{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Intro","Annual Compliance ->","WAPC Inputs","WAPC Allowance","Compliance Summary","Regulatory Reset ->","X factor Setting"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":25,"comments":3,"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":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,22],[3,0,6,22],[9,3,10,19],[11,3,13,19],[14,3,16,19]]}
["nbn Weighted Average Price Control model"]
[]
[]
["\nThis document is a template model for applying the Weighted Average Price Control (WAPC) proposed in NBN Co’s SAU variation lodged with the ACCC in November 2022, where that WAPC is proposed to first apply in Financial Year 2024/25.  This document is provided solely for the purpose of assisting the ACCC in its assessment of that SAU variation, and should not be relied upon for any purpose not related to this regulatory process.  "]
[]
[]
[]
[null,"Public version"]
[]
[]
[null,"Cell colour meanings"]
[]
[null,null,"Input cell"]
[null,null,"Calculation cell"]

{"sheet":"Annual Compliance ->","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"WAPC Inputs","index":2,"n_rows":464,"n_cols":9,"rows_kept":464,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WAPC Compliance Inputs"]
[]
[null,"Model start financial year (t-1)"]
[null,"Actual December Quarter CPI"]
[]
[null,"Prices (Applying 1 July to 30 June)",null,{"$f":"$C$4","v":0},{"$f":"$D$7+1","v":1},null,"Applicable Individual Price Control","Proposed Tariff Change","Compliance Status"]
[null,"Tariff List","Category"]
[null,"AVC TC4 100/20 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C9,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},{"$f":"IFERROR(E9/D9-1,\"n/a\")","v":"n/a"},{"$f":"IF(H9=\"n/a\",\"\",IF(H9<=G9,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"AVC TC4 100/40 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C10,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},{"$f":"IFERROR(E10/D10-1,\"n/a\")","v":"n/a"},{"$f":"IF(H10=\"n/a\",\"\",IF(H10<=G10,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"AVC TC4 250/25 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C11,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 250/100 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C12,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 500/200 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C13,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 1000/50 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C14,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 1000/400 Mbps ","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C15,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 100/20 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C16,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 100/40 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C17,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 250/25 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C18,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 250/100 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C19,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 500/200 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C20,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 1000/50 Mbps","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C21,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 1000/400 Mbps ","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C22,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 12/1 Voice Only Bundled Offer","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C23,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 12/1 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C24,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 25/5 Mbps bundled","Entry level TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C25,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"AVC TC4 25/10 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C26,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 50/20 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C27,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC4 FW Plus bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C28,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 12/1 Voice Only Bundled Offer","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C29,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 12/1 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C30,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 25/5 Mbps bundled","Entry level TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C31,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"Smart Places - AVC TC4 25/10 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C32,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC4 50/20 Mbps bundled","Other TC-4",null,null,null,{"$f":"IFERROR(VLOOKUP(C33,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Satellite AVC TC4 12/1 Mbps","Satellite AVC",null,null,null,{"$f":"IFERROR(VLOOKUP(C34,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"Satellite AVC TC4 25/5 Mbps","Satellite AVC",null,null,null,{"$f":"IFERROR(VLOOKUP(C35,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"Sky Muster Plus Bundle 25+","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C36,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sky Muster Plus Bundle 50+","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C37,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sky Muster Plus Bundle 100+","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C38,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sky Muster Plus Bundle 150","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C39,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sky Muster Plus $4/5GB Additional Data charge","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C40,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sky Muster Plus breach Charge NRC","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C41,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 5/5 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C42,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 10/10 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C43,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 20/20 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C44,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 30/30 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C45,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 40/40 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C46,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 50/50 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C47,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 60/60 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C48,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 70/70 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C49,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 80/80 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C50,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 90/90 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C51,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC2 100/100 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C52,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 5/5 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C53,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places  - AVC TC2 10/10 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C54,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 20/20 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C55,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 30/30 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C56,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places  - AVC TC2 40/40 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C57,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 50/50 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C58,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 60/60 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C59,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 70/70 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C60,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 80/80 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C61,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 90/90 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C62,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - AVC TC2 100/100 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C63,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 0.15 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C64,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 0.3 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C65,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 0.5 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C66,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 1 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C67,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 2 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C68,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"AVC TC1 5 Mbps","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C69,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC TC4 Basic","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C70,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC TC1","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C71,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC TC2","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C72,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Class 0","Satellite CVC",null,null,null,{"$f":"IFERROR(VLOOKUP(C73,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"CVC Class 1 Premium","Satellite CVC",null,null,null,{"$f":"IFERROR(VLOOKUP(C74,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},{"$f":"IFERROR(E74/D74-1,\"n/a\")","v":"n/a"},{"$f":"IF(H74=\"n/a\",\"\",IF(H74<=G74,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"CVC Class 2 Premium","Satellite CVC",null,null,null,{"$f":"IFERROR(VLOOKUP(C75,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":0},"n/a",""]
[null,"NNI 1000 LX 10 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C76,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G LR 10 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C77,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 100G LR4 - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C78,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 EX 40 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C79,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G ER 40 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C80,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 100G ER4 - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C81,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Virtual NNI Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C82,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI Link Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C83,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Second UNI V and AVC offer","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C84,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 12","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C85,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 12 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C86,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 8","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C87,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 8 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C88,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 6","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C89,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 6 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C90,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 4","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C91,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Enhanced SLA - 4 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C92,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 12","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C93,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 12 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C94,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 8","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C95,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart places - Enhanced SLA - 8 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C96,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 6","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C97,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 6 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C98,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart places - Enhanced SLA - 4","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C99,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Smart Places - Enhanced SLA - 4 (24/7)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C100,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Initial Standard Installation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C101,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"After Hours Installation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C102,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Fibre upgrade installation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C103,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation of power supply with battery backup","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C104,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Access Component Reactivation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C105,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C106,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C107,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C108,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 100G LR4 - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C109,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000BaseEX - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C110,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C111,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 100G ER4 - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C112,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI Link Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C113,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Virtual NNI Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C114,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Service Qualification Enquiry","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C115,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C116,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C117,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C118,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C119,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C120,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C121,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C122,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C123,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C124,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000BaseEx - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C125,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C126,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Site Survey Charge","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C127,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Access Component Modification (no attendance at Premises required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C128,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C129,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C130,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI Link Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C131,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Access Component Modification (no attendance at Premises required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C132,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C133,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C134,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C135,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C136,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C137,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C138,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},{"$f":"IFERROR(E138/D138-1,\"n/a\")","v":"n/a"},{"$f":"IF(H138=\"n/a\",\"\",IF(H138<=G138,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C139,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C140,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C141,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C142,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C143,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C144,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C145,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C146,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"On Site Maintainance Call Out","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C147,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"No Fault Found (No Truck Roll Required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C148,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Site Visit Required) [FTTN, FTTB, FTTC, HFC]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C149,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"First Missed Appointment [FTTN, FTTB, FTTC, HFC]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C150,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Missed Appointment [FTTN, FTTB, FTTC, HFC]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C151,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Site Visit Required) [Fibre, Wireless, Satellite]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C152,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"First Missed Appointment [Fibre, Wireless, Satellite]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C153,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Subsequent Missed Appointment [Fibre, Wireless, Satellite]","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C154,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Coordinated Appointment - Standard and After Hours","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C155,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Coordinated Appointment - Out of Hours","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C156,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (After Hours Installation Appointment)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C157,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Coordinated Appointment)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C158,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Rescheduling (Coordinated Appointment)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C159,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Restoration of an Ordered Product","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C160,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Missed Appointment (After Hours)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C161,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Missed Appointment (Coordinated Appointment)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C162,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Incorrect Callout","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C163,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Voiceband Reinstatement","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C164,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Transition Reversal","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C165,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"On Site Maintainance Call Out","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C166,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"No Fault Found (No Truck Roll Required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C167,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C168,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C169,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Late Cancellation (Site Visit Required) in Isolated Area","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C170,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Missed Appointment (Urban Area or Major Rural Area)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C171,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Missed Appointment (Minor Rural Area or Remote Area)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C172,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Missed Appointment (Isolated Area)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C173,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Restoration ","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C174,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Service Transfer","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C175,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Service Transfer Reversal","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C176,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Non Infrastructure Type Transfers","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C177,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C178,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C179,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2 ","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C180,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C181,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C182,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C183,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Co-Location - Full Rack","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C184,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Co-Location - Half Rack","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C185,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Cross-Connect","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C186,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NBN Co ODF Termination Point","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C187,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Building Entry Service","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C188,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Set-up NBN Co Co-location (Lockable Full Height Equipment Rack)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C189,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Set-up NBN Co Co-location (Lockable Half Height Equipment Rack)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C190,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Set-up Cross-Connect","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C191,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Set-up NBN Co ODF Termination Point","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C192,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Supply of First Access Card","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C193,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Additional / Replacement Access Card (excluding the First Access Card)  ","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C194,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Facilities Access - Missed Appointment (During Business Hours)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C195,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Facilities Access Missed Appointment (Outside Business Hours)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C196,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NPIS ","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C197,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Sandpit","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C198,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 50 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C199,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 50 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C200,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 100 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C201,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 100 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C202,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},{"$f":"IFERROR(E202/D202-1,\"n/a\")","v":"n/a"},{"$f":"IF(H202=\"n/a\",\"\",IF(H202<=G202,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"CSAS Access Capacity 150 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C203,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 150 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C204,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 200 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C205,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 200 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C206,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 300 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C207,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 300 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C208,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 500 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C209,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 500 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C210,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 900 Mbps Metro","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C211,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CSAS Access Capacity 900 Mbps Regional","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C212,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 LX 10 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C213,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G LR 10 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C214,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 EX 40 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C215,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G ER 40 km - Recurring","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C216,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C217,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C218,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 1000BaseEx - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C219,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C220,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"Access Component Modification (no attendance at Premises required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C221,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"CVC Modification","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C222,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"On Site Maintainance Call Out","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C223,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"No Fault Found (No Truck Roll Required)","Other charges",null,null,null,{"$f":"IFERROR(VLOOKUP(C224,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C225,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C226,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C227,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C228,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C229,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C230,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C231,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C232,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[null,"(blank)",null,null,null,null,{"$f":"IFERROR(VLOOKUP(C233,'Compliance Summary'!$B$12:$C$16,2,0),\"n/a\")","v":"n/a"},"n/a",""]
[]
[]
[]
[]
[null,"Quantities (Annualised Demand Volumes from 1 April to 31 March)",null,{"$f":"D7","v":0}]
[null,"Tariff List","Category"]
[null,{"$f":"B9","v":"AVC TC4 100/20 Mbps"},{"$f":"C9","v":"Other TC-4"}]
[null,{"$f":"B10","v":"AVC TC4 100/40 Mbps"},"Other TC-4"]
[null,"AVC TC4 250/25 Mbps","Other TC-4"]
[null,"AVC TC4 250/100 Mbps","Other TC-4"]
[null,"AVC TC4 500/200 Mbps","Other TC-4"]
[null,"AVC TC4 1000/50 Mbps","Other TC-4"]
[null,"AVC TC4 1000/400 Mbps ","Other TC-4"]
[null,"Smart Places - AVC TC4 100/20 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 100/40 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 250/25 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 250/100 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 500/200 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 1000/50 Mbps","Other TC-4"]
[null,"Smart Places - AVC TC4 1000/400 Mbps ","Other TC-4"]
[null,"AVC TC4 12/1 Voice Only Bundled Offer","Other TC-4"]
[null,"AVC TC4 12/1 Mbps bundled","Other TC-4"]
[null,"AVC TC4 25/5 Mbps bundled","Entry level TC-4"]
[null,"AVC TC4 25/10 Mbps bundled","Other TC-4"]
[null,"AVC TC4 50/20 Mbps bundled","Other TC-4"]
[null,"AVC TC4 FW Plus bundled","Other TC-4"]
[null,"Smart Places - AVC TC4 12/1 Voice Only Bundled Offer","Other TC-4"]
[null,"Smart Places - AVC TC4 12/1 Mbps bundled","Other TC-4"]
[null,"Smart Places - AVC TC4 25/5 Mbps bundled","Entry level TC-4"]
[null,"Smart Places - AVC TC4 25/10 Mbps bundled","Other TC-4"]
[null,"Smart Places - AVC TC4 50/20 Mbps bundled","Other TC-4"]
[null,"Satellite AVC TC4 12/1 Mbps","Satellite AVC"]
[null,"Satellite AVC TC4 25/5 Mbps","Satellite AVC"]
[null,"Sky Muster Plus Bundle 25+","Other charges"]
[null,"Sky Muster Plus Bundle 50+","Other charges"]
[null,"Sky Muster Plus Bundle 100+","Other charges"]
[null,"Sky Muster Plus Bundle 150","Other charges"]
[null,"Sky Muster Plus $4/5GB Additional Data charge","Other charges"]
[null,"Sky Muster Plus breach Charge NRC","Other charges"]
[null,"AVC TC2 5/5 Mbps","Other charges"]
[null,"AVC TC2 10/10 Mbps","Other charges"]
[null,"AVC TC2 20/20 Mbps","Other charges"]
[null,"AVC TC2 30/30 Mbps","Other charges"]
[null,"AVC TC2 40/40 Mbps","Other charges"]
[null,"AVC TC2 50/50 Mbps","Other charges"]
[null,"AVC TC2 60/60 Mbps","Other charges"]
[null,"AVC TC2 70/70 Mbps","Other charges"]
[null,"AVC TC2 80/80 Mbps","Other charges"]
[null,"AVC TC2 90/90 Mbps","Other charges"]
[null,"AVC TC2 100/100 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 5/5 Mbps","Other charges"]
[null,"Smart Places  - AVC TC2 10/10 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 20/20 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 30/30 Mbps","Other charges"]
[null,"Smart Places  - AVC TC2 40/40 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 50/50 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 60/60 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 70/70 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 80/80 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 90/90 Mbps","Other charges"]
[null,"Smart Places - AVC TC2 100/100 Mbps","Other charges"]
[null,"AVC TC1 0.15 Mbps","Other charges"]
[null,"AVC TC1 0.3 Mbps","Other charges"]
[null,"AVC TC1 0.5 Mbps","Other charges"]
[null,"AVC TC1 1 Mbps","Other charges"]
[null,"AVC TC1 2 Mbps","Other charges"]
[null,"AVC TC1 5 Mbps","Other charges"]
[null,"CVC TC4 Basic","Other charges"]
[null,"CVC TC1","Other charges"]
[null,"CVC TC2","Other charges"]
[null,"CVC Class 0","Satellite CVC"]
[null,{"$f":"B74","v":"CVC Class 1 Premium"},"Satellite CVC"]
[null,"CVC Class 2 Premium","Satellite CVC"]
[null,"NNI 1000 LX 10 km - Recurring","Other charges"]
[null,"NNI 10G LR 10 km - Recurring","Other charges"]
[null,"NNI 100G LR4 - Recurring","Other charges"]
[null,"NNI 1000 EX 40 km - Recurring","Other charges"]
[null,"NNI 10G ER 40 km - Recurring","Other charges"]
[null,"NNI 100G ER4 - Recurring","Other charges"]
[null,"Virtual NNI Recurring","Other charges"]
[null,"NNI Link Recurring","Other charges"]
[null,"Second UNI V and AVC offer","Other charges"]
[null,"Enhanced SLA - 12","Other charges"]
[null,"Enhanced SLA - 12 (24/7)","Other charges"]
[null,"Enhanced SLA - 8","Other charges"]
[null,"Enhanced SLA - 8 (24/7)","Other charges"]
[null,"Enhanced SLA - 6","Other charges"]
[null,"Enhanced SLA - 6 (24/7)","Other charges"]
[null,"Enhanced SLA - 4","Other charges"]
[null,"Enhanced SLA - 4 (24/7)","Other charges"]
[null,"Smart Places - Enhanced SLA - 12","Other charges"]
[null,"Smart Places - Enhanced SLA - 12 (24/7)","Other charges"]
[null,"Smart Places - Enhanced SLA - 8","Other charges"]
[null,"Smart places - Enhanced SLA - 8 (24/7)","Other charges"]
[null,"Smart Places - Enhanced SLA - 6","Other charges"]
[null,"Smart Places - Enhanced SLA - 6 (24/7)","Other charges"]
[null,"Smart places - Enhanced SLA - 4","Other charges"]
[null,"Smart Places - Enhanced SLA - 4 (24/7)","Other charges"]
[null,"Initial Standard Installation","Other charges"]
[null,"After Hours Installation","Other charges"]
[null,"Fibre upgrade installation","Other charges"]
[null,"Subsequent Installation of power supply with battery backup","Other charges"]
[null,"Access Component Reactivation","Other charges"]
[null,"CVC Set-up & Activation","Other charges"]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges"]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges"]
[null,"NNI 100G LR4 - Set-up & Activation","Other charges"]
[null,"NNI 1000BaseEX - Set-up & Activation","Other charges"]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges"]
[null,"NNI 100G ER4 - Set-up & Activation","Other charges"]
[null,"NNI Link Activation","Other charges"]
[null,"Virtual NNI Activation","Other charges"]
[null,"Service Qualification Enquiry","Other charges"]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Other charges"]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Other charges"]
[null,"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Other charges"]
[null,"Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish","Other charges"]
[null,"Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish","Other charges"]
[null,"Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish","Other charges"]
[null,"CVC Set-up & Activation","Other charges"]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges"]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges"]
[null,"NNI 1000BaseEx - Set-up & Activation","Other charges"]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges"]
[null,"Site Survey Charge","Other charges"]
[null,"Access Component Modification (no attendance at Premises required)","Other charges"]
[null,"CVC Modification","Other charges"]
[null,"NNI Modification","Other charges"]
[null,"NNI Link Modification","Other charges"]
[null,"Access Component Modification (no attendance at Premises required)","Other charges"]
[null,"CVC Modification","Other charges"]
[null,"NNI Modification","Other charges"]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish","Other charges"]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish","Other charges"]
[null,"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish","Other charges"]
[null,{"$f":"B138","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish"},"Other charges"]
[null,"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Other charges"]
[null,"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Other charges"]
[null,"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","Other charges"]
[null,"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","Other charges"]
[null,"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","Other charges"]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish","Other charges"]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish","Other charges"]
[null,"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish","Other charges"]
[null,"On Site Maintainance Call Out","Other charges"]
[null,"No Fault Found (No Truck Roll Required)","Other charges"]
[null,"Late Cancellation (Site Visit Required) [FTTN, FTTB, FTTC, HFC]","Other charges"]
[null,"First Missed Appointment [FTTN, FTTB, FTTC, HFC]","Other charges"]
[null,"Subsequent Missed Appointment [FTTN, FTTB, FTTC, HFC]","Other charges"]
[null,"Late Cancellation (Site Visit Required) [Fibre, Wireless, Satellite]","Other charges"]
[null,"First Missed Appointment [Fibre, Wireless, Satellite]","Other charges"]
[null,"Subsequent Missed Appointment [Fibre, Wireless, Satellite]","Other charges"]
[null,"Coordinated Appointment - Standard and After Hours","Other charges"]
[null,"Coordinated Appointment - Out of Hours","Other charges"]
[null,"Late Cancellation (After Hours Installation Appointment)","Other charges"]
[null,"Late Cancellation (Coordinated Appointment)","Other charges"]
[null,"Late Rescheduling (Coordinated Appointment)","Other charges"]
[null,"Restoration of an Ordered Product","Other charges"]
[null,"Missed Appointment (After Hours)","Other charges"]
[null,"Missed Appointment (Coordinated Appointment)","Other charges"]
[null,"Incorrect Callout","Other charges"]
[null,"Voiceband Reinstatement","Other charges"]
[null,"Transition Reversal","Other charges"]
[null,"On Site Maintainance Call Out","Other charges"]
[null,"No Fault Found (No Truck Roll Required)","Other charges"]
[null,"Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area","Other charges"]
[null,"Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area","Other charges"]
[null,"Late Cancellation (Site Visit Required) in Isolated Area","Other charges"]
[null,"Missed Appointment (Urban Area or Major Rural Area)","Other charges"]
[null,"Missed Appointment (Minor Rural Area or Remote Area)","Other charges"]
[null,"Missed Appointment (Isolated Area)","Other charges"]
[null,"Restoration ","Other charges"]
[null,"Service Transfer","Other charges"]
[null,"Service Transfer Reversal","Other charges"]
[null,"Non Infrastructure Type Transfers","Other charges"]
[null,"Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1","Other charges"]
[null,"Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2","Other charges"]
[null,"Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2 ","Other charges"]
[null,"Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2","Other charges"]
[null,"Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2","Other charges"]
[null,"Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2","Other charges"]
[null,"Co-Location - Full Rack","Other charges"]
[null,"Co-Location - Half Rack","Other charges"]
[null,"Cross-Connect","Other charges"]
[null,"NBN Co ODF Termination Point","Other charges"]
[null,"Building Entry Service","Other charges"]
[null,"Set-up NBN Co Co-location (Lockable Full Height Equipment Rack)","Other charges"]
[null,"Set-up NBN Co Co-location (Lockable Half Height Equipment Rack)","Other charges"]
[null,"Set-up Cross-Connect","Other charges"]
[null,"Set-up NBN Co ODF Termination Point","Other charges"]
[null,"Supply of First Access Card","Other charges"]
[null,"Additional / Replacement Access Card (excluding the First Access Card)  ","Other charges"]
[null,"Facilities Access - Missed Appointment (During Business Hours)","Other charges"]
[null,"Facilities Access Missed Appointment (Outside Business Hours)","Other charges"]
[null,"NPIS ","Other charges"]
[null,"Sandpit","Other charges"]
[null,"CSAS Access Capacity 50 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 50 Mbps Regional","Other charges"]
[null,"CSAS Access Capacity 100 Mbps Metro","Other charges"]
[null,{"$f":"B202","v":"CSAS Access Capacity 100 Mbps Regional"},"Other charges"]
[null,"CSAS Access Capacity 150 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 150 Mbps Regional","Other charges"]
[null,"CSAS Access Capacity 200 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 200 Mbps Regional","Other charges"]
[null,"CSAS Access Capacity 300 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 300 Mbps Regional","Other charges"]
[null,"CSAS Access Capacity 500 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 500 Mbps Regional","Other charges"]
[null,"CSAS Access Capacity 900 Mbps Metro","Other charges"]
[null,"CSAS Access Capacity 900 Mbps Regional","Other charges"]
[null,"NNI 1000 LX 10 km - Recurring","Other charges"]
[null,"NNI 10G LR 10 km - Recurring","Other charges"]
[null,"NNI 1000 EX 40 km - Recurring","Other charges"]
[null,"NNI 10G ER 40 km - Recurring","Other charges"]
[null,"NNI 1000 LX 10 km - Set-up & Activation","Other charges"]
[null,"NNI 10G LR 10 km - Set-up & Activation","Other charges"]
[null,"NNI 1000BaseEx - Set-up & Activation","Other charges"]
[null,"NNI 10G ER 40 km - Set-up & Activation","Other charges"]
[null,"Access Component Modification (no attendance at Premises required)","Other charges"]
[null,"CVC Modification","Other charges"]
[null,"On Site Maintainance Call Out","Other charges"]
[null,"No Fault Found (No Truck Roll Required)","Other charges"]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]
[null,"(blank)",0]

{"sheet":"WAPC Allowance","index":3,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WAPC Allowance Calculations"]
[]
[null,"Regulatory Start Financial Year"]
[null,"Phase (select)"]
[]
[null,"WAPC Allowance",{"$f":"D7-1","v":-1},{"$f":"$C$4","v":0},{"$f":"D7+1","v":1},{"$f":"E7+1","v":2}]
[]
[null,"Forecast December CPI"]
[]
[null,"X factor",null,{"$f":"IF($C$5=\"CPI Constraint\",0,'X factor Setting'!E$8)","v":0},{"$f":"IF($C$5=\"CPI Constraint\",0,'X factor Setting'!F$8)","v":""},{"$f":"IF($C$5=\"CPI Constraint\",0,'X factor Setting'!G$8)","v":""}]
[null,"Cost pass through adjustment factor",null,{"$f":"'WAPC Allowance'!D29","v":0},{"$f":"'WAPC Allowance'!E29","v":0},{"$f":"'WAPC Allowance'!F29","v":0}]
[null,"Excess adjustment factor (EM)",null,{"$f":"'WAPC Allowance'!D41","v":0},{"$f":"'WAPC Allowance'!E41","v":0},{"$f":"'WAPC Allowance'!F41","v":0}]
[]
[null,"WAPC Allowance",null,{"$f":"(1+D9)*(1-D11)*(1+D12)*(1+D13)-1","v":0},{"$f":"(1+E9)*(1-E11)*(1+E12)*(1+E13)-1","v":{"$error":"#VALUE!"}},{"$f":"(1+F9)*(1-F11)*(1+F12)*(1+F13)-1","v":{"$error":"#VALUE!"}}]
[]
[null,"Cost pass-through factor",{"$f":"'WAPC Allowance'!C7","v":-1},{"$f":"'WAPC Allowance'!D7","v":0},{"$f":"'WAPC Allowance'!E7","v":1},{"$f":"'WAPC Allowance'!F7","v":2}]
[]
[null,"Inputs"]
[null,"Cost pass through in previous year",null,null,{"$f":"D27","v":0},{"$f":"E27","v":0}]
[]
[null,"Pass-through amount approved by ACCC"]
[null,"CPI",null,{"$f":"INDEX('WAPC Allowance'!$D$9:$F$9,,MATCH('WAPC Allowance'!D17,'WAPC Allowance'!$D$7:$F$7,0))","v":0},{"$f":"INDEX('WAPC Allowance'!$D$9:$F$9,,MATCH('WAPC Allowance'!E17,'WAPC Allowance'!$D$7:$F$7,0))","v":0},{"$f":"INDEX('WAPC Allowance'!$D$9:$F$9,,MATCH('WAPC Allowance'!F17,'WAPC Allowance'!$D$7:$F$7,0))","v":0}]
[null,"X factor",null,{"$f":"INDEX('WAPC Allowance'!$D$11:$F$11,,MATCH('WAPC Allowance'!D17,'WAPC Allowance'!$D$7:$F$7,0))","v":0},{"$f":"INDEX('WAPC Allowance'!$D$11:$F$11,,MATCH('WAPC Allowance'!E17,'WAPC Allowance'!$D$7:$F$7,0))","v":""},{"$f":"INDEX('WAPC Allowance'!$D$11:$F$11,,MATCH('WAPC Allowance'!F17,'WAPC Allowance'!$D$7:$F$7,0))","v":""}]
[null,"Excess adjustment factor",null,{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0}]
[null,"Notional Revenue In Prior Year "]
[null,"Pass through in current year",null,{"$f":"IFERROR(D22/((1+D23)*(1-D24)*(1+D25)*D26),0)","v":0},{"$f":"IFERROR(E22/((1+E23)*(1-E24)*(1+E25)*E26),0)","v":0},{"$f":"IFERROR(F22/((1+F23)*(1-F24)*(1+F25)*F26),0)","v":0}]
[]
[null,"Cost pass-through adjustment factor (PT)",null,{"$f":"(1+D27)/(1+D20)-1","v":0},{"$f":"(1+E27)/(1+E20)-1","v":0},{"$f":"(1+F27)/(1+F20)-1","v":0}]
[]
[null,"Excess adjustment",{"$f":"C17","v":-1},0,1,2]
[]
[null,"Inputs"]
[null,"CPI t-2",null,null,null,{"$f":"D23","v":0}]
[null,"X factor t-2",null,null,null,{"$f":"D24","v":0}]
[null,"Pass through t-2",null,null,null,{"$f":"D29","v":0}]
[null,"Excess adjustment t-2"]
[]
[null,"WAP Ratio t-2",null,null,null,1]
[]
[null,"Excess adjustment factor (EM)",null,null,null,{"$f":"MIN(0,((1+F34)*(1-F35)*(1+F36)*(1+F37))/F39-1)","v":0}]

{"sheet":"Compliance Summary","index":4,"n_rows":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WAPC Compliance Summary"]
[null,"Note - sheet provided for completeness and is not relevant until 2024/25. Labels for price controls are a simplified representation of the detail in the SAU. Users should refer to Schedule 2D and 2E in the SAU submitted 29 November 2022 for specific price controls and calculations."]
[]
[null,"Applicable Financial Year for Proposed Tariff List"]
[]
[null,"Applicable Price Controls"]
[null,null,"Constraint"]
[null,"Weighted Average Price Cap (WAPC)",{"$f":"HLOOKUP('Compliance Summary'!$C$5,'WAPC Allowance'!$C$7:$F$15,9,0)","v":0}]
[]
[null,"Individual Price Controls"]
[null,"Entry level TC-4",{"$f":"'WAPC Inputs'!$C$5","v":0}]
[null,"Other TC-4 (non-Entry Level TC-4)",{"$f":"MAX('WAPC Inputs'!$C$5,5%)","v":0.05}]
[null,"Satellite AVC",{"$f":"'WAPC Inputs'!$C$5","v":0}]
[null,"Satellite CVC",0]
[]
[]
[null,"Tariff List Proposal"]
[]
[null,"WAPC Change",{"$f":"IFERROR(SUMPRODUCT('WAPC Inputs'!$E$9:$E$233,'WAPC Inputs'!$D$240:$D$464)/SUMPRODUCT('WAPC Inputs'!$D$9:$D$233,'WAPC Inputs'!$D$240:$D$464)-1, \"\")","v":""}]
[]
[null,"Maxmium Individual Price Change"]
[null,"Entry level TC-4",{"$f":"_xlfn.MAXIFS('WAPC Inputs'!$H$9:$H$233,'WAPC Inputs'!$C$9:$C$233,'Compliance Summary'!$B23)","v":0}]
[null,"Other TC-4 (non-Entry Level TC-4)",{"$f":"_xlfn.MAXIFS('WAPC Inputs'!$H$9:$H$233,'WAPC Inputs'!$C$9:$C$233,'Compliance Summary'!$B24)","v":0}]
[null,"Satellite AVC",{"$f":"_xlfn.MAXIFS('WAPC Inputs'!$H$9:$H$233,'WAPC Inputs'!$C$9:$C$233,'Compliance Summary'!$B25)","v":0}]
[null,"Satellite CVC",{"$f":"_xlfn.MAXIFS('WAPC Inputs'!$H$9:$H$233,'WAPC Inputs'!$C$9:$C$233,'Compliance Summary'!$B26)","v":0}]
[null,"Other charges",{"$f":"_xlfn.MAXIFS('WAPC Inputs'!$H$9:$H$233,'WAPC Inputs'!$C$9:$C$233,'Compliance Summary'!$B27)","v":0}]
[]
[null,"Compliance check"]
[]
[null,"Weighted Average Price Cap (WAPC)",{"$f":"IF(C20=\"\", \"\", IF(C20<=C9,\"Compliant\",\"Not Compliant\"))","v":""}]
[]
[null,"Individual Price Controls"]
[null,"Entry level TC-4",{"$f":"IF('WAPC Inputs'!C5=\"\",\"\",IF(C23<=C12,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"Other TC-4",{"$f":"IF('WAPC Inputs'!C5=\"\",\"\",IF(C24<=C13,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"Satellite AVC",{"$f":"IF('WAPC Inputs'!C5=\"\",\"\",IF(C25<=C14,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"Satellite CVC",{"$f":"IF('WAPC Inputs'!C5=\"\",\"\",IF(C26<=C15,\"Compliant\",\"Not Compliant\"))","v":""}]
[null,"Other charges",{"$f":"IF('WAPC Inputs'!C5=\"\",\"\",IF(C27<=C16,\"Compliant\",\"Not Compliant\"))","v":""}]

{"sheet":"Regulatory Reset ->","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"X factor Setting","index":6,"n_rows":484,"n_cols":7,"rows_kept":484,"cut":false,"hidden":false,"merged":[]}
[]
[null,"X Factor Setting"]
[]
[null,"Regulatory Start Financial Year"]
[]
[null,"X-Factor Setting",null,{"$f":"E6-1","v":-1},{"$f":"$C$4","v":0},{"$f":"E6+1","v":1},{"$f":"F6+1","v":2}]
[]
[null,null,null,null,null,{"$f":"IF(E8=\"\",\"\",E8)","v":""},{"$f":"F8","v":""}]
[]
[null,"Smoothed WAPC Revenue"]
[null,"Smoothed Annual WAPC Revenue",null,null,{"$f":"SUMPRODUCT(E$30:E$254,E$260:E$484)","v":0},{"$f":"SUMPRODUCT(F$30:F$254,F$260:F$484)","v":0},0]
[null,"Smoothed Annual WAPC Revenue - NPV",null,{"$f":"E11/E$20+F11/F$20+G11/G$20","v":0}]
[null,"NPV Delta",null,{"$f":"D12-D24","v":0}]
[]
[null,"Building Block Inputs",null,{"$f":"E15-1","v":-1},{"$f":"$C$4","v":0},{"$f":"E15+1","v":1},{"$f":"F15+1","v":2}]
[]
[null,"Forecast December CPI"]
[]
[null,"WACC"]
[null,"Cumulative Discount Rate",null,1,{"$f":"D20*(1+E19)","v":1},{"$f":"E20*(1+F19)","v":1},1]
[]
[null,"Revenue Requirement"]
[null,"Annual WAPC Revenue Requirement"]
[null,"Annual WAPC Revenue Requirement - NPV",null,{"$f":"E23/E$20+F23/F$20+G23/G$20","v":0}]
[]
[]
[null,"Demand Forecasts (Annualised Demand Volumes from 1 July to 30 June)",null,{"$f":"E27-1","v":-1},{"$f":"$C$4","v":0},{"$f":"E27+1","v":1},{"$f":"F27+1","v":2}]
[]
[null,"Tariff List","Category"]
[null,{"$f":"'WAPC Inputs'!B9","v":"AVC TC4 100/20 Mbps"},{"$f":"'WAPC Inputs'!C9","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B10","v":"AVC TC4 100/40 Mbps"},{"$f":"'WAPC Inputs'!C10","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B11","v":"AVC TC4 250/25 Mbps"},{"$f":"'WAPC Inputs'!C11","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B12","v":"AVC TC4 250/100 Mbps"},{"$f":"'WAPC Inputs'!C12","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B13","v":"AVC TC4 500/200 Mbps"},{"$f":"'WAPC Inputs'!C13","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B14","v":"AVC TC4 1000/50 Mbps"},{"$f":"'WAPC Inputs'!C14","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B15","v":"AVC TC4 1000/400 Mbps "},{"$f":"'WAPC Inputs'!C15","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B16","v":"Smart Places - AVC TC4 100/20 Mbps"},{"$f":"'WAPC Inputs'!C16","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B17","v":"Smart Places - AVC TC4 100/40 Mbps"},{"$f":"'WAPC Inputs'!C17","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B18","v":"Smart Places - AVC TC4 250/25 Mbps"},{"$f":"'WAPC Inputs'!C18","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B19","v":"Smart Places - AVC TC4 250/100 Mbps"},{"$f":"'WAPC Inputs'!C19","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B20","v":"Smart Places - AVC TC4 500/200 Mbps"},{"$f":"'WAPC Inputs'!C20","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B21","v":"Smart Places - AVC TC4 1000/50 Mbps"},{"$f":"'WAPC Inputs'!C21","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B22","v":"Smart Places - AVC TC4 1000/400 Mbps "},{"$f":"'WAPC Inputs'!C22","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B23","v":"AVC TC4 12/1 Voice Only Bundled Offer"},{"$f":"'WAPC Inputs'!C23","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B24","v":"AVC TC4 12/1 Mbps bundled"},{"$f":"'WAPC Inputs'!C24","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B25","v":"AVC TC4 25/5 Mbps bundled"},{"$f":"'WAPC Inputs'!C25","v":"Entry level TC-4"}]
[null,{"$f":"'WAPC Inputs'!B26","v":"AVC TC4 25/10 Mbps bundled"},{"$f":"'WAPC Inputs'!C26","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B27","v":"AVC TC4 50/20 Mbps bundled"},{"$f":"'WAPC Inputs'!C27","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B28","v":"AVC TC4 FW Plus bundled"},{"$f":"'WAPC Inputs'!C28","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B29","v":"Smart Places - AVC TC4 12/1 Voice Only Bundled Offer"},{"$f":"'WAPC Inputs'!C29","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B30","v":"Smart Places - AVC TC4 12/1 Mbps bundled"},{"$f":"'WAPC Inputs'!C30","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B31","v":"Smart Places - AVC TC4 25/5 Mbps bundled"},{"$f":"'WAPC Inputs'!C31","v":"Entry level TC-4"}]
[null,{"$f":"'WAPC Inputs'!B32","v":"Smart Places - AVC TC4 25/10 Mbps bundled"},{"$f":"'WAPC Inputs'!C32","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B33","v":"Smart Places - AVC TC4 50/20 Mbps bundled"},{"$f":"'WAPC Inputs'!C33","v":"Other TC-4"}]
[null,{"$f":"'WAPC Inputs'!B34","v":"Satellite AVC TC4 12/1 Mbps"},{"$f":"'WAPC Inputs'!C34","v":"Satellite AVC"}]
[null,{"$f":"'WAPC Inputs'!B35","v":"Satellite AVC TC4 25/5 Mbps"},{"$f":"'WAPC Inputs'!C35","v":"Satellite AVC"}]
[null,{"$f":"'WAPC Inputs'!B36","v":"Sky Muster Plus Bundle 25+"},{"$f":"'WAPC Inputs'!C36","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B37","v":"Sky Muster Plus Bundle 50+"},{"$f":"'WAPC Inputs'!C37","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B38","v":"Sky Muster Plus Bundle 100+"},{"$f":"'WAPC Inputs'!C38","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B39","v":"Sky Muster Plus Bundle 150"},{"$f":"'WAPC Inputs'!C39","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B40","v":"Sky Muster Plus $4/5GB Additional Data charge"},{"$f":"'WAPC Inputs'!C40","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B41","v":"Sky Muster Plus breach Charge NRC"},{"$f":"'WAPC Inputs'!C41","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B42","v":"AVC TC2 5/5 Mbps"},{"$f":"'WAPC Inputs'!C42","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B43","v":"AVC TC2 10/10 Mbps"},{"$f":"'WAPC Inputs'!C43","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B44","v":"AVC TC2 20/20 Mbps"},{"$f":"'WAPC Inputs'!C44","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B45","v":"AVC TC2 30/30 Mbps"},{"$f":"'WAPC Inputs'!C45","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B46","v":"AVC TC2 40/40 Mbps"},{"$f":"'WAPC Inputs'!C46","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B47","v":"AVC TC2 50/50 Mbps"},{"$f":"'WAPC Inputs'!C47","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B48","v":"AVC TC2 60/60 Mbps"},{"$f":"'WAPC Inputs'!C48","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B49","v":"AVC TC2 70/70 Mbps"},{"$f":"'WAPC Inputs'!C49","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B50","v":"AVC TC2 80/80 Mbps"},{"$f":"'WAPC Inputs'!C50","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B51","v":"AVC TC2 90/90 Mbps"},{"$f":"'WAPC Inputs'!C51","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B52","v":"AVC TC2 100/100 Mbps"},{"$f":"'WAPC Inputs'!C52","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B53","v":"Smart Places - AVC TC2 5/5 Mbps"},{"$f":"'WAPC Inputs'!C53","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B54","v":"Smart Places  - AVC TC2 10/10 Mbps"},{"$f":"'WAPC Inputs'!C54","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B55","v":"Smart Places - AVC TC2 20/20 Mbps"},{"$f":"'WAPC Inputs'!C55","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B56","v":"Smart Places - AVC TC2 30/30 Mbps"},{"$f":"'WAPC Inputs'!C56","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B57","v":"Smart Places  - AVC TC2 40/40 Mbps"},{"$f":"'WAPC Inputs'!C57","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B58","v":"Smart Places - AVC TC2 50/50 Mbps"},{"$f":"'WAPC Inputs'!C58","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B59","v":"Smart Places - AVC TC2 60/60 Mbps"},{"$f":"'WAPC Inputs'!C59","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B60","v":"Smart Places - AVC TC2 70/70 Mbps"},{"$f":"'WAPC Inputs'!C60","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B61","v":"Smart Places - AVC TC2 80/80 Mbps"},{"$f":"'WAPC Inputs'!C61","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B62","v":"Smart Places - AVC TC2 90/90 Mbps"},{"$f":"'WAPC Inputs'!C62","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B63","v":"Smart Places - AVC TC2 100/100 Mbps"},{"$f":"'WAPC Inputs'!C63","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B64","v":"AVC TC1 0.15 Mbps"},{"$f":"'WAPC Inputs'!C64","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B65","v":"AVC TC1 0.3 Mbps"},{"$f":"'WAPC Inputs'!C65","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B66","v":"AVC TC1 0.5 Mbps"},{"$f":"'WAPC Inputs'!C66","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B67","v":"AVC TC1 1 Mbps"},{"$f":"'WAPC Inputs'!C67","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B68","v":"AVC TC1 2 Mbps"},{"$f":"'WAPC Inputs'!C68","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B69","v":"AVC TC1 5 Mbps"},{"$f":"'WAPC Inputs'!C69","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B70","v":"CVC TC4 Basic"},{"$f":"'WAPC Inputs'!C70","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B71","v":"CVC TC1"},{"$f":"'WAPC Inputs'!C71","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B72","v":"CVC TC2"},{"$f":"'WAPC Inputs'!C72","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B73","v":"CVC Class 0"},{"$f":"'WAPC Inputs'!C73","v":"Satellite CVC"}]
[null,{"$f":"'WAPC Inputs'!B74","v":"CVC Class 1 Premium"},{"$f":"'WAPC Inputs'!C74","v":"Satellite CVC"}]
[null,{"$f":"'WAPC Inputs'!B75","v":"CVC Class 2 Premium"},{"$f":"'WAPC Inputs'!C75","v":"Satellite CVC"}]
[null,{"$f":"'WAPC Inputs'!B76","v":"NNI 1000 LX 10 km - Recurring"},{"$f":"'WAPC Inputs'!C76","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B77","v":"NNI 10G LR 10 km - Recurring"},{"$f":"'WAPC Inputs'!C77","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B78","v":"NNI 100G LR4 - Recurring"},{"$f":"'WAPC Inputs'!C78","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B79","v":"NNI 1000 EX 40 km - Recurring"},{"$f":"'WAPC Inputs'!C79","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B80","v":"NNI 10G ER 40 km - Recurring"},{"$f":"'WAPC Inputs'!C80","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B81","v":"NNI 100G ER4 - Recurring"},{"$f":"'WAPC Inputs'!C81","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B82","v":"Virtual NNI Recurring"},{"$f":"'WAPC Inputs'!C82","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B83","v":"NNI Link Recurring"},{"$f":"'WAPC Inputs'!C83","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B84","v":"Second UNI V and AVC offer"},{"$f":"'WAPC Inputs'!C84","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B85","v":"Enhanced SLA - 12"},{"$f":"'WAPC Inputs'!C85","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B86","v":"Enhanced SLA - 12 (24/7)"},{"$f":"'WAPC Inputs'!C86","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B87","v":"Enhanced SLA - 8"},{"$f":"'WAPC Inputs'!C87","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B88","v":"Enhanced SLA - 8 (24/7)"},{"$f":"'WAPC Inputs'!C88","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B89","v":"Enhanced SLA - 6"},{"$f":"'WAPC Inputs'!C89","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B90","v":"Enhanced SLA - 6 (24/7)"},{"$f":"'WAPC Inputs'!C90","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B91","v":"Enhanced SLA - 4"},{"$f":"'WAPC Inputs'!C91","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B92","v":"Enhanced SLA - 4 (24/7)"},{"$f":"'WAPC Inputs'!C92","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B93","v":"Smart Places - Enhanced SLA - 12"},{"$f":"'WAPC Inputs'!C93","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B94","v":"Smart Places - Enhanced SLA - 12 (24/7)"},{"$f":"'WAPC Inputs'!C94","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B95","v":"Smart Places - Enhanced SLA - 8"},{"$f":"'WAPC Inputs'!C95","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B96","v":"Smart places - Enhanced SLA - 8 (24/7)"},{"$f":"'WAPC Inputs'!C96","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B97","v":"Smart Places - Enhanced SLA - 6"},{"$f":"'WAPC Inputs'!C97","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B98","v":"Smart Places - Enhanced SLA - 6 (24/7)"},{"$f":"'WAPC Inputs'!C98","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B99","v":"Smart places - Enhanced SLA - 4"},{"$f":"'WAPC Inputs'!C99","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B100","v":"Smart Places - Enhanced SLA - 4 (24/7)"},{"$f":"'WAPC Inputs'!C100","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B101","v":"Initial Standard Installation"},{"$f":"'WAPC Inputs'!C101","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B102","v":"After Hours Installation"},{"$f":"'WAPC Inputs'!C102","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B103","v":"Fibre upgrade installation"},{"$f":"'WAPC Inputs'!C103","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B104","v":"Subsequent Installation of power supply with battery backup"},{"$f":"'WAPC Inputs'!C104","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B105","v":"Access Component Reactivation"},{"$f":"'WAPC Inputs'!C105","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B106","v":"CVC Set-up & Activation"},{"$f":"'WAPC Inputs'!C106","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B107","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C107","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B108","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C108","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B109","v":"NNI 100G LR4 - Set-up & Activation"},{"$f":"'WAPC Inputs'!C109","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B110","v":"NNI 1000BaseEX - Set-up & Activation"},{"$f":"'WAPC Inputs'!C110","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B111","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C111","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B112","v":"NNI 100G ER4 - Set-up & Activation"},{"$f":"'WAPC Inputs'!C112","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B113","v":"NNI Link Activation"},{"$f":"'WAPC Inputs'!C113","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B114","v":"Virtual NNI Activation"},{"$f":"'WAPC Inputs'!C114","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B115","v":"Service Qualification Enquiry"},{"$f":"'WAPC Inputs'!C115","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B116","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C116","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B117","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C117","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B118","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C118","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B119","v":"Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C119","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B120","v":"Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C120","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B121","v":"Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C121","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B122","v":"CVC Set-up & Activation"},{"$f":"'WAPC Inputs'!C122","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B123","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C123","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B124","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C124","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B125","v":"NNI 1000BaseEx - Set-up & Activation"},{"$f":"'WAPC Inputs'!C125","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B126","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C126","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B127","v":"Site Survey Charge"},{"$f":"'WAPC Inputs'!C127","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B128","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C128","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B129","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C129","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B130","v":"NNI Modification"},{"$f":"'WAPC Inputs'!C130","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B131","v":"NNI Link Modification"},{"$f":"'WAPC Inputs'!C131","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B132","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C132","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B133","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C133","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B134","v":"NNI Modification"},{"$f":"'WAPC Inputs'!C134","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B135","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C135","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B136","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C136","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B137","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C137","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B138","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C138","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B139","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C139","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B140","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C140","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B141","v":"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C141","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B142","v":"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C142","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B143","v":"Equipment Modification (NTD indoor and outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C143","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B144","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C144","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B145","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C145","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B146","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C146","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B147","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C147","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B148","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C148","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B149","v":"Late Cancellation (Site Visit Required) [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C149","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B150","v":"First Missed Appointment [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C150","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B151","v":"Subsequent Missed Appointment [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C151","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B152","v":"Late Cancellation (Site Visit Required) [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C152","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B153","v":"First Missed Appointment [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C153","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B154","v":"Subsequent Missed Appointment [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C154","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B155","v":"Coordinated Appointment - Standard and After Hours"},{"$f":"'WAPC Inputs'!C155","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B156","v":"Coordinated Appointment - Out of Hours"},{"$f":"'WAPC Inputs'!C156","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B157","v":"Late Cancellation (After Hours Installation Appointment)"},{"$f":"'WAPC Inputs'!C157","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B158","v":"Late Cancellation (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C158","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B159","v":"Late Rescheduling (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C159","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B160","v":"Restoration of an Ordered Product"},{"$f":"'WAPC Inputs'!C160","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B161","v":"Missed Appointment (After Hours)"},{"$f":"'WAPC Inputs'!C161","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B162","v":"Missed Appointment (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C162","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B163","v":"Incorrect Callout"},{"$f":"'WAPC Inputs'!C163","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B164","v":"Voiceband Reinstatement"},{"$f":"'WAPC Inputs'!C164","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B165","v":"Transition Reversal"},{"$f":"'WAPC Inputs'!C165","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B166","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C166","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B167","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C167","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B168","v":"Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area"},{"$f":"'WAPC Inputs'!C168","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B169","v":"Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area"},{"$f":"'WAPC Inputs'!C169","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B170","v":"Late Cancellation (Site Visit Required) in Isolated Area"},{"$f":"'WAPC Inputs'!C170","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B171","v":"Missed Appointment (Urban Area or Major Rural Area)"},{"$f":"'WAPC Inputs'!C171","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B172","v":"Missed Appointment (Minor Rural Area or Remote Area)"},{"$f":"'WAPC Inputs'!C172","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B173","v":"Missed Appointment (Isolated Area)"},{"$f":"'WAPC Inputs'!C173","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B174","v":"Restoration "},{"$f":"'WAPC Inputs'!C174","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B175","v":"Service Transfer"},{"$f":"'WAPC Inputs'!C175","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B176","v":"Service Transfer Reversal"},{"$f":"'WAPC Inputs'!C176","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B177","v":"Non Infrastructure Type Transfers"},{"$f":"'WAPC Inputs'!C177","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B178","v":"Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1"},{"$f":"'WAPC Inputs'!C178","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B179","v":"Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C179","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B180","v":"Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2 "},{"$f":"'WAPC Inputs'!C180","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B181","v":"Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C181","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B182","v":"Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C182","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B183","v":"Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C183","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B184","v":"Co-Location - Full Rack"},{"$f":"'WAPC Inputs'!C184","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B185","v":"Co-Location - Half Rack"},{"$f":"'WAPC Inputs'!C185","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B186","v":"Cross-Connect"},{"$f":"'WAPC Inputs'!C186","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B187","v":"NBN Co ODF Termination Point"},{"$f":"'WAPC Inputs'!C187","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B188","v":"Building Entry Service"},{"$f":"'WAPC Inputs'!C188","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B189","v":"Set-up NBN Co Co-location (Lockable Full Height Equipment Rack)"},{"$f":"'WAPC Inputs'!C189","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B190","v":"Set-up NBN Co Co-location (Lockable Half Height Equipment Rack)"},{"$f":"'WAPC Inputs'!C190","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B191","v":"Set-up Cross-Connect"},{"$f":"'WAPC Inputs'!C191","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B192","v":"Set-up NBN Co ODF Termination Point"},{"$f":"'WAPC Inputs'!C192","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B193","v":"Supply of First Access Card"},{"$f":"'WAPC Inputs'!C193","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B194","v":"Additional / Replacement Access Card (excluding the First Access Card)  "},{"$f":"'WAPC Inputs'!C194","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B195","v":"Facilities Access - Missed Appointment (During Business Hours)"},{"$f":"'WAPC Inputs'!C195","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B196","v":"Facilities Access Missed Appointment (Outside Business Hours)"},{"$f":"'WAPC Inputs'!C196","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B197","v":"NPIS "},{"$f":"'WAPC Inputs'!C197","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B198","v":"Sandpit"},{"$f":"'WAPC Inputs'!C198","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B199","v":"CSAS Access Capacity 50 Mbps Metro"},{"$f":"'WAPC Inputs'!C199","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B200","v":"CSAS Access Capacity 50 Mbps Regional"},{"$f":"'WAPC Inputs'!C200","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B201","v":"CSAS Access Capacity 100 Mbps Metro"},{"$f":"'WAPC Inputs'!C201","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B202","v":"CSAS Access Capacity 100 Mbps Regional"},{"$f":"'WAPC Inputs'!C202","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B203","v":"CSAS Access Capacity 150 Mbps Metro"},{"$f":"'WAPC Inputs'!C203","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B204","v":"CSAS Access Capacity 150 Mbps Regional"},{"$f":"'WAPC Inputs'!C204","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B205","v":"CSAS Access Capacity 200 Mbps Metro"},{"$f":"'WAPC Inputs'!C205","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B206","v":"CSAS Access Capacity 200 Mbps Regional"},{"$f":"'WAPC Inputs'!C206","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B207","v":"CSAS Access Capacity 300 Mbps Metro"},{"$f":"'WAPC Inputs'!C207","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B208","v":"CSAS Access Capacity 300 Mbps Regional"},{"$f":"'WAPC Inputs'!C208","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B209","v":"CSAS Access Capacity 500 Mbps Metro"},{"$f":"'WAPC Inputs'!C209","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B210","v":"CSAS Access Capacity 500 Mbps Regional"},{"$f":"'WAPC Inputs'!C210","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B211","v":"CSAS Access Capacity 900 Mbps Metro"},{"$f":"'WAPC Inputs'!C211","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B212","v":"CSAS Access Capacity 900 Mbps Regional"},{"$f":"'WAPC Inputs'!C212","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B213","v":"NNI 1000 LX 10 km - Recurring"},{"$f":"'WAPC Inputs'!C213","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B214","v":"NNI 10G LR 10 km - Recurring"},{"$f":"'WAPC Inputs'!C214","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B215","v":"NNI 1000 EX 40 km - Recurring"},{"$f":"'WAPC Inputs'!C215","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B216","v":"NNI 10G ER 40 km - Recurring"},{"$f":"'WAPC Inputs'!C216","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B217","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C217","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B218","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C218","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B219","v":"NNI 1000BaseEx - Set-up & Activation"},{"$f":"'WAPC Inputs'!C219","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B220","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C220","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B221","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C221","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B222","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C222","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B223","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C223","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B224","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C224","v":"Other charges"}]
[null,{"$f":"'WAPC Inputs'!B225","v":"(blank)"},{"$f":"'WAPC Inputs'!C225","v":0}]
[null,{"$f":"'WAPC Inputs'!B226","v":"(blank)"},{"$f":"'WAPC Inputs'!C226","v":0}]
[null,{"$f":"'WAPC Inputs'!B227","v":"(blank)"},{"$f":"'WAPC Inputs'!C227","v":0}]
[null,{"$f":"'WAPC Inputs'!B228","v":"(blank)"},{"$f":"'WAPC Inputs'!C228","v":0}]
[null,{"$f":"'WAPC Inputs'!B229","v":"(blank)"},{"$f":"'WAPC Inputs'!C229","v":0}]
[null,{"$f":"'WAPC Inputs'!B230","v":"(blank)"},{"$f":"'WAPC Inputs'!C230","v":0}]
[null,{"$f":"'WAPC Inputs'!B231","v":"(blank)"},{"$f":"'WAPC Inputs'!C231","v":0}]
[null,{"$f":"'WAPC Inputs'!B232","v":"(blank)"},{"$f":"'WAPC Inputs'!C232","v":0}]
[null,{"$f":"'WAPC Inputs'!B233","v":"(blank)"},{"$f":"'WAPC Inputs'!C233","v":0}]
[]
[]
[null,"Notional Price Path (Applying 1 July to 30 June)",null,{"$f":"E257-1","v":-1},{"$f":"$C$4","v":0},{"$f":"E257+1","v":1},{"$f":"F257+1","v":2}]
[]
[null,"Tariff List","Category"]
[null,{"$f":"'WAPC Inputs'!B9","v":"AVC TC4 100/20 Mbps"},{"$f":"'WAPC Inputs'!C9","v":"Other TC-4"},null,{"$f":"IF(D260*(1+E$17)*(1-E$8)=0,\"\",D260*(1+E$17)*(1-E$8))","v":""},{"$f":"IFERROR(E260*(1+F$17)*(1-F$8),\"\")","v":""},{"$f":"IFERROR(F260*(1+G$17)*(1-G$8),\"\")","v":""}]
[null,{"$f":"'WAPC Inputs'!B10","v":"AVC TC4 100/40 Mbps"},{"$f":"'WAPC Inputs'!C10","v":"Other TC-4"},null,{"$f":"IF(D261*(1+E$17)*(1-E$8)=0,\"\",D261*(1+E$17)*(1-E$8))","v":""},{"$f":"IFERROR(E261*(1+F$17)*(1-F$8),\"\")","v":""},""]
[null,{"$f":"'WAPC Inputs'!B11","v":"AVC TC4 250/25 Mbps"},{"$f":"'WAPC Inputs'!C11","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B12","v":"AVC TC4 250/100 Mbps"},{"$f":"'WAPC Inputs'!C12","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B13","v":"AVC TC4 500/200 Mbps"},{"$f":"'WAPC Inputs'!C13","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B14","v":"AVC TC4 1000/50 Mbps"},{"$f":"'WAPC Inputs'!C14","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B15","v":"AVC TC4 1000/400 Mbps "},{"$f":"'WAPC Inputs'!C15","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B16","v":"Smart Places - AVC TC4 100/20 Mbps"},{"$f":"'WAPC Inputs'!C16","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B17","v":"Smart Places - AVC TC4 100/40 Mbps"},{"$f":"'WAPC Inputs'!C17","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B18","v":"Smart Places - AVC TC4 250/25 Mbps"},{"$f":"'WAPC Inputs'!C18","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B19","v":"Smart Places - AVC TC4 250/100 Mbps"},{"$f":"'WAPC Inputs'!C19","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B20","v":"Smart Places - AVC TC4 500/200 Mbps"},{"$f":"'WAPC Inputs'!C20","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B21","v":"Smart Places - AVC TC4 1000/50 Mbps"},{"$f":"'WAPC Inputs'!C21","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B22","v":"Smart Places - AVC TC4 1000/400 Mbps "},{"$f":"'WAPC Inputs'!C22","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B23","v":"AVC TC4 12/1 Voice Only Bundled Offer"},{"$f":"'WAPC Inputs'!C23","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B24","v":"AVC TC4 12/1 Mbps bundled"},{"$f":"'WAPC Inputs'!C24","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B25","v":"AVC TC4 25/5 Mbps bundled"},{"$f":"'WAPC Inputs'!C25","v":"Entry level TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B26","v":"AVC TC4 25/10 Mbps bundled"},{"$f":"'WAPC Inputs'!C26","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B27","v":"AVC TC4 50/20 Mbps bundled"},{"$f":"'WAPC Inputs'!C27","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B28","v":"AVC TC4 FW Plus bundled"},{"$f":"'WAPC Inputs'!C28","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B29","v":"Smart Places - AVC TC4 12/1 Voice Only Bundled Offer"},{"$f":"'WAPC Inputs'!C29","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B30","v":"Smart Places - AVC TC4 12/1 Mbps bundled"},{"$f":"'WAPC Inputs'!C30","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B31","v":"Smart Places - AVC TC4 25/5 Mbps bundled"},{"$f":"'WAPC Inputs'!C31","v":"Entry level TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B32","v":"Smart Places - AVC TC4 25/10 Mbps bundled"},{"$f":"'WAPC Inputs'!C32","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B33","v":"Smart Places - AVC TC4 50/20 Mbps bundled"},{"$f":"'WAPC Inputs'!C33","v":"Other TC-4"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B34","v":"Satellite AVC TC4 12/1 Mbps"},{"$f":"'WAPC Inputs'!C34","v":"Satellite AVC"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B35","v":"Satellite AVC TC4 25/5 Mbps"},{"$f":"'WAPC Inputs'!C35","v":"Satellite AVC"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B36","v":"Sky Muster Plus Bundle 25+"},{"$f":"'WAPC Inputs'!C36","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B37","v":"Sky Muster Plus Bundle 50+"},{"$f":"'WAPC Inputs'!C37","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B38","v":"Sky Muster Plus Bundle 100+"},{"$f":"'WAPC Inputs'!C38","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B39","v":"Sky Muster Plus Bundle 150"},{"$f":"'WAPC Inputs'!C39","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B40","v":"Sky Muster Plus $4/5GB Additional Data charge"},{"$f":"'WAPC Inputs'!C40","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B41","v":"Sky Muster Plus breach Charge NRC"},{"$f":"'WAPC Inputs'!C41","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B42","v":"AVC TC2 5/5 Mbps"},{"$f":"'WAPC Inputs'!C42","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B43","v":"AVC TC2 10/10 Mbps"},{"$f":"'WAPC Inputs'!C43","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B44","v":"AVC TC2 20/20 Mbps"},{"$f":"'WAPC Inputs'!C44","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B45","v":"AVC TC2 30/30 Mbps"},{"$f":"'WAPC Inputs'!C45","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B46","v":"AVC TC2 40/40 Mbps"},{"$f":"'WAPC Inputs'!C46","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B47","v":"AVC TC2 50/50 Mbps"},{"$f":"'WAPC Inputs'!C47","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B48","v":"AVC TC2 60/60 Mbps"},{"$f":"'WAPC Inputs'!C48","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B49","v":"AVC TC2 70/70 Mbps"},{"$f":"'WAPC Inputs'!C49","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B50","v":"AVC TC2 80/80 Mbps"},{"$f":"'WAPC Inputs'!C50","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B51","v":"AVC TC2 90/90 Mbps"},{"$f":"'WAPC Inputs'!C51","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B52","v":"AVC TC2 100/100 Mbps"},{"$f":"'WAPC Inputs'!C52","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B53","v":"Smart Places - AVC TC2 5/5 Mbps"},{"$f":"'WAPC Inputs'!C53","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B54","v":"Smart Places  - AVC TC2 10/10 Mbps"},{"$f":"'WAPC Inputs'!C54","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B55","v":"Smart Places - AVC TC2 20/20 Mbps"},{"$f":"'WAPC Inputs'!C55","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B56","v":"Smart Places - AVC TC2 30/30 Mbps"},{"$f":"'WAPC Inputs'!C56","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B57","v":"Smart Places  - AVC TC2 40/40 Mbps"},{"$f":"'WAPC Inputs'!C57","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B58","v":"Smart Places - AVC TC2 50/50 Mbps"},{"$f":"'WAPC Inputs'!C58","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B59","v":"Smart Places - AVC TC2 60/60 Mbps"},{"$f":"'WAPC Inputs'!C59","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B60","v":"Smart Places - AVC TC2 70/70 Mbps"},{"$f":"'WAPC Inputs'!C60","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B61","v":"Smart Places - AVC TC2 80/80 Mbps"},{"$f":"'WAPC Inputs'!C61","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B62","v":"Smart Places - AVC TC2 90/90 Mbps"},{"$f":"'WAPC Inputs'!C62","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B63","v":"Smart Places - AVC TC2 100/100 Mbps"},{"$f":"'WAPC Inputs'!C63","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B64","v":"AVC TC1 0.15 Mbps"},{"$f":"'WAPC Inputs'!C64","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B65","v":"AVC TC1 0.3 Mbps"},{"$f":"'WAPC Inputs'!C65","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B66","v":"AVC TC1 0.5 Mbps"},{"$f":"'WAPC Inputs'!C66","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B67","v":"AVC TC1 1 Mbps"},{"$f":"'WAPC Inputs'!C67","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B68","v":"AVC TC1 2 Mbps"},{"$f":"'WAPC Inputs'!C68","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B69","v":"AVC TC1 5 Mbps"},{"$f":"'WAPC Inputs'!C69","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B70","v":"CVC TC4 Basic"},{"$f":"'WAPC Inputs'!C70","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B71","v":"CVC TC1"},{"$f":"'WAPC Inputs'!C71","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B72","v":"CVC TC2"},{"$f":"'WAPC Inputs'!C72","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B73","v":"CVC Class 0"},{"$f":"'WAPC Inputs'!C73","v":"Satellite CVC"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B74","v":"CVC Class 1 Premium"},{"$f":"'WAPC Inputs'!C74","v":"Satellite CVC"},null,{"$f":"IF(D325*(1+E$17)*(1-E$8)=0,\"\",D325*(1+E$17)*(1-E$8))","v":""},{"$f":"IFERROR(E325*(1+F$17)*(1-F$8),\"\")","v":""},""]
[null,{"$f":"'WAPC Inputs'!B75","v":"CVC Class 2 Premium"},{"$f":"'WAPC Inputs'!C75","v":"Satellite CVC"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B76","v":"NNI 1000 LX 10 km - Recurring"},{"$f":"'WAPC Inputs'!C76","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B77","v":"NNI 10G LR 10 km - Recurring"},{"$f":"'WAPC Inputs'!C77","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B78","v":"NNI 100G LR4 - Recurring"},{"$f":"'WAPC Inputs'!C78","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B79","v":"NNI 1000 EX 40 km - Recurring"},{"$f":"'WAPC Inputs'!C79","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B80","v":"NNI 10G ER 40 km - Recurring"},{"$f":"'WAPC Inputs'!C80","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B81","v":"NNI 100G ER4 - Recurring"},{"$f":"'WAPC Inputs'!C81","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B82","v":"Virtual NNI Recurring"},{"$f":"'WAPC Inputs'!C82","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B83","v":"NNI Link Recurring"},{"$f":"'WAPC Inputs'!C83","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B84","v":"Second UNI V and AVC offer"},{"$f":"'WAPC Inputs'!C84","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B85","v":"Enhanced SLA - 12"},{"$f":"'WAPC Inputs'!C85","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B86","v":"Enhanced SLA - 12 (24/7)"},{"$f":"'WAPC Inputs'!C86","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B87","v":"Enhanced SLA - 8"},{"$f":"'WAPC Inputs'!C87","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B88","v":"Enhanced SLA - 8 (24/7)"},{"$f":"'WAPC Inputs'!C88","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B89","v":"Enhanced SLA - 6"},{"$f":"'WAPC Inputs'!C89","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B90","v":"Enhanced SLA - 6 (24/7)"},{"$f":"'WAPC Inputs'!C90","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B91","v":"Enhanced SLA - 4"},{"$f":"'WAPC Inputs'!C91","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B92","v":"Enhanced SLA - 4 (24/7)"},{"$f":"'WAPC Inputs'!C92","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B93","v":"Smart Places - Enhanced SLA - 12"},{"$f":"'WAPC Inputs'!C93","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B94","v":"Smart Places - Enhanced SLA - 12 (24/7)"},{"$f":"'WAPC Inputs'!C94","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B95","v":"Smart Places - Enhanced SLA - 8"},{"$f":"'WAPC Inputs'!C95","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B96","v":"Smart places - Enhanced SLA - 8 (24/7)"},{"$f":"'WAPC Inputs'!C96","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B97","v":"Smart Places - Enhanced SLA - 6"},{"$f":"'WAPC Inputs'!C97","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B98","v":"Smart Places - Enhanced SLA - 6 (24/7)"},{"$f":"'WAPC Inputs'!C98","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B99","v":"Smart places - Enhanced SLA - 4"},{"$f":"'WAPC Inputs'!C99","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B100","v":"Smart Places - Enhanced SLA - 4 (24/7)"},{"$f":"'WAPC Inputs'!C100","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B101","v":"Initial Standard Installation"},{"$f":"'WAPC Inputs'!C101","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B102","v":"After Hours Installation"},{"$f":"'WAPC Inputs'!C102","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B103","v":"Fibre upgrade installation"},{"$f":"'WAPC Inputs'!C103","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B104","v":"Subsequent Installation of power supply with battery backup"},{"$f":"'WAPC Inputs'!C104","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B105","v":"Access Component Reactivation"},{"$f":"'WAPC Inputs'!C105","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B106","v":"CVC Set-up & Activation"},{"$f":"'WAPC Inputs'!C106","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B107","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C107","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B108","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C108","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B109","v":"NNI 100G LR4 - Set-up & Activation"},{"$f":"'WAPC Inputs'!C109","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B110","v":"NNI 1000BaseEX - Set-up & Activation"},{"$f":"'WAPC Inputs'!C110","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B111","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C111","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B112","v":"NNI 100G ER4 - Set-up & Activation"},{"$f":"'WAPC Inputs'!C112","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B113","v":"NNI Link Activation"},{"$f":"'WAPC Inputs'!C113","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B114","v":"Virtual NNI Activation"},{"$f":"'WAPC Inputs'!C114","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B115","v":"Service Qualification Enquiry"},{"$f":"'WAPC Inputs'!C115","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B116","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C116","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B117","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C117","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B118","v":"Subsequent Installation in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C118","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B119","v":"Subsequent Installation in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C119","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B120","v":"Subsequent Installation in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C120","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B121","v":"Subsequent Installation in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C121","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B122","v":"CVC Set-up & Activation"},{"$f":"'WAPC Inputs'!C122","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B123","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C123","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B124","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C124","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B125","v":"NNI 1000BaseEx - Set-up & Activation"},{"$f":"'WAPC Inputs'!C125","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B126","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C126","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B127","v":"Site Survey Charge"},{"$f":"'WAPC Inputs'!C127","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B128","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C128","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B129","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C129","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B130","v":"NNI Modification"},{"$f":"'WAPC Inputs'!C130","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B131","v":"NNI Link Modification"},{"$f":"'WAPC Inputs'!C131","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B132","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C132","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B133","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C133","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B134","v":"NNI Modification"},{"$f":"'WAPC Inputs'!C134","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B135","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C135","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B136","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C136","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B137","v":"Equipment Modification (NTD outdoor unit) in Urban Area, Major Rural Area, Minor Rural Area or Remote Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C137","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B138","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C138","v":"Other charges"},null,{"$f":"IF(D389*(1+E$17)*(1-E$8)=0,\"\",D389*(1+E$17)*(1-E$8))","v":""},{"$f":"IFERROR(E389*(1+F$17)*(1-F$8),\"\")","v":""},""]
[null,{"$f":"'WAPC Inputs'!B139","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C139","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B140","v":"Equipment Modification (NTD outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C140","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B141","v":"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"},{"$f":"'WAPC Inputs'!C141","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B142","v":"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"},{"$f":"'WAPC Inputs'!C142","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B143","v":"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"},{"$f":"'WAPC Inputs'!C143","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B144","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 0.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C144","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B145","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.2m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C145","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B146","v":"Equipment Modification (NTD indoor and outdoor unit) in Isolated Area - 1.8m NTD outdoor unit dish"},{"$f":"'WAPC Inputs'!C146","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B147","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C147","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B148","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C148","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B149","v":"Late Cancellation (Site Visit Required) [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C149","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B150","v":"First Missed Appointment [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C150","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B151","v":"Subsequent Missed Appointment [FTTN, FTTB, FTTC, HFC]"},{"$f":"'WAPC Inputs'!C151","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B152","v":"Late Cancellation (Site Visit Required) [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C152","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B153","v":"First Missed Appointment [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C153","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B154","v":"Subsequent Missed Appointment [Fibre, Wireless, Satellite]"},{"$f":"'WAPC Inputs'!C154","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B155","v":"Coordinated Appointment - Standard and After Hours"},{"$f":"'WAPC Inputs'!C155","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B156","v":"Coordinated Appointment - Out of Hours"},{"$f":"'WAPC Inputs'!C156","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B157","v":"Late Cancellation (After Hours Installation Appointment)"},{"$f":"'WAPC Inputs'!C157","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B158","v":"Late Cancellation (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C158","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B159","v":"Late Rescheduling (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C159","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B160","v":"Restoration of an Ordered Product"},{"$f":"'WAPC Inputs'!C160","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B161","v":"Missed Appointment (After Hours)"},{"$f":"'WAPC Inputs'!C161","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B162","v":"Missed Appointment (Coordinated Appointment)"},{"$f":"'WAPC Inputs'!C162","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B163","v":"Incorrect Callout"},{"$f":"'WAPC Inputs'!C163","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B164","v":"Voiceband Reinstatement"},{"$f":"'WAPC Inputs'!C164","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B165","v":"Transition Reversal"},{"$f":"'WAPC Inputs'!C165","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B166","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C166","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B167","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C167","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B168","v":"Late Cancellation (Site Visit Required) in Urban Area or Major Rural Area"},{"$f":"'WAPC Inputs'!C168","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B169","v":"Late Cancellation (Site Visit Required) in Minor Rural Area or Remote Area"},{"$f":"'WAPC Inputs'!C169","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B170","v":"Late Cancellation (Site Visit Required) in Isolated Area"},{"$f":"'WAPC Inputs'!C170","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B171","v":"Missed Appointment (Urban Area or Major Rural Area)"},{"$f":"'WAPC Inputs'!C171","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B172","v":"Missed Appointment (Minor Rural Area or Remote Area)"},{"$f":"'WAPC Inputs'!C172","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B173","v":"Missed Appointment (Isolated Area)"},{"$f":"'WAPC Inputs'!C173","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B174","v":"Restoration "},{"$f":"'WAPC Inputs'!C174","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B175","v":"Service Transfer"},{"$f":"'WAPC Inputs'!C175","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B176","v":"Service Transfer Reversal"},{"$f":"'WAPC Inputs'!C176","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B177","v":"Non Infrastructure Type Transfers"},{"$f":"'WAPC Inputs'!C177","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B178","v":"Ordered CVC Class 0 - Up to the allocated usage for CVC Class 1"},{"$f":"'WAPC Inputs'!C178","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B179","v":"Ordered CVC Class 0 - Greater than the allocated usage for CVC Class 1 up to the allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C179","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B180","v":"Ordered CVC Class 0 - Greater than allocated usage for CVC Class 2 "},{"$f":"'WAPC Inputs'!C180","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B181","v":"Ordered CVC Class 1 - Up to the allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C181","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B182","v":"Ordered CVC Class 1 - Greater than allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C182","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B183","v":"Ordered CVC Class 2 - Greater than allocated usage for CVC Class 2"},{"$f":"'WAPC Inputs'!C183","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B184","v":"Co-Location - Full Rack"},{"$f":"'WAPC Inputs'!C184","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B185","v":"Co-Location - Half Rack"},{"$f":"'WAPC Inputs'!C185","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B186","v":"Cross-Connect"},{"$f":"'WAPC Inputs'!C186","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B187","v":"NBN Co ODF Termination Point"},{"$f":"'WAPC Inputs'!C187","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B188","v":"Building Entry Service"},{"$f":"'WAPC Inputs'!C188","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B189","v":"Set-up NBN Co Co-location (Lockable Full Height Equipment Rack)"},{"$f":"'WAPC Inputs'!C189","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B190","v":"Set-up NBN Co Co-location (Lockable Half Height Equipment Rack)"},{"$f":"'WAPC Inputs'!C190","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B191","v":"Set-up Cross-Connect"},{"$f":"'WAPC Inputs'!C191","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B192","v":"Set-up NBN Co ODF Termination Point"},{"$f":"'WAPC Inputs'!C192","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B193","v":"Supply of First Access Card"},{"$f":"'WAPC Inputs'!C193","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B194","v":"Additional / Replacement Access Card (excluding the First Access Card)  "},{"$f":"'WAPC Inputs'!C194","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B195","v":"Facilities Access - Missed Appointment (During Business Hours)"},{"$f":"'WAPC Inputs'!C195","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B196","v":"Facilities Access Missed Appointment (Outside Business Hours)"},{"$f":"'WAPC Inputs'!C196","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B197","v":"NPIS "},{"$f":"'WAPC Inputs'!C197","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B198","v":"Sandpit"},{"$f":"'WAPC Inputs'!C198","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B199","v":"CSAS Access Capacity 50 Mbps Metro"},{"$f":"'WAPC Inputs'!C199","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B200","v":"CSAS Access Capacity 50 Mbps Regional"},{"$f":"'WAPC Inputs'!C200","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B201","v":"CSAS Access Capacity 100 Mbps Metro"},{"$f":"'WAPC Inputs'!C201","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B202","v":"CSAS Access Capacity 100 Mbps Regional"},{"$f":"'WAPC Inputs'!C202","v":"Other charges"},null,{"$f":"IF(D453*(1+E$17)*(1-E$8)=0,\"\",D453*(1+E$17)*(1-E$8))","v":""},{"$f":"IFERROR(E453*(1+F$17)*(1-F$8),\"\")","v":""},""]
[null,{"$f":"'WAPC Inputs'!B203","v":"CSAS Access Capacity 150 Mbps Metro"},{"$f":"'WAPC Inputs'!C203","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B204","v":"CSAS Access Capacity 150 Mbps Regional"},{"$f":"'WAPC Inputs'!C204","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B205","v":"CSAS Access Capacity 200 Mbps Metro"},{"$f":"'WAPC Inputs'!C205","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B206","v":"CSAS Access Capacity 200 Mbps Regional"},{"$f":"'WAPC Inputs'!C206","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B207","v":"CSAS Access Capacity 300 Mbps Metro"},{"$f":"'WAPC Inputs'!C207","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B208","v":"CSAS Access Capacity 300 Mbps Regional"},{"$f":"'WAPC Inputs'!C208","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B209","v":"CSAS Access Capacity 500 Mbps Metro"},{"$f":"'WAPC Inputs'!C209","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B210","v":"CSAS Access Capacity 500 Mbps Regional"},{"$f":"'WAPC Inputs'!C210","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B211","v":"CSAS Access Capacity 900 Mbps Metro"},{"$f":"'WAPC Inputs'!C211","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B212","v":"CSAS Access Capacity 900 Mbps Regional"},{"$f":"'WAPC Inputs'!C212","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B213","v":"NNI 1000 LX 10 km - Recurring"},{"$f":"'WAPC Inputs'!C213","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B214","v":"NNI 10G LR 10 km - Recurring"},{"$f":"'WAPC Inputs'!C214","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B215","v":"NNI 1000 EX 40 km - Recurring"},{"$f":"'WAPC Inputs'!C215","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B216","v":"NNI 10G ER 40 km - Recurring"},{"$f":"'WAPC Inputs'!C216","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B217","v":"NNI 1000 LX 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C217","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B218","v":"NNI 10G LR 10 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C218","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B219","v":"NNI 1000BaseEx - Set-up & Activation"},{"$f":"'WAPC Inputs'!C219","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B220","v":"NNI 10G ER 40 km - Set-up & Activation"},{"$f":"'WAPC Inputs'!C220","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B221","v":"Access Component Modification (no attendance at Premises required)"},{"$f":"'WAPC Inputs'!C221","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B222","v":"CVC Modification"},{"$f":"'WAPC Inputs'!C222","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B223","v":"On Site Maintainance Call Out"},{"$f":"'WAPC Inputs'!C223","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B224","v":"No Fault Found (No Truck Roll Required)"},{"$f":"'WAPC Inputs'!C224","v":"Other charges"},null,"","",""]
[null,{"$f":"'WAPC Inputs'!B225","v":"(blank)"},{"$f":"'WAPC Inputs'!C225","v":0}]
[null,{"$f":"'WAPC Inputs'!B226","v":"(blank)"},{"$f":"'WAPC Inputs'!C226","v":0}]
[null,{"$f":"'WAPC Inputs'!B227","v":"(blank)"},{"$f":"'WAPC Inputs'!C227","v":0}]
[null,{"$f":"'WAPC Inputs'!B228","v":"(blank)"},{"$f":"'WAPC Inputs'!C228","v":0}]
[null,{"$f":"'WAPC Inputs'!B229","v":"(blank)"},{"$f":"'WAPC Inputs'!C229","v":0}]
[null,{"$f":"'WAPC Inputs'!B230","v":"(blank)"},{"$f":"'WAPC Inputs'!C230","v":0}]
[null,{"$f":"'WAPC Inputs'!B231","v":"(blank)"},{"$f":"'WAPC Inputs'!C231","v":0}]
[null,{"$f":"'WAPC Inputs'!B232","v":"(blank)"},{"$f":"'WAPC Inputs'!C232","v":0}]
[null,{"$f":"'WAPC Inputs'!B233","v":"(blank)"},{"$f":"'WAPC Inputs'!C233","v":0}]