-21",12,0.01,12.01,24.4,6.2,30.599999999999998,26,6.2,32.200000000000003,50,1.08,51.08]
[null,"2023-12-22",12,0.01,12.01,24.4,5.92,30.32,26,5.92,31.92,50,1.02,51.02]
[null,"2023-12-23",12,0.01,12.01,24.4,5.78,30.18,26,5.78,31.78,50,1.01,51.01]
[null,"2023-12-24",12,0.01,12.01,24.4,5.37,29.77,26,5.37,31.37,50,0.93,50.93]
[null,"2023-12-25",12,0.01,12.01,24.4,5.39,29.79,26,5.39,31.39,50,0.92,50.92]
[null,"2023-12-26",12,0.01,12.01,24.4,6.35,30.75,26,6.35,32.35,50,1.1200000000000001,51.12]
[null,"2023-12-27",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.0900000000000001,51.09]
[null,"2023-12-28",12,0.01,12.01,24.4,6.26,30.659999999999997,26,6.26,32.26,50,1.07,51.07]
[null,"2023-12-29",12,0.01,12.01,24.4,6.11,30.509999999999998,26,6.11,32.11,50,1.05,51.05]
[null,"2023-12-30",12,0.01,12.01,24.4,6.32,30.72,26,6.32,32.32,50,1.1000000000000001,51.1]
[null,"2023-12-31",12,0.01,12.01,24.4,4.66,29.06,26,4.66,30.66,50,0.75,50.75]
[null,"2024-01-01",12,0.01,12.01,24.4,6.71,31.11,26,6.71,32.71,50,1.18,51.18]
[null,"2024-01-02",12,0.01,12.01,24.4,6.67,31.07,26,6.67,32.67,50,1.1599999999999999,51.16]
[null,"2024-01-03",12,0.01,12.01,24.4,6.51,30.909999999999997,26,6.51,32.51,50,1.1299999999999999,51.13]
[null,"2024-01-04",12,0.01,12.01,24.4,6.41,30.81,26,6.41,32.409999999999997,50,1.1100000000000001,51.11]
[null,"2024-01-05",12,0.01,12.01,24.4,6.36,30.759999999999998,26,6.36,32.36,50,1.0900000000000001,51.09]
[null,"2024-01-06",12,0.01,12.01,24.4,6.26,30.659999999999997,26,6.26,32.26,50,1.0900000000000001,51.09]
[null,"2024-01-07",12,0.01,12.01,24.4,6.8,31.2,26,6.8,32.799999999999997,50,1.2,51.2]
[null,"2024-01-08",12,0.01,12.01,24.4,6.75,31.15,26,6.75,32.75,50,1.19,51.19]
[null,"2024-01-09",12,0.01,12.01,24.4,6.54,30.939999999999998,26,6.54,32.54,50,1.1399999999999999,51.14]
[null,"2024-01-10",12,0.01,12.01,24.4,6.48,30.88,26,6.48,32.480000000000004,50,1.1200000000000001,51.12]
[null,"2024-01-11",12,0.01,12.01,24.4,6.44,30.84,26,6.44,32.44,50,1.1100000000000001,51.11]
[null,"2024-01-12",12,0.01,12.01,24.4,6.29,30.689999999999998,26,6.29,32.29,50,1.1000000000000001,51.1]
[null,"2024-01-13",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1299999999999999,51.13]
[null,"2024-01-14",12,0.01,12.01,24.4,6.77,31.169999999999998,26,6.77,32.769999999999996,50,1.22,51.22]
[null,"2024-01-15",12,0.01,12.01,24.4,6.74,31.14,26,6.74,32.74,50,1.19,51.19]
[null,"2024-01-16",12,0.01,12.01,24.4,6.6,31,26,6.6,32.6,50,1.1599999999999999,51.16]
[null,"2024-01-17",12,0.01,12.01,24.4,6.55,30.95,26,6.55,32.549999999999997,50,1.1499999999999999,51.15]
[null,"2024-01-18",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1200000000000001,51.12]
[null,"2024-01-19",12,0.01,12.01,24.4,6.21,30.61,26,6.21,32.21,50,1.1000000000000001,51.1]
[null,"2024-01-20",12,0.01,12.01,24.4,6.18,30.58,26,6.18,32.18,50,1.0900000000000001,51.09]
[null,"2024-01-21",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1499999999999999,51.15]
[null,"2024-01-22",12,0.01,12.01,24.4,6.65,31.049999999999997,26,6.65,32.65,50,1.17,51.17]
[null,"2024-01-23",12,0.01,12.01,24.4,6.56,30.959999999999997,26,6.56,32.56,50,1.2,51.2]
[null,"2024-01-24",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1499999999999999,51.15]
[null,"2024-01-25",12,0.01,12.01,24.4,6.35,30.75,26,6.35,32.35,50,1.1299999999999999,51.13]
[null,"2024-01-26",12,0.01,12.01,24.4,6.14,30.54,26,6.14,32.14,50,1.0900000000000001,51.09]
[null,"2024-01-27",12,0.01,12.01,24.4,6.23,30.63,26,6.23,32.230000000000004,50,1.1200000000000001,51.12]
[null,"2024-01-28",12,0.01,12.01,24.4,6.57,30.97,26,6.57,32.57,50,1.2,51.2]
[null,"2024-01-29",12,0.01,12.01,24.4,6.2,30.599999999999998,26,6.2,32.200000000000003,50,1.0900000000000001,51.09]
[null,"2024-01-30",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.08,51.08]
[null,"2024-01-31",12,0.01,12.01,24.4,6.2,30.599999999999998,26,6.2,32.200000000000003,50,1.07,51.07]
[null,"2024-02-01",12,0.01,12.01,24.4,6.11,30.509999999999998,26,6.11,32.11,50,1.05,51.05]
[null,"2024-02-02",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1399999999999999,51.14]
[null,"2024-02-03",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.1100000000000001,51.11]
[null,"2024-02-04",12,0.01,{"$f":"SUM(C89:D89)","v":12.01},24.4,6.51,{"$f":"SUM(F89:G89)","v":30.909999999999997},26,6.51,{"$f":"SUM(I89:J89)","v":32.51},50,1.17,{"$f":"SUM(L89:M89)","v":51.17}]
[null,"2024-02-05",12,0.01,12.01,24.4,6.17,30.57,26,6.17,32.17,50,1.07,51.07]
[null,"2024-02-06",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.07,51.07]
[null,"2024-02-07",12,0.01,12.01,24.4,6.28,30.68,26,6.28,32.28,50,1.1399999999999999,51.14]
[null,"2024-02-08",12,0.01,12.01,24.4,6.23,30.63,26,6.23,32.230000000000004,50,1.08,51.08]
[null,"2024-02-09",12,0.01,12.01,24.4,6.46,30.86,26,6.46,32.46,50,1.1499999999999999,51.15]
[null,"2024-02-10",12,0.01,12.01,24.4,6.23,30.63,26,6.23,32.230000000000004,50,1.1000000000000001,51.1]
[null,"2024-02-11",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1499999999999999,51.15]
[null,"2024-02-12",12,0.01,12.01,24.4,6.09,30.49,26,6.09,32.090000000000003,50,1.05,51.05]
[null,"2024-02-13",12,0.01,12.01,24.4,6.13,30.529999999999998,26,6.13,32.130000000000003,50,1.05,51.05]
[null,"2024-02-14",12,0.01,12.01,24.4,5.89,30.29,26,5.89,31.89,50,1.01,51.01]
[null,"2024-02-15",12,0.01,12.01,24.4,6.33,30.729999999999997,26,6.33,32.33,50,1.1000000000000001,51.1]
[null,"2024-02-16",12,0.01,12.01,24.4,6.42,30.82,26,6.42,32.42,50,1.1499999999999999,51.15]
[null,"2024-02-17",12,0.01,12.01,24.4,6.4,30.799999999999997,26,6.4,32.4,50,1.1299999999999999,51.13]
[null,"2024-02-18",12,0.01,12.01,24.4,6.42,30.82,26,6.42,32.42,50,1.1499999999999999,51.15]
[null,"2024-02-19",12,0.01,12.01,24.4,6.23,30.63,26,6.23,32.230000000000004,50,1.08,51.08]
[null,"2024-02-20",12,0.01,12.01,24.4,6.17,30.57,26,6.17,32.17,50,1.06,51.06]
[null,"2024-02-21",12,0.01,12.01,24.4,6.22,30.619999999999997,26,6.22,32.22,50,1.08,51.08]
[null,"2024-02-22",12,0.01,12.01,24.4,6.43,30.83,26,6.43,32.43,50,1.1599999999999999,51.16]
[null,"2024-02-23",12,0.01,12.01,24.4,6.67,31.07,26,6.67,32.67,50,1.2,51.2]
[null,"2024-02-24",12,0.01,12.01,24.4,6.58,30.979999999999997,26,6.58,32.58,50,1.18,51.18]
[null,"2024-02-25",12,0.01,12.01,24.4,6.52,30.919999999999998,26,6.52,32.519999999999996,50,1.18,51.18]
[null,"2024-02-26",12,0.01,12.01,24.4,6.39,30.79,26,6.39,32.39,50,1.1100000000000001,51.11]
[null,"2024-02-27",12,0.01,12.01,24.4,6.37,30.77,26,6.37,32.369999999999997,50,1.1000000000000001,51.1]
[null,"2024-02-28",12,0.01,12.01,24.4,6.18,30.58,26,6.18,32.18,50,1.08,51.08]
[null,"2024-02-29",12,0.01,12.01,24.4,6.32,30.72,26,6.32,32.32,50,1.0900000000000001,51.09]
[null,"2024-03-01",12,0.01,12.01,24.4,6.42,30.82,26,6.42,32.42,50,1.1499999999999999,51.15]
[null,"2024-03-02",12,0.01,12.01,24.4,6.46,30.86,26,6.46,32.46,50,1.1399999999999999,51.14]
[null,"2024-03-03",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.17,51.17]
[null,"2024-03-04",12,0.01,12.01,24.4,6.37,30.77,26,6.37,32.369999999999997,50,1.1100000000000001,51.11]
[null,"2024-03-05",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.08,51.08]
[null,"2024-03-06",12,0.01,12.01,24.4,6.18,30.58,26,6.18,32.18,50,1.08,51.08]
[null,"2024-03-07",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1499999999999999,51.15]
[null,"2024-03-08",12,0.01,12.01,24.4,6.54,30.939999999999998,26,6.54,32.54,50,1.25,51.25]
[null,"2024-03-09",12,0.01,12.01,24.4,6.51,30.909999999999997,26,6.51,32.51,50,1.17,51.17]
[null,"2024-03-10",12,0.01,12.01,24.4,6.34,30.74,26,6.34,32.340000000000003,50,1.1299999999999999,51.13]
[null,"2024-03-11",12,0.01,12.01,24.4,6.37,30.77,26,6.37,32.369999999999997,50,1.1100000000000001,51.11]
[null,"2024-03-12",12,0.01,12.01,24.4,6.36,30.759999999999998,26,6.36,32.36,50,1.0900000000000001,51.09]
[null,"2024-03-13",12,0.01,12.01,24.4,6.29,30.689999999999998,26,6.29,32.29,50,1.1100000000000001,51.11]
[null,"2024-03-14",12,0.01,12.01,24.4,6.51,30.909999999999997,26,6.51,32.51,50,1.17,51.17]
[null,"2024-03-15",12,0.01,12.01,24.4,6.54,30.939999999999998,26,6.54,32.54,50,1.2,51.2]
[null,"2024-03-16",12,0.01,12.01,24.4,6.69,31.09,26,6.69,32.69,50,1.21,51.21]
[null,"2024-03-17",12,0.01,12.01,24.4,6.63,31.029999999999998,26,6.63,32.630000000000003,50,1.21,51.21]
[null,"2024-03-18",12,0.01,12.01,24.4,6.4,30.799999999999997,26,6.4,32.4,50,1.1100000000000001,51.11]
[null,"2024-03-19",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1599999999999999,51.16]
[null,"2024-03-20",12,0.01,12.01,24.4,6.22,30.619999999999997,26,6.22,32.22,50,1.08,51.08]
[null,"2024-03-21",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.17,51.17]
[null,"2024-03-22",12,0.01,12.01,24.4,6.6,31,26,6.6,32.6,50,1.2,51.2]
[null,"2024-03-23",12,0.01,12.01,24.4,6.77,31.169999999999998,26,6.77,32.769999999999996,50,1.22,51.22]
[null,"2024-03-24",12,0.01,12.01,24.4,6.61,31.009999999999998,26,6.61,32.61,50,1.21,51.21]
[null,"2024-03-25",12,0.01,12.01,24.4,6.27,30.669999999999998,26,6.27,32.269999999999996,50,1.1000000000000001,51.1]
[null,"2024-03-26",12,0.01,12.01,24.4,6.6,31,26,6.6,32.6,50,1.18,51.18]
[null,"2024-03-27",12,0.01,12.01,24.4,6.44,30.84,26,6.44,32.44,50,1.1100000000000001,51.11]
[null,"2024-03-28",12,0.01,12.01,24.4,6.41,30.81,26,6.41,32.409999999999997,50,1.1599999999999999,51.16]
[null,"2024-03-29",12,0.01,12.01,24.4,6.7,31.099999999999998,26,6.7,32.700000000000003,50,1.2,51.2]
[null,"2024-03-30",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1299999999999999,51.13]
[null,"2024-03-31",12,0.01,12.01,24.4,6.43,30.83,26,6.43,32.43,50,1.1299999999999999,51.13]
[null,"2024-04-01",12,0.01,12.01,24.4,6.83,31.229999999999997,26,6.83,32.83,50,1.23,51.23]
[null,"2024-04-02",12,0.01,12.01,24.4,6.87,31.27,26,6.87,32.869999999999997,50,1.2,51.2]
[null,"2024-04-03",12,0.01,12.01,24.4,6.64,31.04,26,6.64,32.64,50,1.1599999999999999,51.16]
[null,"2024-04-04",12,0.01,12.01,24.4,6.7,31.099999999999998,26,6.7,32.700000000000003,50,1.21,51.21]
[null,"2024-04-05",12,0.01,12.01,24.4,6.9,31.299999999999997,26,6.9,32.9,50,1.26,51.26]
[null,"2024-04-06",12,0.01,12.01,24.4,6.94,31.34,26,6.94,32.94,50,1.27,51.27]
[null,"2024-04-07",12,0.01,12.01,24.4,6.98,31.38,26,6.98,32.980000000000004,50,1.31,51.31]
[null,"2024-04-08",12,0.01,{"$f":"SUM(C153:D153)","v":12.01},24.4,6.66,{"$f":"SUM(F153:G153)","v":31.06},26,6.66,{"$f":"SUM(I153:J153)","v":32.659999999999997},50,1.2,{"$f":"SUM(L153:M153)","v":51.2}]
[null,"2024-04-09",12,0.01,12.01,24.4,6.96,31.36,26,6.96,32.96,50,1.28,51.28]
[null,"2024-04-10",12,0.01,12.01,24.4,6.77,31.169999999999998,26,6.77,32.769999999999996,50,1.21,51.21]
[null,"2024-04-11",12,0.01,12.01,24.4,6.73,31.13,26,6.73,32.730000000000004,50,1.23,51.23]
[null,"2024-04-12",12,0.01,12.01,24.4,6.72,31.119999999999997,26,6.72,32.72,50,1.25,51.25]
[null,"2024-04-13",12,0.01,12.01,24.4,6.86,31.259999999999998,26,6.86,32.86,50,1.27,51.27]
[null,"2024-04-14",12,0.01,12.01,24.4,6.94,31.34,26,6.94,32.94,50,1.3,51.3]
[null,"2024-04-15",12,0.01,12.01,24.4,6.6,31,26,6.6,32.6,50,1.19,51.19]
[null,"2024-04-16",12,0.01,12.01,24.4,6.56,30.959999999999997,26,6.56,32.56,50,1.17,51.17]
[null,"2024-04-17",12,0.01,12.01,24.4,6.54,30.939999999999998,26,6.54,32.54,50,1.1599999999999999,51.16]
[null,"2024-04-18",12,0.01,12.01,24.4,6.61,31.009999999999998,26,6.61,32.61,50,1.2,51.2]
[null,"2024-04-19",12,0.01,12.01,24.4,6.64,31.04,26,6.64,32.64,50,1.22,51.22]
[null,"2024-04-20",12,0.01,12.01,24.4,6.87,31.27,26,6.87,32.869999999999997,50,1.28,51.28]
[null,"2024-04-21",12,0.01,12.01,24.4,6.81,31.209999999999997,26,6.81,32.81,50,1.27,51.27]
[null,"2024-04-22",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1599999999999999,51.16]
[null,"2024-04-23",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.2,51.2]
[null,"2024-04-24",12,0.01,12.01,24.4,6.59,30.99,26,6.59,32.590000000000003,50,1.2,51.2]
[null,"2024-04-25",12,0.01,12.01,24.4,6.94,31.34,26,6.94,32.94,50,1.28,51.28]
[null,"2024-04-26",12,0.01,12.01,24.4,6.64,31.04,26,6.64,32.64,50,1.22,51.22]
[null,"2024-04-27",12,0.01,12.01,24.4,6.93,31.33,26,6.93,32.93,50,1.27,51.27]
[null,"2024-04-28",12,0.01,12.01,24.4,6.83,31.229999999999997,26,6.83,32.83,50,1.27,51.27]
[null,"2024-04-29",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.17,51.17]
[null,"2024-04-30",12,0.01,12.01,24.4,6.49,30.89,26,6.49,32.49,50,1.1499999999999999,51.15]
[null,"2024-05-01",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1399999999999999,51.14]
[null,"2024-05-02",12,0.01,12.01,24.4,6.61,31.009999999999998,26,6.61,32.61,50,1.2,51.2]
[null,"2024-05-03",12,0.01,12.01,24.4,6.7,31.099999999999998,26,6.7,32.700000000000003,50,1.27,51.27]
[null,"2024-05-04",12,0.01,12.01,24.4,6.96,31.36,26,6.96,32.96,50,1.3,51.3]
[null,"2024-05-05",12,0.01,12.01,24.4,6.92,31.32,26,6.92,32.92,50,1.29,51.29]
[null,"2024-05-06",12,0.01,12.01,24.4,6.64,31.04,26,6.64,32.64,50,1.21,51.21]
[null,"2024-05-07",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.18,51.18]
[null,"2024-05-08",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.1499999999999999,51.15]
[null,"2024-05-09",12,0.01,12.01,24.4,6.69,31.09,26,6.69,32.69,50,1.21,51.21]
[null,"2024-05-10",12,0.01,12.01,24.4,6.81,31.209999999999997,26,6.81,32.81,50,1.28,51.28]
[null,"2024-05-11",12,0.01,12.01,24.4,6.98,31.38,26,6.98,32.980000000000004,50,1.3,51.3]
[null,"2024-05-12",12,0.01,12.01,24.4,6.63,31.029999999999998,26,6.63,32.630000000000003,50,1.22,51.22]
[null,"2024-05-13",12,0.01,12.01,24.4,6.47,30.869999999999997,26,6.47,32.47,50,1.1599999999999999,51.16]
[null,"2024-05-14",12,0.01,12.01,24.4,6.44,30.84,26,6.44,32.44,50,1.1499999999999999,51.15]
[null,"2024-05-15",12,0.01,12.01,24.4,6.53,30.93,26,6.53,32.53,50,1.1599999999999999,51.16]
[null,"2024-05-16",12,0.01,12.01,24.4,6.63,31.029999999999998,26,6.63,32.630000000000003,50,1.19,51.19]
[null,"2024-05-17",12,0.01,12.01,24.4,6.78,31.18,26,6.78,32.78,50,1.26,51.26]
[null,"2024-05-18",12,0.01,12.01,24.4,6.93,31.33,26,6.93,32.93,50,1.28,51.28]
[null,"2024-05-19",12,0.01,12.01,24.4,7.1,31.5,26,7.1,33.1,50,1.35,51.35]
[null,"2024-05-20",12,0.01,12.01,24.4,6.51,30.909999999999997,26,6.51,32.51,50,1.17,51.17]
[null,"2024-05-21",12,0.01,12.01,24.4,6.46,30.86,26,6.46,32.46,50,1.1499999999999999,51.15]
[null,"2024-05-22",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.1399999999999999,51.14]
[null,"2024-05-23",12,0.01,12.01,24.4,6.67,31.07,26,6.67,32.67,50,1.21,51.21]
[null,"2024-05-24",12,0.01,12.01,24.4,6.76,31.159999999999997,26,6.76,32.76,50,1.29,51.29]
[null,"2024-05-25",12,0.01,12.01,24.4,6.92,31.32,26,6.92,32.92,50,1.28,51.28]
[null,"2024-05-26",12,0.01,12.01,24.4,6.83,31.229999999999997,26,6.83,32.83,50,1.26,51.26]
[null,"2024-05-27",12,0.01,12.01,24.4,6.68,31.08,26,6.68,32.68,50,1.18,51.18]
[null,"2024-05-28",12,0.01,12.01,24.4,6.59,30.99,26,6.59,32.590000000000003,50,1.1499999999999999,51.15]
[null,"2024-05-29",12,0.01,12.01,24.4,6.46,30.86,26,6.46,32.46,50,1.1399999999999999,51.14]
[null,"2024-05-30",12,0.01,12.01,24.4,6.76,31.159999999999997,26,6.76,32.76,50,1.23,51.23]
[null,"2024-05-31",12,0.01,12.01,24.4,6.77,31.169999999999998,26,6.77,32.769999999999996,50,1.26,51.26]
[null,"2024-06-01",12,0.01,12.01,24.4,7.14,31.54,26,7.14,33.14,50,1.31,51.31]
[null,"2024-06-02",12,0.01,12.01,24.4,6.9,31.299999999999997,26,6.9,32.9,50,1.27,51.27]
[null,"2024-06-03",12,0.01,12.01,24.4,6.74,31.14,26,6.74,32.74,50,1.2,51.2]
[null,"2024-06-04",12,0.01,12.01,24.4,6.69,31.09,26,6.69,32.69,50,1.18,51.18]
[null,"2024-06-05",12,0.01,12.01,24.4,6.32,30.72,26,6.32,32.32,50,1.1399999999999999,51.14]
[null,"2024-06-06",12,0.01,12.01,24.4,6.59,30.99,26,6.59,32.590000000000003,50,1.19,51.19]
[null,"2024-06-07",12,0.01,12.01,24.4,6.45,30.849999999999998,26,6.45,32.450000000000003,50,1.17,51.17]
[null,"2024-06-08",12,0.01,12.01,24.4,6.88,31.279999999999998,26,6.88,32.880000000000003,50,1.24,51.24]
[null,"2024-06-09",12,0.01,12.01,24.4,6.71,31.11,26,6.71,32.71,50,1.22,51.22]
[null,"2024-06-10",12,0.01,12.01,24.4,6.78,31.18,26,6.78,32.78,50,1.24,51.24]
[null,"2024-06-11",12,0.01,{"$f":"SUM(C217:D217)","v":12.01},24.4,6.79,{"$f":"SUM(F217:G217)","v":31.189999999999998},26,6.79,{"$f":"SUM(I217:J217)","v":32.79},50,1.21,{"$f":"SUM(L217:M217)","v":51.21}]
[null,"2024-06-12",12,0.01,12.01,24.4,6.6,31,26,6.6,32.6,50,1.17,51.17]
[null,"2024-06-13",12,0.01,12.01,24.4,6.75,31.15,26,6.75,32.75,50,1.26,51.26]
[null,"2024-06-14",12,0.01,12.01,24.4,6.82,31.22,26,6.82,32.82,50,1.27,51.27]
[null,"2024-06-15",12,0.01,12.01,24.4,6.9,31.299999999999997,26,6.9,32.9,50,1.27,51.27]
[null,"2024-06-16",12,0.01,12.01,24.4,6.9,31.299999999999997,26,6.9,32.9,50,1.26,51.26]
[null,"2024-06-17",12,0.01,12.01,24.4,6.61,31.009999999999998,26,6.61,32.61,50,1.17,51.17]
[null,"2024-06-18",12,0.01,12.01,24.4,6.58,30.979999999999997,26,6.58,32.58,50,1.1599999999999999,51.16]
[null,"2024-06-19",12,0.01,12.01,24.4,6.48,30.88,26,6.48,32.480000000000004,50,1.1399999999999999,51.14]
[null,"2024-06-20",12,0.01,12.01,24.4,6.42,30.82,26,6.42,32.42,50,1.1299999999999999,51.13]
[null,"2024-06-21",12,0.01,12.01,24.4,6.58,30.979999999999997,26,6.58,32.58,50,1.2,51.2]
[null,"2024-06-22",12,0.01,12.01,24.4,6.95,31.349999999999998,26,6.95,32.950000000000003,50,1.28,51.28]
[null,"2024-06-23",12,0.01,12.01,24.4,6.83,31.229999999999997,26,6.83,32.83,50,1.25,51.25]
[null,"2024-06-24",12,0.01,12.01,24.4,6.66,31.06,26,6.66,32.659999999999997,50,1.18,51.18]
[null,"2024-06-25",12,0.01,12.01,24.4,6.57,30.97,26,6.57,32.57,50,1.1599999999999999,51.16]
[null,"2024-06-26",12,0.01,12.01,24.4,6.28,30.68,26,6.28,32.28,50,1.1299999999999999,51.13]
[null,"2024-06-27",12,0.01,12.01,24.4,6.48,30.88,26,6.48,32.480000000000004,50,1.1599999999999999,51.16]
[null,"2024-06-28",12,0.01,12.01,24.4,6.64,31.04,26,6.64,32.64,50,1.21,51.21]
[null,"2024-06-29",12,0.01,12.01,24.4,7,31.4,26,7,33,50,1.28,51.28]
[null,"2024-06-30",12,0.01,12.01,24.4,6.98,31.38,26,6.98,32.980000000000004,50,1.29,51.29]

{"sheet":"TC-4 Price Relativity Inputs","index":10,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[[4,1,4,5],[5,1,5,5]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"TC-4 Prices in FY25-27 Pricing Roadmap"]
[null,"Note: The 'FY26' prices in column F below, are the 'Year 2' indicative prices in the FY25-27 Pricing Roadmap published by nbn on 1 May 2024."]
[]
[null,"t−1 Tariff List Table References","WAPC Charge Component","Access Network","Individual Price Control","Year 2 Indicative Prices\nin Roadmap t − 1"]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-20 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",58.93]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20 Mbps","FTTC","Other fixed line and fixed wireless TC-4",58.93]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/20 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",58.93]
[null,"1.1 Flat-Rate Offers","AVC TC-4 200-250/8-20 Mbps","Wireless","Other fixed line and fixed wireless TC-4",58.93]
[null,"1.1 Flat-Rate Offers","AVC TC-4 25-100/5-40 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",61.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 50-100/20-40 Mbps","FTTC","Other fixed line and fixed wireless TC-4",61.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 100/40 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",61.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/25 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",63.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 400/10-40 Mbps","Wireless","Other fixed line and fixed wireless TC-4",63.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 250/100 Mbps","Fibre","Other fixed line and fixed wireless TC-4",76.5]
[null,"1.1 Flat-Rate Offers","AVC TC-4 500/200 Mbps","Fibre","Other fixed line and fixed wireless TC-4",102]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/50 Mbps","Fibre, HFC","Other fixed line and fixed wireless TC-4",73.930000000000007]
[null,"1.1 Flat-Rate Offers","AVC TC-4 1000/400 Mbps","Fibre","Other fixed line and fixed wireless TC-4",127.5]
[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",61.930000000000007]
[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",76.5]
[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",102]
[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",127.5]
[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",12.01]
[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",33.89]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5 Mbps","Fibre, FTTB, FTTN, FTTC, HFC, Wireless","Entry level TC-4",34.75]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/5-10 Mbps","FTTB, FTTN","Other fixed line and fixed wireless TC-4",34.75]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 25/10 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",34.75]
[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",55.59]
[null,"1.3 Bundled TC-4 Offers","AVC TC-4 50/20 Mbps","Fibre, FTTC, HFC","Other fixed line and fixed wireless TC-4",55.59]
[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",55.59]
[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",34.75]
[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",55.59]
[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",24]
[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",27]

{"sheet":"CVC Inclusion Adjustment","index":11,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[11,1,11,3],[19,1,19,3],[9,2,9,3],[4,1,4,3],[5,1,7,3]]}
[null,"Cell colour meanings"]
[null,"Input cell"]
[null,"Calculation cell"]
[]
[null,"CVC TC-4 Inclusions Adjustment for 1 July 2025"]
[null,"Note 1: The CVC Inclusions for the Previous Adjustment Date (PAD) are reflected in Table 1.3 (Bundled TC-4 Offers) of the FY25 Tariff List.\nNote 2: No CVC inclusion adjustment applies to any Bundled TC-4 Offer with a bandwidth profile of 12/1 Mbps in accordance with 2B.5.1(d)(1)(i) of the SAU."]
[]
[]
[]
[null,null,"Mean Busy Hour Throughput (MBHT)"]
[null,null,"Bundled TC-4 Offer Group \n(12 Mbps & 25 Mbps)","Bundled TC-4 Offer Group\n(50 Mbps & Up to 100/Up to 20 Mbps)"]
[null,"Previous Measurement Period (PMP)"]
[null,"2023-10-01",1.51,2.65]
[null,"2023-11-01",1.53,2.69]
[null,"2023-12-01",1.48,2.65]
[null,"2024-01-01",1.55,2.74]
[null,"2024-02-01",1.5,2.69]
[null,"2024-03-01",1.55,2.78]
[null,"PMP (6 months)",1.52,2.7]
[null,"Measurement Period (MP)"]
[null,"2024-10-01",1.56,2.76]
[null,"2024-11-01",1.59,2.84]
[null,"2024-12-01",1.53,2.74]
[null,"2025-01-01",1.6,2.79]
[null,"2025-02-01",1.6,2.85]
[null,"2025-03-01",1.66,2.93]
[null,"MP (6 months)",1.59,2.82]
[]
[null,"CVC Inclusion Adjustment\n\n\n",{"$f":"(C27-C19)/2*0.5","v":1.7500000000000016E-2},{"$f":"(D27-D19)/2*0.5","v":2.9999999999999916E-2}]
[null,"CVC Inclusion Previous Adjustment Date (PAD)",0.25,3.63]
[null,"CVC Inclusion for 1 July 2025\n\n",{"$f":"ROUND(C30+C29,2)","v":0.27},{"$f":"ROUND(D30+D29,2)","v":3.66}]