{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["Voorblad","EDC minus lijst ULL","Parameters ULL","collocatie","Inkoop tarief elementen","Annex 4 VULA","inkoop VULA","inkoop MDF SDSL","inkoop MDF VDSL","inkoop ODF FTTH","inkoop ULL tbv Epacity","Parameters","Distributievergoedingen","Mapping","EDC Minus","Tarieven ZM","Tarieven W&O","Rekenblad access","Rekenblad transport","Rekenblad Service level lijn","Rekenblad 2e PVC","KWTtransfersheetOudSAIPVPN","KWTtransfersheetOudVDSL","KWTtransfersheetOudADSLSDSL"],"not_rendered":{"macros":1,"external_links":1,"defined_names":141,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Voorblad","index":0,"n_rows":16,"n_cols":3,"rows_kept":16}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"VOORBLAD"}]
[]
[]
[]
[]
[null,"1.","Beschrijving"]
[]
[null,null,"Deze openbare ND5 toets bevat separate toetsen voor de access en de VPN. "]
[null,null,"Voor combinaties van access en VPN(s) moet een optelling worden gemaakt van de uitkomsten van de separate toetsen."]
[]
[null,"2.","Navigatie"]
[]
[null,null,"Cel kleuren"]
[null,null,"Fictieve getallen"]

{"sheet":"EDC minus lijst ULL","index":1,"n_rows":138,"n_cols":14,"rows_kept":138}
["EDC minus maandbedragen resp LRIC maandbedragen incl en excl TH, E, SEV (interpolatie 2017 uit 2015 en 2018)"]
["product","kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV","grondslag kosten","eenheid"]
["WBA central office",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA FTTH",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA FTTC",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA SDSL",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA VULA (mix van wba co en wba fttc)",{"$nulls":9},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA ETN p2p  met geschat verbruik",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA pairbonded",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA ETN p2p  met geschat verbruik pb",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
[]
["EOK gemiddeld",null,null,0,{"v":1,"d":"1.00"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 2,3 Mb met één koperpaar",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 3 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 5 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 10 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 15 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 20 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",0,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WEAS BT/FTTO incl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS BT/FTTO excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS CITY incl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS CITY excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[0,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","Technische Huisvesting t/m MDF in m2","kWh Energie t/m MDF",null,"kosten vva evkc/RAC"]
["verkeer evkc to evkc",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer evkc to host",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer access netwerk  host",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer voice carrier systeem",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer premium transit",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
[]
["tdm poort 2mbits",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort enkel"]
["tdm poort 155mbits",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort enkel"]
["isdn 1/2 lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["isdn 15/20/30 lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["pstn lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["hdsl modem isdn 15/20/30",0,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
[]
["Voip per minuut",{"v":0.01,"d":"0.0100"},null,0,0,0,0,0,0,0,0,0,"EDC minus","minuut"]
["Voip transit per minuut",{"v":0.01,"d":"0.0100"},null,0,0,0,0,0,0,0,0,0,"EDC minus","minuut"]
[0,0,null,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0]
["vaste transmissie mobiel data",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","MB"]
["vaste transmissie mobiel sms",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","bericht"]
["vaste transmissie mobiel spraak",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["radionet mobiel data",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","MB"]
["radionet mobiel sms",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","bericht"]
["radionet mobiel spraak",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","minuut"]
["mobiel vast bedrag per maand (LRIC residu)",{"$nulls":11},"LRIC","aansluiting"]
[{"$nulls":3},"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["broadcast platform kpn retail",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["broadcast platform kpn whs",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["broadcast transport",0,null,0,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["unicast platform",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["w.v.unicast npvr",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["w.v. unicast vod",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","Technische Huisvesting t/m MDF in m2","kWh Energie t/m MDF","kosten vva  MDF t/m cp","kosten vva cp-cp"]
["ILL 2048 kbit/s lokaal collo",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 2048 kbit/s lokaal telco (incl LEP/CP)",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 2048 kbit/s regionaal collo",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 2048 kbit/s regionaal telco (incl LEP/CP)",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 2 Mbit/s (VC12) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILLP 34 Mbit/s (VC3) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 155 Mbit/s (VC4) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 622 Mbit/s (4*STM1) UTN-A PAN(SDH)",null,null,0,0,0,0,0,0,0,0,0,"EDC minus","aansluiting"]
["ILL tie cable",{"$nulls":3},{"v":1,"d":"1.00"},0,0,0,0,0,0,0,"EDC minus","aansluiting"]
["ILL 2 Mbit/s CP CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 34 Mbit/s (VC3) CP-CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 155 Mbit/s CP_CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[{"$nulls":12},"EDC minus","aansluiting"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","TH t/m MDF in m2","kWh E t/m MDF","kosten vva  MDF t/m cp","kosten vva cp-cp"]
["CPA 34 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 155 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 622 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 2500 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA afstapelpunt",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["dark fiber e2e excl odf per stuk",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["dark fiber per km vezelpaar boven MB",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","kilometer vzp"]
["ODF per km vezelpaar (off net en protectie)",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","kilometer vzp"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WDM segment t/m 2,5G passief metro",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["WDM segment t/m 2,5G metro regionaal",null,null,0,0,0,0,0,null,null,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["WDM segment t/m 2,5G regionaal nationaal",null,null,0,0,0,0,0,null,null,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WDM segment 10G passief metro",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["WDM segment 10G metro regionaal",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["WDM segment 10G regionaal nationaal",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["generiek IP platform wba internet",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["generiek IP platform wba itv",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[]
["generiek IP platform per 10GB",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort"]
[]
[{"$nulls":11},"kosten vva"]
["Anti DDOS platformkosten premium",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
["Anti DDOS platformkosten basic",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
["Helpdesk premium",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
["Helpdesk basic",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
[]
["Datacenter_Connect_10Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_100Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_400Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_1Gbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_10Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_100Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_400Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_1Gbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[{"$nulls":8},"TH in MC  in m2","kWh E in MC"]
["WETS TH, E in MC (is gehalveerd, moet nog * 3,8 volgens berekening Carel)",{"$nulls":7},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,"EDC minus","eindpunt"]
[{"$nulls":4},"TAN","SAN","PAN"]
["WEAS BT dood glas",{"$nulls":3},0,0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT bestaand nieuwe klant",{"$nulls":3},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT nieuw",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT upgrade snelheid",{"$nulls":3},0,0,0,{"$nulls":5},"LRIC","aansluiting"]
[{"$nulls":4},0,0,0]
["WEAS ST dood glas",{"$nulls":3},0,0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS ST nearnet",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS ST offnet",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
[]
["straalverbinding WEAS",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
["straalverbinding EVENTS met mast",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
["straalverbindding EVENTS zonder mast",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
[]
["Newtel platformkosten incl transmissie",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["Newtel IVR Telios",0,{"$nulls":10},"EDC minus","minuut"]
["Newtel IVR Telios spraakherkenning",0,{"$nulls":10},"EDC minus","minuut"]
["Storm ",0,{"$nulls":10},"EDC minus","seat?"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WEAS FTTH  BT excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS FTTH CITY excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
["backhaul FTTH BT tot MC",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["backhaul FTTH ST tot MC",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]

{"sheet":"Parameters ULL","index":2,"n_rows":64,"n_cols":8,"rows_kept":64}
[]
[{"$nulls":4},{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[{"$nulls":4},{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"PARAMETERS ULL"}]
[]
[]
[]
[null,"1.","Generieke parameters"]
[]
[{"$nulls":3}," Contractsduur per Service"]
[{"$nulls":3},"Contractsduur (mnd)",36]
[]
[]
[null,"2. ","Verkeersparameters"]
[]
[null,"WAP verkeer per aansluiting"]
[]
[{"$nulls":3},"Verkeer",100,"kbps"]
[]
[]
[null,"3. ","Mix van NLS1/2/3"]
[]
[]
[{"$nulls":4},"NLS1","NLS2","NLS3 <25m","NLS3 25-125m"]
[{"$nulls":3},"Mix van NLS varianten op basis van CARE",{"v":1,"d":"100.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
[{"$nulls":3},"NLS3 25-125m tarief",100,"+ NLS1 tarief"]
[]
[{"$nulls":3},"MDF NLS1/2/3 mix tarief",{"$f":"$E$24*'Inkoop tarief elementen'!$E$13+$F$24*'Inkoop tarief elementen'!$E$15+$G$24*'Inkoop tarief elementen'!$E$16+$H$24*($E$26+'Inkoop tarief elementen'!$E$13)","v":70.79}]
[{"$nulls":3},"MDF PB NLS1/2/3 mix tarief",{"$f":"$E$24*'Inkoop tarief elementen'!$F$13+$F$24*'Inkoop tarief elementen'!$F$17+$G$24*'Inkoop tarief elementen'!$F$17+$H$24*($E$26+'Inkoop tarief elementen'!$F$13)","v":166.88}]
[{"$nulls":3},"VULA NLS1/2/3 mix tarief",{"$f":"$E$24*'Tarieven W&O'!$H$81+$F$24*'Tarieven W&O'!$H$84+$G$24*'Tarieven W&O'!$H$88+$H$24*($E$26+'Tarieven W&O'!$H$81)","v":{"v":40,"d":"40.00"}}]
[{"$nulls":3},"VULA PB NLS1/2/3 mix tarief",{"$f":"$E$24*'Annex 4 VULA'!$J$37+$F$24*'Tarieven W&O'!$H$98+$G$24*'Tarieven W&O'!$H$98+$H$24*($E$26+'Annex 4 VULA'!$J$37)","v":0}]
[]
[null,"4.","ODF FTTH parameters"]
[]
[]
[{"$nulls":3},"Totaal Homes Activated",{"v":1,"d":"100%"}]
[{"$nulls":3},"Homes activated KPN/RFW",{"v":1,"d":"100%"}]
[{"$nulls":3},"Gemiddeld aantal actieve operators",1]
[{"$nulls":3},"Afschrijvingstermijn Eenmalige aansluitbijdrage Area PoP",50,"jaar"]
[{"$nulls":3},"Afschrijvingstermijn VVE (de)patching",50,"jaar"]
[{"$nulls":3},"Aantal homes passed per Area PoP",100000]
[{"$nulls":3},"Aantal metrische eenheden KPN/TOTAAL",{"v":0.9,"d":"90.00%"}]
[{"$nulls":3},"Aantal Cityringen KPN /totaal",{"v":0.9,"d":"90.00%"}]
[]
[]
[null,"5.","WEAS-over-koper parameters"]
[]
[{"$nulls":3},"Type access","Aantal koperparen"]
[{"$nulls":3},"EOK tot 2,3 Mb met één koperpaar",{"v":1,"d":"1.0"}]
[{"$nulls":3},"EOK tot 3 Mb",{"v":1,"d":"1.0"}]
[{"$nulls":3},"EOK tot 5 Mb",{"v":1,"d":"1.0"}]
[{"$nulls":3},"EOK tot 10 Mb",{"v":1,"d":"1.0"}]
[{"$nulls":3},"EOK tot 15 Mb",{"v":1,"d":"1.0"}]
[{"$nulls":3},"EOK tot 20 Mb",{"v":1,"d":"1.0"}]
[]
[null,"6.","VULA parameters"]
[]
[{"$nulls":3},"Contractsduur (mnd)",{"$f":"7*12","v":84}]
[]
[{"$nulls":3},"Aantal retail aansluitingen op VULA",{"v":10000000,"d":"10,000,000"}]
[]
[]
[]
[null,"End of sheet"]

{"sheet":"collocatie","index":3,"n_rows":192,"n_cols":10,"rows_kept":192}
[]
[{"$nulls":4},{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[{"$nulls":4},{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"COLLOCATIE"}]
[]
[]
[]
[null,"1.","Tarieven + parameters collocatie"]
[]
[{"$nulls":3},"MDF collocatie"]
[{"$nulls":3},"Footprint (2 m2)",{"v":5794.92,"d":"5,794.92"},"eenmalig"]
[{"$nulls":3},"Footprint (2 m2)",963.15,"per jaar"]
[{"$nulls":3},"Koppelkabel, 600 DA",{"v":5880.22,"d":"5,880.22"},"eenmalig"]
[{"$nulls":3},"SIP kast (1000 DA)",{"v":2565.93,"d":"2,565.93"},"eenmalig"]
[{"$nulls":3},"48V voedingskast",{"v":2212.03,"d":"2,212.03"},"eenmalig"]
[{"$nulls":3},"48V no break voorziening",{"v":7427.13,"d":"7,427.13"},"eenmalig"]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":6583.11,"d":"6,583.11"},"eenmalig"]
[{"$nulls":3},"48V no break voorziening",0.13,"prijs per kWh"]
[{"$nulls":3},"48V no break voorziening, voorschottarief",3.06,"per lijn per jaar"]
[{"$nulls":3},"SEV (tarief per lijn)",2.97,"per lijn per jaar"]
[]
[{"$nulls":3},"WBA/WLL collocatie"]
[{"$nulls":3},"Footprint (2 m2)",{"v":5795.27,"d":"5,795.27"},"eenmalig"]
[{"$nulls":3},"Footprint (2 m2)",963.15,"per jaar"]
[{"$nulls":3},"48V voedingskast",{"v":2212.19,"d":"2,212.19"},"eenmalig"]
[{"$nulls":3},"48V no break voorziening",{"v":7426.79,"d":"7,426.79"},"eenmalig"]
[{"$nulls":3},"WBA/WLL koppelkabel met 4 vezelparen",{"v":4027.69,"d":"4,027.69"},"eenmalig"]
[{"$nulls":3},"Stroommeter",{"v":224,"d":"224.00"},"eenmalig"]
[{"$nulls":3},"Stroommeter",33.23,"per maand"]
[{"$nulls":3},"48V no break voorziening",0.13,"prijs per kWh"]
[{"$nulls":3},"SEV bij WLL  collocatie",0.09,"prijs per kWh"]
[]
[{"$nulls":3},"WBA/WLL collocatie, verbruik per MC"]
[{"$nulls":3},"Aantal WETS per MC locatie",{"v":1,"d":"1.0"}]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"$E$33*'EDC minus lijst ULL'!$I$114/2","v":{"v":0.5,"d":"0.50"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$33*'EDC minus lijst ULL'!$I$114/2","v":{"v":0.5,"d":"0.50"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$33*'EDC minus lijst ULL'!$I$114/2","v":{"v":0.5,"d":"0.50"}}]
[{"$nulls":3},"WBA/WLL koppelkabel met 4 vezelparen",{"v":1,"d":"1.00"}]
[{"$nulls":3},"Stroommeter",{"$f":"$E$33*'EDC minus lijst ULL'!$I$114/2","v":{"v":0.5,"d":"0.50"}}]
[{"$nulls":3},"Energie",{"$f":"$E$33*'EDC minus lijst ULL'!$J$114","v":1}]
[]
[{"$nulls":3},"Economische afschrijvingstermijn b+d koppelkabel, footprint en SIP kast",50,"jaar"]
[{"$nulls":3},"Economische afschrijvingstermijn 48V stroomvoorziening en glasvezeldoorbekabeling",50,"jaar"]
[]
[{"$nulls":3},"Bezettingsgraad koppelkabel",{"v":1,"d":"100%"}]
[{"$nulls":3},"Bezettingsgraad SIP kast",{"v":1,"d":"100%"}]
[]
[{"$nulls":3},"Aantal MDF locaties",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"Aantal MC locaties",{"v":1000,"d":"1,000"}]
[{"$nulls":3},"Aantal VULA lijnen",{"$f":"'Parameters ULL'!$E$60","v":{"v":10000000,"d":"10,000,000"}}]
[{"$nulls":3},"Aantal MDF lijnen",{"v":10000000,"d":"10,000,000"},"(prognose 2017)"]
[]
[]
[null,"2.","Output gegevens"]
[]
[{"$nulls":3},"MDF collo, VDSL"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$3/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E58*(F58/(12*I58)+G58/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",1,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E59*G59/12","v":{"v":0.255,"d":"0.26"}}]
[{"$nulls":3},"SEV",1,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E60*G60/12","v":{"v":0.24750000000000003,"d":"0.25"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"1/(600*$E$44)","v":{"v":1.6666666666666668E-3,"d":"0.0017"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E61*(F61/(12*I61)+G61/12)","v":{"v":0.016333944444444446,"d":"0.02"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"1/(1000*$E$45)","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E62*(F62/(12*I62)+G62/12)","v":{"v":0.00427655,"d":"0.00"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E63*(F63/(12*I63)+G63/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E64*(F64/(12*I64)+G64/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E65*(F65/(12*I65)+G65/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J58:J66)","v":{"v":0.9997511111111113,"d":"1.00"}}]
[]
[]
[{"$nulls":3},"MDF collo, SDSL"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$6/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E73*(F73/(12*I73)+G73/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",1,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E74*G74/12","v":{"v":0.255,"d":"0.26"}}]
[{"$nulls":3},"SEV",1,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E75*G75/12","v":{"v":0.24750000000000003,"d":"0.25"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"1/(600*$E$44)","v":{"v":1.6666666666666668E-3,"d":"0.0017"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E76*(F76/(12*I76)+G76/12)","v":{"v":0.016333944444444446,"d":"0.02"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"1/(1000*$E$45)","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E77*(F77/(12*I77)+G77/12)","v":{"v":0.00427655,"d":"0.00"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E78*(F78/(12*I78)+G78/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E79*(F79/(12*I79)+G79/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E80*(F80/(12*I80)+G80/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J73:J81)","v":{"v":0.9997511111111113,"d":"1.00"}}]
[]
[]
[{"$nulls":3},"MDF collo, Pair bonding"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$9/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E88*(F88/(12*I88)+G88/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",2,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E89*G89/12","v":0.51}]
[{"$nulls":3},"SEV",2,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E90*G90/12","v":{"v":0.49500000000000005,"d":"0.50"}}]
[{"$nulls":3},"Koppelkabel",{"$f":"2/(600*$E$44)","v":{"v":3.3333333333333335E-3,"d":"0.0033"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E91*(F91/(12*I91)+G91/12)","v":{"v":0.03266788888888889,"d":"0.03"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"2/(1000*$E$45)","v":{"v":2E-3,"d":"0.0020"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E92*(F92/(12*I92)+G92/12)","v":{"v":0.0085531,"d":"0.01"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E93*(F93/(12*I93)+G93/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E94*(F94/(12*I94)+G94/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E95*(F95/(12*I95)+G95/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J88:J96)","v":{"v":1.522861605555556,"d":"1.52"}}]
[]
[]
[{"$nulls":3},"VULA collo"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"$E$34*$E$48/$E$49","v":{"v":5e-05,"d":"0.000050"}},{"$f":"$E$22","v":{"v":5795.27,"d":"5,795.27"}},{"$f":"$E$23","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E103*(F103/(12*I103)+G103/12)","v":{"v":0.004496064166666667,"d":"0.0045"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$35*$E$48/$E$49","v":{"v":5e-05,"d":"0.000050"}},{"$f":"$E$24","v":{"v":2212.19,"d":"2,212.19"}},null,null,{"$f":"$E$42","v":50},{"$f":"E104*(F104/(12*I104)+G104/12)","v":{"v":1.8434916666666668E-4,"d":"0.0002"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$36*$E$48/$E$49","v":{"v":5e-05,"d":"0.000050"}},{"$f":"$E$25","v":{"v":7426.79,"d":"7,426.79"}},null,null,50,{"$f":"E105*(F105/(12*I105)+G105/12)","v":{"v":6.188991666666667E-4,"d":"0.0006"}}]
[{"$nulls":3},"WBA/WLL koppelkabel met 4 vezelparen",{"$f":"$E$37*$E$48/$E$49","v":{"v":1E-4,"d":"0.000100"}},{"$f":"$E$26","v":{"v":4027.69,"d":"4,027.69"}},null,null,50,{"$f":"E106*(F106/(12*I106)+G106/12)","v":{"v":6.7128166666666667E-4,"d":"0.0007"}}]
[{"$nulls":3},"Stroommeter",{"$f":"$E$38*$E$48/$E$49","v":{"v":5e-05,"d":"0.000050"}},{"$f":"$E$27","v":{"v":224,"d":"224.00"}},{"$f":"$E$28*12","v":398.76},null,50,{"$f":"E107*(F107/(12*I107)+G107/12)","v":{"v":1.6801666666666666E-3,"d":"0.0017"}}]
[{"$nulls":3},"48V no break voorziening /kWh",{"$f":"$E$39*$E$48/$E$49","v":{"v":1E-4,"d":"0.000100"}},null,null,{"$f":"$E$29","v":0.13},50,{"$f":"E108*H108","v":{"v":1.3000000000000001E-5,"d":"0.0000"}}]
[{"$nulls":3},"SEV /kWh",{"$f":"$E$39*$E$48/$E$49","v":{"v":1E-4,"d":"0.000100"}},null,null,{"$f":"$E$30","v":0.09},50,{"$f":"E109*H109","v":{"v":9e-06,"d":"0.0000"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J103:J110)","v":{"v":0.007672760833333334,"d":"0.0077"}}]
[]
[]
[{"$nulls":3},"EoK"]
[]
[{"$nulls":3},"Per EoK aansluiting","Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"AVERAGE('EDC minus lijst ULL'!$I$13:$I$18)/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E117*(F117/(12*I117)+G117/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[]
[]
[{"$nulls":3},"MDF collo, Pair bonding"]
[]
[{"$nulls":3},"Per MDF lijn","Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Energie",1,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E123*G123/12","v":{"v":0.255,"d":"0.26"}}]
[{"$nulls":3},"SEV",1,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E124*G124/12","v":{"v":0.24750000000000003,"d":"0.25"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"1/(600*$E$44)","v":{"v":1.6666666666666668E-3,"d":"0.0017"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E125*(F125/(12*I125)+G125/12)","v":{"v":0.016333944444444446,"d":"0.02"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"1/(1000*$E$45)","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E126*(F126/(12*I126)+G126/12)","v":{"v":0.00427655,"d":"0.00"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E127*(F127/(12*I127)+G127/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E128*(F128/(12*I128)+G128/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E129*(F129/(12*I129)+G129/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J122:J130)","v":{"v":0.5501476111111112,"d":"0.55"}}]
[]
[]
[{"$nulls":3},"MDF collo, ILL smalband"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$60","v":{"v":0,"d":"0.0000"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E137*(F137/(12*I137)+G137/12)","v":0}]
[{"$nulls":3},"Energie",2,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E138*G138/12","v":0.51}]
[{"$nulls":3},"SEV",2,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E139*G139/12","v":{"v":0.49500000000000005,"d":"0.50"}}]
[{"$nulls":3},"Koppelkabel",{"$f":"2/(600*$E$44)","v":{"v":3.3333333333333335E-3,"d":"0.0033"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E140*(F140/(12*I140)+G140/12)","v":{"v":0.03266788888888889,"d":"0.03"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"2/(1000*$E$45)","v":{"v":2E-3,"d":"0.0020"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E141*(F141/(12*I141)+G141/12)","v":{"v":0.0085531,"d":"0.01"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E142*(F142/(12*I142)+G142/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E143*(F143/(12*I143)+G143/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E144*(F144/(12*I144)+G144/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J137:J145)","v":{"v":1.073258105555556,"d":"1.07"}}]
[]
[]
[{"$nulls":3},"MDF collo, PSTN"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$36/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E152*(F152/(12*I152)+G152/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",1,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E153*G153/12","v":{"v":0.255,"d":"0.26"}}]
[{"$nulls":3},"SEV",1,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E154*G154/12","v":{"v":0.24750000000000003,"d":"0.25"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"1/(600*$E$44)","v":{"v":1.6666666666666668E-3,"d":"0.0017"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E155*(F155/(12*I155)+G155/12)","v":{"v":0.016333944444444446,"d":"0.02"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"1/(1000*$E$45)","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E156*(F156/(12*I156)+G156/12)","v":{"v":0.00427655,"d":"0.00"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E157*(F157/(12*I157)+G157/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E158*(F158/(12*I158)+G158/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E159*(F159/(12*I159)+G159/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J152:J160)","v":{"v":0.9997511111111113,"d":"1.00"}}]
[]
[]
[{"$nulls":3},"MDF collo, ISDN1,2"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$34/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E167*(F167/(12*I167)+G167/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",1,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E168*G168/12","v":{"v":0.255,"d":"0.26"}}]
[{"$nulls":3},"SEV",1,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E169*G169/12","v":{"v":0.24750000000000003,"d":"0.25"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"1/(600*$E$44)","v":{"v":1.6666666666666668E-3,"d":"0.0017"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E170*(F170/(12*I170)+G170/12)","v":{"v":0.016333944444444446,"d":"0.02"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"1/(1000*$E$45)","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E171*(F171/(12*I171)+G171/12)","v":{"v":0.00427655,"d":"0.00"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E172*(F172/(12*I172)+G172/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E173*(F173/(12*I173)+G173/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E174*(F174/(12*I174)+G174/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J167:J175)","v":{"v":0.9997511111111113,"d":"1.00"}}]
[]
[]
[]
[{"$nulls":3},"MDF collo, ISDN15,20,30"]
[]
[{"$nulls":4},"Eenheden per lijn","VVE","VVA per jaar","EUR per kWh","Afschr. Termijn","Kosten per lijn"]
[{"$nulls":3},"Footprint (2 m2)",{"$f":"'EDC minus lijst ULL'!$I$35/2","v":{"v":0.005,"d":"0.0050"}},{"$f":"$E$10","v":{"v":5794.92,"d":"5,794.92"}},{"$f":"$E$11","v":963.15},null,{"$f":"$E$41","v":50},{"$f":"E183*(F183/(12*I183)+G183/12)","v":{"v":0.44960350000000004,"d":"0.45"}}]
[{"$nulls":3},"Energie",2,null,{"$f":"$E$18","v":3.06},null,null,{"$f":"E184*G184/12","v":0.51}]
[{"$nulls":3},"SEV",2,null,{"$f":"$E$19","v":2.97},null,null,{"$f":"E185*G185/12","v":{"v":0.49500000000000005,"d":"0.50"}}]
[{"$nulls":3},"Koppelkabel (600 DA)",{"$f":"2/(600*$E$44)","v":{"v":3.3333333333333335E-3,"d":"0.0033"}},{"$f":"$E$12","v":{"v":5880.22,"d":"5,880.22"}},null,null,{"$f":"$E$41","v":50},{"$f":"E186*(F186/(12*I186)+G186/12)","v":{"v":0.03266788888888889,"d":"0.03"}}]
[{"$nulls":3},"SIP kast (1000 DA)",{"$f":"2/(1000*$E$45)","v":{"v":2E-3,"d":"0.0020"}},{"$f":"$E$13","v":{"v":2565.93,"d":"2,565.93"}},null,null,{"$f":"$E$41","v":50},{"$f":"E187*(F187/(12*I187)+G187/12)","v":{"v":0.0085531,"d":"0.01"}}]
[{"$nulls":3},"48V voedingskast",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$14","v":{"v":2212.03,"d":"2,212.03"}},null,null,{"$f":"$E$42","v":50},{"$f":"E188*(F188/(12*I188)+G188/12)","v":{"v":0.003686716666666667,"d":"0.00"}}]
[{"$nulls":3},"48V no break voorziening",{"$f":"$E$47/$E$50","v":{"v":1E-3,"d":"0.0010"}},{"$f":"$E$15","v":{"v":7427.13,"d":"7,427.13"}},null,null,{"$f":"$E$42","v":50},{"$f":"E189*(F189/(12*I189)+G189/12)","v":{"v":0.01237855,"d":"0.01"}}]
[{"$nulls":3},"Interne doorbekabeling 4 glasvezelparen",{"v":1E-3,"d":"0.0010"},{"$f":"$E$16","v":{"v":6583.11,"d":"6,583.11"}},null,null,{"$f":"$E$42","v":50},{"$f":"E190*(F190/(12*I190)+G190/12)","v":{"v":0.01097185,"d":"0.01"}}]
[]
[{"$nulls":3},"Totaal",{"$nulls":5},{"$f":"SUM(J183:J191)","v":{"v":1.522861605555556,"d":"1.52"}}]

{"sheet":"Inkoop tarief elementen","index":4,"n_rows":85,"n_cols":6,"rows_kept":85}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"INKOOP TARIEF ELEMENTEN"}]
[]
[]
[]
[null,"1. MDF access tarieven (per 1-1-2017)"]
[]
[null,null,"VVE connect","shared","non-shared","VDSL bonding"]
[null,null,"new line",{"v":14.63,"d":"€ 14.63"},{"v":12.85,"d":"€ 12.85"}]
[null,null,"telco-telco",{"v":17.14,"d":"€ 17.14"},{"v":13.13,"d":"€ 13.13"},{"v":30.31,"d":"€ 30.31"}]
[null,null,"NLS type 1 ZTL",null,{"v":18.79,"d":"€ 18.79"}]
[null,null,"NLS type 1",null,{"v":70.79,"d":"€ 70.79"},{"v":166.88,"d":"€ 166.88"}]
[null,null,"NLS type 1 DHZ",null,null,{"v":69.23,"d":"€ 69.23"}]
[null,null,"NLS type 2",null,{"v":310.65,"d":"€ 310.65"}]
[null,null,"NLS type 3",null,{"v":541.12,"d":"€ 541.12"}]
[null,null,"NLS type 2/3",null,null,{"v":754.48,"d":"€ 754.48"}]
[null,null,"NLS type 2/3 DHZ",null,null,{"v":656.85,"d":"€ 656.85"}]
[]
[null,null,"VVE disconnect",null,"Eenmalig"]
[null,null,"Access Line disconnection","non-shared",{"v":6.17,"d":"€ 6.17"}]
[null,null,"Access Line disconnection","shared",{"v":10.18,"d":"€ 10.18"}]
[null,null,"Access Line disconnection","VDSL bonding",{"v":15.46,"d":"€ 15.46"}]
[]
[null,null,"VVA",null,"Per mnd"]
[null,null,"MDF Access xTL","non-shared",{"v":7.93,"d":"€ 7.93"}]
[null,null,"MDF Access aSL","shared",{"v":0.1111,"d":"€ 0.11"}]
[null,null,"MDF Access Pair bonding","VDSL bonding",{"v":8.38,"d":"€ 8.38"}]
[]
[null,"3. Information product tariffs Tariffs"]
[]
[{"$nulls":4},"Eenmalig"]
[null,null,"Carrier Information Product (CIP)",null,{"v":2.01,"d":"€ 2.01"}]
[]
[null,"3. Optional Service Tariffs"]
[]
[null,null,"VVA",null,"Per mnd"]
[null,null,"Premium service ('Additional serviceniveau' from SLA S&I)",null,{"v":2.39,"d":"€ 2.39"}]
[null,null,"Special SLA",null,{"v":5.35,"d":"€ 5.35"}]
[]
[null,"4. Reggefiber ODF FTTH tarieven (per 1-1-2016, v.2.2.11)"]
[]
[]
[]
[null,null,"VVE",null,"Eenmalig"]
[null,null,"Aansluitbijdrage + patching",null,{"v":101.32,"d":"€ 101.32"}]
[null,null,"Telco-Telco migratie ",null,{"v":29.4,"d":"€ 29.40"}]
[null,null,"Depatching",null,{"v":13.28,"d":"€ 13.28"}]
[]
[null,null,"VVA",null,"Per mnd"]
[null,null,"Landelijk uniform tarief",null,{"v":18.92,"d":"€ 18.92"}]
[]
[null,null,"FttH Reggefiber korting ODF "]
[null,null,"Korting",null,{"v":0.0982,"d":"9.82%"}]
[]
[null,null,"VVA",null,"Per mnd"]
[null,null,"Premium SLA per IGP",null,{"v":13.05,"d":"€ 13.05"}]
[]
[null,null,"VVE",null,"Eenmalig"]
[null,null,"Installatie op FTU niet gelijktijdig met HAS",null,{"v":41.02,"d":"€ 41.02"}]
[]
[null,null,"Additionele tarieven"]
[]
[null,null,"VVE",null,"Eenmalig"]
[null,null,"Eenmalige aansluitbijdrage per Area PoP",null,{"v":3340.57,"d":"€ 3,340.57"}]
[null,null,"ODF information product",null,{"v":0.05,"d":"€ 0.05"}]
[]
[null,null,"VVA",null,"Per mnd"]
[null,null,"City-ring per Area PoP",null,{"v":668.11,"d":"€ 668.11"}]
[null,null,"Dienst Collocatie per Area PoP",null,{"v":556.76,"d":"€ 556.76"}]
[null,null,"Stroom per aansluiting",null,{"v":0.8,"d":"€ 0.80"}]
[]
[null,null,"Totaal (omgeslagen per aansluiting)",null,"Per mnd"]
[null,null,"Eenmalige aansluitbijdrage per Area PoP",null,{"$f":"($E$65/'Parameters ULL'!$E$38/('Parameters ULL'!$E$37*'Parameters ULL'!$E$41)/(12*'Parameters ULL'!$E$39))","v":{"v":5.5676166666666674E-5,"d":"€ 0.00"}}]
[null,null,"City-ring per Area PoP",null,{"$f":"$E$69*'Parameters ULL'!$E$43/('Parameters ULL'!$E$41*'Parameters ULL'!$E$37)","v":{"v":0.00601299,"d":"€ 0.01"}}]
[null,null,"Dienst Collocatie per Area PoP",null,{"$f":"$E$70*'Parameters ULL'!$E$42/('Parameters ULL'!$E$41*'Parameters ULL'!$E$37)","v":{"v":0.00501084,"d":"€ 0.01"}}]
[null,null,"Stroom per aansluiting",null,{"$f":"E71","v":{"v":0.8,"d":"€ 0.80"}}]
[null,null,"ODF informatie product",null,{"$f":"$E$66/(12*'Parameters ULL'!$E$40)","v":{"v":8.3333333333333344E-5,"d":"€ 0.00"}}]
[null,null,"Additionele tarieven",null,{"$f":"SUM(E74:E78)","v":{"v":0.8111628395,"d":"€ 0.81"}}]
[]
[]
[]
[]
[]
[null,"End of Sheet"]

{"sheet":"Annex 4 VULA","index":5,"n_rows":102,"n_cols":12,"rows_kept":102,"merged":[[6,0,6,10],[8,0,8,10],[8,11,8,20],[8,21,8,31],[8,32,8,42],[8,43,8,53],[8,54,8,64],[8,65,8,75],[8,76,8,86],[8,87,8,97],[8,98,8,108],[8,109,8,119],[8,120,8,130],[8,131,8,141],[8,142,8,152],[8,153,8,163],[8,164,8,174],[8,175,8,185],[8,186,8,196],[8,197,8,207],[8,208,8,218],[8,219,8,229],[8,230,8,240],[8,241,8,251],[8,252,8,254],[9,0,9,10],[9,11,9,20],[9,21,9,31],[9,32,9,42],[9,43,9,53],[9,54,9,64],[9,65,9,75],[9,76,9,86],[9,87,9,97],[9,98,9,108],[9,109,9,119],[9,120,9,130],[9,131,9,141],[9,142,9,152],[9,153,9,163],[9,164,9,174],[9,175,9,185],[9,186,9,196],[9,197,9,207],[9,208,9,218],[9,219,9,229],[9,230,9,240],[9,241,9,251],[9,252,9,254],[11,0,11,10],[11,11,11,20],[11,21,11,31],[11,32,11,42],[11,43,11,53],[11,54,11,64],[11,65,11,75],[11,76,11,86],[11,87,11,97],[11,98,11,108],[11,109,11,119],[11,120,11,130],[11,131,11,141],[11,142,11,152],[11,153,11,163],[11,164,11,174],[11,175,11,185],[11,186,11,196],[11,197,11,207],[11,208,11,218],[11,219,11,229],[11,230,11,240],[11,241,11,251],[11,252,11,254],[42,2,42,3],[51,2,51,3],[89,7,89,8]]}
[]
[]
[]
[]
[]
[]
["WBA Annex 4 VULA"]
[]
["Tariffs Consumer an Business modules"]
["Version 1.4"]
[]
["Valid from 1 jan 2017"]
[]
[]
[]
[]
[]
["Tariff VULA Modules*",{"$nulls":9}," "]
["* all tariffs in euro's excl. VAT"]
["1. Network Access Line Types"]
[]
[null,"VULA tariffs replacing regular WBA Network Access Line Type Tariffs"]
[null,null,"Shared ADSL2+_POTS, (V)VDSL2",{"$nulls":6},{"v":10.14,"d":"€ 10.14"},"per line"]
[null,null,"Non shared ADSL2+_POTS, (V)VDSL2",{"$nulls":6},{"v":3.67,"d":"€ 3.67"},"per line"]
[null,null,"Non shared (V)VDSL2 Bonding",{"$nulls":6},{"v":12.36,"d":"€ 12.36"},"per line"]
[null,"Non recurring tariffs Network Access Ports ADSL2+_POTS, (V)VDSL2 based on MDF and streetcabinet access"]
[null,null,"Block of ports for 84 months",{"$nulls":6},{"v":1735000,"d":"€ 1,735,000"},"per 10.000 ports",{"v":10000,"d":"10,000"}]
[{"$nulls":9},{"v":950000,"d":"€ 950,000"},"per 5.000 ports"]
[null,null,"Pair Bonding occupies 2 ports"]
[]
[null,"Non recurring tariffs Network Access line"]
[null,null,"New line (including Telco - Telco and WSO - WSO migrations)",{"$nulls":6},{"v":25,"d":"€ 25.00"},"per line"]
[null,null,"Disconnection of Network Access line",{"$nulls":6},{"v":10,"d":"€ 10.00"},"per line"]
[null,null,"Order cancellation",{"$nulls":6},{"v":25,"d":"€ 25.00"},"per line"]
[]
[null,"Non recurring surcharge for delivery on a new Access Line and other Line charges"]
[null,null,"Pair Bonding NLS type 1 - Regular order including Test & Label",{"$nulls":6},0,"extra"]
[null,null,"All other line tariffs as specified in Annex 4 WBA-E LWAP"]
[]
["2.","Access PVC/VLAN tariffs"]
[]
[null,"Monthly tariffs Point to MultiPoint Access PVC/VLAN and Broadcast Streams"]
[null,null,"PVC/VLAN Point to MultiPoint",null,"Aggregation"]
[{"$nulls":4},"Level LWAP"]
[null,null,"One Best Effort PVC/VLAN",null,"included in line tariff"]
[null,null,"One RTV Broadcast Streams",null,"included in line tariff"]
[null,null,"One Premium mngd PVC/VLAN ≤256/256 Kbps",null,"included in line tariff"]
[null,null,"One Premium PVC/VLAN ≤2/2Mbps",null,"included in line tariff"]
[null,null,"Other Premium PVC/VLAN",null,{"v":16.02,"d":"€16.02"}]
[]
[null,"Monthly tariffs Point to Point Access PVC/VLAN"]
[null,null,"PVC/VLAN Point to Point",null,"Aggregation"]
[{"$nulls":4},"Level LWAP"]
[null,null,"Lite PVC/VLAN ≤30/3Mbps",null,{"v":8.01,"d":"€ 8.01"}]
[null,null,"Other Lite PVC/VLAN",null,{"v":25.03,"d":"€ 25.03"}]
[null,null,"Premium PVC/VLAN",null,{"v":41.04,"d":"€ 41.04"}]
[]
[null,"Non-recurring PVC / VLAN tariffs and other PVC/VLAN Tariffs"]
[null,null,"Non-recurring PVC/VLAN tariffs as specified in Annex 4 WBA-E LWAP"]
[]
[]
["3.","Transport Tariffs"]
[]
[null,"Monthly tariffs Transport to LWAP's"]
[null,null,"PtmP Best Effort + Premium transport capacity to LWAP port, measured cumulative traffic on all LWAP's*",{"$nulls":6},{"v":7500,"d":"€7,500.00"},"measured traffic in 10Gbps steps"]
[null,null,"*) In case a VULA WAP is shared with non VULA connections, WAP Transport for non VULA lines will"]
[null,null,"be charged as specified in the appropriate Annex 4 in proportion to number of lines"]
[]
[null,null,"Traffic (max of either inbound- or outbound traffic) is measured as sum over all PtmP LWAP's using 95 percentile and billed in steps of 10Gbps"]
[null,null,"The sampling interval is 5 minutes"]
[null,"Non-recurring aggregated Transport Instance (Transport VLAN) and other tariffs"]
[null,null,"Non-recurring transport tariffs as specified in Annex 4 WBA-E LWAP"]
[]
["4.","WAP Tariffs"]
[]
[null,null,"WAP tariffs as specified in Annex 4 WBA-E LWAP"]
[]
["5.","Service Levels"]
[]
[null,"Monthly additional Service level tariffs:"]
[null,null,"7x24 repairtime 8h",{"$nulls":6},{"v":8.13,"d":"€8.13"},"per line"]
[null,null,"All other Service Level tariffs as specified in Annex 4 WBA-E LWAP"]
[]
["6.","Other costs"]
[]
[null,"VULA 7 year Initial Investment"]
[]
[null,null,"Overall initial investment VULA",{"$nulls":6},{"v":2500000,"d":"€2,500,000"},"non recurring"]
[]
[{"$nulls":9},"investment per"]
[null,null,"Investment per LWAP location",{"$nulls":4},"Number of LWAP locations",null,"location"]
[{"$nulls":7},"1-40 LWAP locations",null,{"v":35000,"d":"€ 35,000.00"},"non recurring"]
[{"$nulls":7},"41-80 LWAP locations",null,{"v":31500,"d":"€ 31,500.00"},"non recurring"]
[{"$nulls":7},"81-120 LWAP locations",null,{"v":28000,"d":"€ 28,000.00"},"non recurring"]
[{"$nulls":7},">120 LWAP locations",null,{"v":24500,"d":"€ 24,500.00"},"non recurring"]
[]
[null,null,"Project discount when ordering all 161 LWAP locations at once",{"$nulls":6},{"v":284500,"d":"€ 284,500.00"},"non recurring"]
[]
[]
["7.","Discounts"]
[]
[null,null,"Volume discount and/or other WBA discounts are not applicable for VULA"]

{"sheet":"inkoop VULA","index":6,"n_rows":52,"n_cols":32,"rows_kept":52}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"INKOOP VULA"}]
[]
[]
[]
[{"$nulls":4},"# varianten:",{"$f":"COUNTA($C$13:$C$4629)","v":40}]
[]
[{"$nulls":10},"VVE Tarief","VVE Tarief","VVE Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA tarief","VVA tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","Tarieven"]
[null,null,"Dienstfamilie","Connect type","Access type","Geografische toets","QoS","SLA","Bandbreedte","Configuratie","Connect","Disconnect","Sum VVE","Access Line","Toeslag Premium/P-to-P","Toeslag SLA","collo","Initieel","Blok","WAP poort","Transport","EDC minus kosten \nboven MC","Sum VVA","Sum VVE + VVA tarief",null,"sleutel access","VULA excl QoS en SLA","VULA excl QoS en SLA","sleutel transport","VULA Toeslag Premium/P-to-P kosten","sleutel SLA","kosten SLA"]
[{"$nulls":26},"VVA","VVE"]
[null,null,"VULA"]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Best-effort","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D13=\"NLS type 1/2/3\",IF(E13=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"SUM($K13:$L13)","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"IF(E13=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E13=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G13=\"Premium\",IF(I13=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H13=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E13=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM($N13:$V13)","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"$M13+$W13","v":{"v":14.58511680845238,"d":"14.59"}},null,{"$f":"IF(AND(D13=\"telco-telco\",E13=\"VDSL bonding\"),\"\",IF(E13=\"VDSL bonding\",\"VDSL bondingnon-sharednieuw\",\"ADSL/VDSL\"&E13&IF(D13=\"NLS type 1/2/3\",\"nieuw\",\"bestaand\")))","v":"ADSL/VDSLnon-sharednieuw"},{"$f":"W13-AD13-AF13","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"M13*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},{"$f":"G13&I13","v":"Best-effort≤2/2Mbps"},{"$f":"O13","v":0},{"$f":"H13","v":"Standard"},{"$f":"+P13","v":0}]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Premium","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D14=\"NLS type 1/2/3\",IF(E14=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"SUM($K14:$L14)","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"IF(E14=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E14=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G14=\"Premium\",IF(I14=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H14=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E14=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM($N14:$V14)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,"ADSL/VDSLnon-sharednieuw",{"$f":"W14-AD14-AF14","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"M14*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"Premium≤2/2Mbps",{"$f":"O14","v":0},"Standard",{"$f":"+P14","v":0}]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Best-effort","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D15=\"NLS type 1/2/3\",IF(E15=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E15=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E15=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G15=\"Premium\",IF(I15=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H15=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E15=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":12.501783475119046,"d":"12.50"},{"v":14.58511680845238,"d":"14.59"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119046,"d":"12.50"},{"$f":"M15*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"Best-effortOther",0,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Premium","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D16=\"NLS type 1/2/3\",IF(E16=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E16=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E16=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G16=\"Premium\",IF(I16=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H16=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E16=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":28.521783475119044,"d":"28.52"},{"v":30.605116808452376,"d":"30.61"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119044,"d":"12.50"},{"$f":"M16*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"PremiumOther",16.02,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Best-effort","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D17=\"NLS type 1/2/3\",IF(E17=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E17=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E17=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G17=\"Premium\",IF(I17=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H17=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E17=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":22.71511680845238,"d":"22.72"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119046,"d":"12.50"},{"$f":"M17*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"Best-effort≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Premium","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D18=\"NLS type 1/2/3\",IF(E18=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E18=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E18=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G18=\"Premium\",IF(I18=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H18=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E18=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":22.71511680845238,"d":"22.72"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119046,"d":"12.50"},{"$f":"M18*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"Premium≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Best-effort","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D19=\"NLS type 1/2/3\",IF(E19=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E19=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E19=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G19=\"Premium\",IF(I19=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H19=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E19=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":22.71511680845238,"d":"22.72"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119046,"d":"12.50"},{"$f":"M19*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"Best-effortOther",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","non-shared","passief-LWAP","Premium","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D20=\"NLS type 1/2/3\",IF(E20=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":1.8055555555555556,"d":"1.81"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":2.0833333333333335,"d":"2.08"},{"$f":"IF(E20=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E20=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G20=\"Premium\",IF(I20=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H20=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E20=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":36.651783475119046,"d":"36.65"},{"v":38.73511680845238,"d":"38.74"},null,"ADSL/VDSLnon-sharednieuw",{"v":12.501783475119046,"d":"12.50"},{"$f":"M20*'Parameters ULL'!$E$10","v":{"v":75,"d":"75.00"}},"PremiumOther",16.02,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Best-effort","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D21=\"NLS type 1/2/3\",IF(E21=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E21=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E21=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G21=\"Premium\",IF(I21=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H21=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E21=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":6.031783475119048,"d":"6.03"},{"v":7.00400569734127,"d":"7.00"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119048,"d":"6.03"},{"$f":"M21*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Best-effort","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D22=\"NLS type 1/2/3\",IF(E22=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E22=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E22=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G22=\"Premium\",IF(I22=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H22=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E22=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":12.501783475119046,"d":"12.50"},{"v":13.474005697341267,"d":"13.47"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M22*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Premium","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D23=\"NLS type 1/2/3\",IF(E23=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E23=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E23=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G23=\"Premium\",IF(I23=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H23=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E23=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":6.031783475119048,"d":"6.03"},{"v":7.00400569734127,"d":"7.00"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119048,"d":"6.03"},{"$f":"M23*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Premium","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D24=\"NLS type 1/2/3\",IF(E24=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E24=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E24=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G24=\"Premium\",IF(I24=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H24=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E24=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":12.501783475119046,"d":"12.50"},{"v":13.474005697341267,"d":"13.47"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M24*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Best-effort","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D25=\"NLS type 1/2/3\",IF(E25=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E25=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E25=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G25=\"Premium\",IF(I25=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H25=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E25=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":6.031783475119048,"d":"6.03"},{"v":7.00400569734127,"d":"7.00"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119048,"d":"6.03"},{"$f":"M25*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"Standard",0]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Best-effort","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D26=\"NLS type 1/2/3\",IF(E26=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E26=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E26=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G26=\"Premium\",IF(I26=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H26=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E26=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":12.501783475119046,"d":"12.50"},{"v":13.474005697341267,"d":"13.47"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M26*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"Standard",0]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Premium","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D27=\"NLS type 1/2/3\",IF(E27=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E27=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E27=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G27=\"Premium\",IF(I27=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H27=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E27=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":22.05178347511904,"d":"22.05"},{"v":23.024005697341263,"d":"23.02"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119042,"d":"6.03"},{"$f":"M27*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"Standard",0]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Premium","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D28=\"NLS type 1/2/3\",IF(E28=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E28=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E28=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G28=\"Premium\",IF(I28=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H28=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E28=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":28.521783475119044,"d":"28.52"},{"v":29.494005697341265,"d":"29.49"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119044,"d":"12.50"},{"$f":"M28*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"Standard",0]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Best-effort","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D29=\"NLS type 1/2/3\",IF(E29=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E29=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E29=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G29=\"Premium\",IF(I29=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H29=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E29=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":14.161783475119046,"d":"14.16"},{"v":15.134005697341268,"d":"15.13"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119045,"d":"6.03"},{"$f":"M29*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Best-effort","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D30=\"NLS type 1/2/3\",IF(E30=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E30=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E30=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G30=\"Premium\",IF(I30=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H30=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E30=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":21.604005697341268,"d":"21.60"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M30*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Premium","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D31=\"NLS type 1/2/3\",IF(E31=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E31=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E31=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G31=\"Premium\",IF(I31=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H31=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E31=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":14.161783475119046,"d":"14.16"},{"v":15.134005697341268,"d":"15.13"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119045,"d":"6.03"},{"$f":"M31*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Premium","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D32=\"NLS type 1/2/3\",IF(E32=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E32=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E32=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G32=\"Premium\",IF(I32=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H32=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E32=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":21.604005697341268,"d":"21.60"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M32*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Best-effort","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D33=\"NLS type 1/2/3\",IF(E33=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E33=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E33=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G33=\"Premium\",IF(I33=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H33=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E33=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":14.161783475119046,"d":"14.16"},{"v":15.134005697341268,"d":"15.13"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119045,"d":"6.03"},{"$f":"M33*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Best-effort","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D34=\"NLS type 1/2/3\",IF(E34=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E34=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E34=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G34=\"Premium\",IF(I34=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H34=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E34=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":20.631783475119047,"d":"20.63"},{"v":21.604005697341268,"d":"21.60"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M34*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","shared","passief-LWAP","Premium","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D35=\"NLS type 1/2/3\",IF(E35=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E35=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E35=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":3.67},{"$f":"IF(G35=\"Premium\",IF(I35=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H35=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E35=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":30.181783475119044,"d":"30.18"},{"v":31.154005697341265,"d":"31.15"},null,"ADSL/VDSLsharedbestaand",{"v":6.031783475119044,"d":"6.03"},{"$f":"M35*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","non-shared","passief-LWAP","Premium","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D36=\"NLS type 1/2/3\",IF(E36=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E36=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E36=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":10.14},{"$f":"IF(G36=\"Premium\",IF(I36=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H36=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E36=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":2.0654761904761907,"d":"2.07"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":36.651783475119046,"d":"36.65"},{"v":37.62400569734127,"d":"37.62"},null,"ADSL/VDSLnon-sharedbestaand",{"v":12.501783475119046,"d":"12.50"},{"$f":"M36*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Best-effort","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D37=\"NLS type 1/2/3\",IF(E37=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E37=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E37=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G37=\"Premium\",IF(I37=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H37=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E37=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M37*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Premium","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D38=\"NLS type 1/2/3\",IF(E38=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E38=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E38=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G38=\"Premium\",IF(I38=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H38=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E38=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M38*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Best-effort","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D39=\"NLS type 1/2/3\",IF(E39=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E39=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E39=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G39=\"Premium\",IF(I39=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H39=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E39=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M39*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Premium","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D40=\"NLS type 1/2/3\",IF(E40=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E40=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E40=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G40=\"Premium\",IF(I40=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H40=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E40=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":32.80725966559524,"d":"32.81"},{"v":33.77948188781746,"d":"33.78"},null,"VDSL bondingnon-sharednieuw",{"v":16.78725966559524,"d":"16.79"},{"$f":"M40*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"Standard",0]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Best-effort","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D41=\"NLS type 1/2/3\",IF(E41=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E41=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E41=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G41=\"Premium\",IF(I41=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H41=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E41=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M41*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Premium","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D42=\"NLS type 1/2/3\",IF(E42=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E42=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E42=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G42=\"Premium\",IF(I42=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H42=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E42=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M42*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Best-effort","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D43=\"NLS type 1/2/3\",IF(E43=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E43=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E43=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G43=\"Premium\",IF(I43=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H43=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E43=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M43*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","NLS type 1/2/3","VDSL bonding","passief-LWAP","Premium","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D44=\"NLS type 1/2/3\",IF(E44=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E44=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E44=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G44=\"Premium\",IF(I44=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H44=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E44=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":40.937259665595235,"d":"40.94"},{"v":41.909481887817456,"d":"41.91"},null,"VDSL bondingnon-sharednieuw",{"v":16.787259665595236,"d":"16.79"},{"$f":"M44*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Best-effort","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D45=\"NLS type 1/2/3\",IF(E45=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E45=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E45=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G45=\"Premium\",IF(I45=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H45=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E45=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M45*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Premium","Standard","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D46=\"NLS type 1/2/3\",IF(E46=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E46=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E46=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G46=\"Premium\",IF(I46=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H46=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E46=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M46*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"Standard",0]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Best-effort","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D47=\"NLS type 1/2/3\",IF(E47=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E47=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E47=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G47=\"Premium\",IF(I47=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H47=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E47=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":16.787259665595236,"d":"16.79"},{"v":17.759481887817458,"d":"17.76"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M47*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"Standard",0]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Premium","Standard","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D48=\"NLS type 1/2/3\",IF(E48=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E48=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E48=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G48=\"Premium\",IF(I48=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H48=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":0},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E48=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":32.80725966559524,"d":"32.81"},{"v":33.77948188781746,"d":"33.78"},null,"",{"v":16.78725966559524,"d":"16.79"},{"$f":"M48*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"Standard",0]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Best-effort","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D49=\"NLS type 1/2/3\",IF(E49=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E49=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E49=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G49=\"Premium\",IF(I49=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H49=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E49=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M49*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effort≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Premium","7x24 repairtime 8h","≤2/2Mbps","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D50=\"NLS type 1/2/3\",IF(E50=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E50=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E50=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G50=\"Premium\",IF(I50=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H50=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E50=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M50*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Premium≤2/2Mbps",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Best-effort","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D51=\"NLS type 1/2/3\",IF(E51=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E51=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E51=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G51=\"Premium\",IF(I51=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":0},{"$f":"IF(H51=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E51=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":24.91725966559524,"d":"24.92"},{"v":25.88948188781746,"d":"25.89"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M51*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"Best-effortOther",0,"7x24 repairtime 8h",8.13]
[null,null,"VULA","telco-telco","VDSL bonding","passief-LWAP","Premium","7x24 repairtime 8h","Other","P-to-MP",{"$f":"('Annex 4 VULA'!$J$32+IF(D52=\"NLS type 1/2/3\",IF(E52=\"VDSL bonding\",'Parameters ULL'!$E$31,'Parameters ULL'!$E$30)))/'Parameters ULL'!$E$10","v":{"v":0.6944444444444444,"d":"0.69"}},{"$f":"('Annex 4 VULA'!$J$33/'Parameters ULL'!$E$10)","v":{"v":0.2777777777777778,"d":"0.28"}},{"v":0.9722222222222222,"d":"0.97"},{"$f":"IF(E52=\"VDSL bonding\",'Annex 4 VULA'!$J$25,IF(E52=\"non-shared\",'Annex 4 VULA'!$J$23,'Annex 4 VULA'!$J$24))","v":12.36},{"$f":"IF(G52=\"Premium\",IF(I52=\"≤2/2Mbps\",0,'Annex 4 VULA'!$E$49),0)","v":16.02},{"$f":"IF(H52=\"7x24 repairtime 8h\",'Annex 4 VULA'!$J$81,0)","v":8.13},{"$f":"collocatie!$J$111","v":{"v":0.007672760833333334,"d":"0.01"}},{"$f":"('Annex 4 VULA'!$J$88+40*'Annex 4 VULA'!$J$92+40*'Annex 4 VULA'!$J$93+40*'Annex 4 VULA'!$J$94+41*'Annex 4 VULA'!$J$95-'Annex 4 VULA'!$J$97)/'Parameters ULL'!$E$60/'Parameters ULL'!$E$58","v":{"v":0.008333333333333333,"d":"0.01"}},{"$f":"IF(E52=\"VDSL bonding\",2,1)*'Annex 4 VULA'!$J$27/'Annex 4 VULA'!$L$27/'Parameters ULL'!$E$58","v":{"v":4.130952380952381,"d":"4.13"}},{"$f":"'Parameters ULL'!$E$17*('Tarieven W&O'!$G$178+'Tarieven W&O'!$I$178/'Parameters ULL'!$E$58)/1000000","v":{"v":0.005301190476190476,"d":"0.01"}},{"$f":"'Parameters ULL'!$E$17*'Annex 4 VULA'!$J$65/10000000","v":{"v":0.075,"d":"0.08"}},{"$f":"'EDC minus lijst ULL'!$K$7+'EDC minus lijst ULL'!$L$7","v":{"v":0.2,"d":"0.20"}},{"v":40.937259665595235,"d":"40.94"},{"v":41.909481887817456,"d":"41.91"},null,"",{"v":16.787259665595236,"d":"16.79"},{"$f":"M52*'Parameters ULL'!$E$10","v":{"v":35,"d":"35.00"}},"PremiumOther",16.02,"7x24 repairtime 8h",8.13]

{"sheet":"inkoop MDF SDSL","index":7,"n_rows":18,"n_cols":26,"rows_kept":18}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"INKOOP MDF SDSL"}]
[]
[]
[]
[{"$nulls":4},"# varianten:",{"$f":"COUNTA($C$13:$C$4611)","v":6}]
[]
[{"$nulls":9},"VVE Tarief","VVE Tarief","VVE Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","Kosten","Kosten","VVA Tarief","Tarieven"]
[null,null,"Dienstfamilie","Connect type","Access type","Geografische toets","SLA",null,"Configuratie","Connect","Disconnect","Sum VVE","MDF","SLA","xIP","Collo","EDC minus kosten \ntot MC","EDC minus kosten \nboven MC","Sum VVA","Sum VVE + VVA tarief",null,"sleutel access","access excl QoS en SLA","access excl QoS en SLA","sleutel SLA","SLA kosten"]
[{"$nulls":22},"VVA","VVE"]
[null,null,"MDF SDSL"]
[null,null,"MDF SDSL","NLS type 1/2/3","non-shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D13=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D13,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E13,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":1.966388888888889,"d":"1.97"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E16,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"$f":"SUM(J13:K13)","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E13,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G13=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M13:R13)","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L13+S13","v":{"v":11.523362222222222,"d":"11.52"}},null,{"$f":"IF(AND(D13=\"telco-telco\",E13=\"shared\"),\"\",IF(D13=\"NLS type 1/2/3\",\"SDSLnon-sharednieuw\",\"SDSLnon-sharedbestaand\"))","v":"SDSLnon-sharednieuw"},{"$f":"S13-Z13","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L13*'Parameters ULL'!$E$10","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"G13","v":"Standard"},{"$f":"N13","v":0}]
[null,null,"MDF SDSL","NLS type 1/2/3","non-shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D14=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D14,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E14,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":1.966388888888889,"d":"1.97"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E20,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"$f":"SUM(J14:K14)","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E14,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G14=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M14:R14)","v":{"v":11.775584444444444,"d":"11.78"}},{"$f":"L14+S14","v":{"v":13.913362222222222,"d":"13.91"}},null,{"$f":"IF(AND(D14=\"telco-telco\",E14=\"shared\"),\"\",IF(D14=\"NLS type 1/2/3\",\"SDSLnon-sharednieuw\",\"SDSLnon-sharedbestaand\"))","v":"SDSLnon-sharednieuw"},{"$f":"S14-Z14","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L14*'Parameters ULL'!$E$10","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"G14","v":"7x24 repairtime 8h"},{"$f":"N14","v":2.39}]
[null,null,"MDF SDSL","telco-telco","shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D15=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D15,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E15,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.47611111111111115,"d":"0.48"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E27,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.2827777777777778,"d":"0.28"}},{"v":0.758888888888889,"d":"0.76"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E15,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":{"v":0.1111,"d":"0.11"}},{"$f":"IF(G15=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"v":1.5666844444444445,"d":"1.57"},{"v":2.3255733333333337,"d":"2.33"},null,"",{"v":1.5666844444444445,"d":"1.57"},{"$f":"L15*'Parameters ULL'!$E$10","v":27.32},"Standard",0]
[null,null,"MDF SDSL","telco-telco","non-shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D16=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D16,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E16,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.3647222222222222,"d":"0.36"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E28,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"v":0.5361111111111111,"d":"0.54"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E16,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G16=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"v":9.385584444444444,"d":"9.39"},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"IF(AND(D16=\"telco-telco\",E16=\"shared\"),\"\",IF(D16=\"NLS type 1/2/3\",\"SDSLnon-sharednieuw\",\"SDSLnon-sharedbestaand\"))","v":"SDSLnon-sharedbestaand"},{"v":9.385584444444444,"d":"9.39"},{"$f":"L16*'Parameters ULL'!$E$10","v":{"v":19.3,"d":"19.30"}},"Standard",0]
[null,null,"MDF SDSL","telco-telco","shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D17=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D17,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E17,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.47611111111111115,"d":"0.48"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E35,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.2827777777777778,"d":"0.28"}},{"v":0.758888888888889,"d":"0.76"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E17,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":{"v":0.1111,"d":"0.11"}},{"$f":"IF(G17=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"v":3.956684444444445,"d":"3.96"},{"v":4.715573333333333,"d":"4.72"},null,{"$f":"IF(AND(D17=\"telco-telco\",E17=\"shared\"),\"\",IF(D17=\"NLS type 1/2/3\",\"SDSLnon-sharednieuw\",\"SDSLnon-sharedbestaand\"))","v":""},{"v":1.5666844444444448,"d":"1.57"},{"$f":"L17*'Parameters ULL'!$E$10","v":27.32},"7x24 repairtime 8h",2.39]
[null,null,"MDF SDSL","telco-telco","non-shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D18=\"NLS type 1/2/3\",'Parameters ULL'!$E$28,INDEX('Inkoop tarief elementen'!$D$10:$F$18,MATCH(D18,'Inkoop tarief elementen'!$C$10:$C$18,0),MATCH(E18,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.3647222222222222,"d":"0.36"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH('inkoop VULA'!$E36,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"v":0.5361111111111111,"d":"0.54"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E18,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G18=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"collocatie!$J$82","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"'EDC minus lijst ULL'!$D$6+'EDC minus lijst ULL'!$E$6","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$6+'EDC minus lijst ULL'!$L$6","v":{"v":0.2,"d":"0.20"}},{"v":11.775584444444444,"d":"11.78"},{"v":12.311695555555556,"d":"12.31"},null,"SDSLnon-sharedbestaand",{"v":9.385584444444444,"d":"9.39"},{"$f":"L18*'Parameters ULL'!$E$10","v":{"v":19.3,"d":"19.30"}},"7x24 repairtime 8h",2.39]

{"sheet":"inkoop MDF VDSL","index":8,"n_rows":22,"n_cols":26,"rows_kept":22}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"INKOOP MDF VDSL"}]
[]
[]
[]
[{"$nulls":4},"# varianten:",{"$f":"COUNTA($C$13:$C$4608)","v":10}]
[]
[{"$nulls":9},"VVE Tarief","VVE Tarief","VVE Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","Kosten","Kosten","VVA Tarief","Tarieven"]
[null,null,"Dienstfamilie","Connect type","Access type","Geografische toets","SLA",null,"Configuratie","Connect","Disconnect","Sum VVE","MDF","SLA","xIP","Collo","EDC minus kosten \ntot MC","EDC minus kosten \nboven MC","Sum VVA","Sum VVE + VVA tarief",null,"sleutel access","access excl QoS en SLA","access excl QoS en SLA","sleutel SLA","SLA kosten"]
[{"$nulls":22},"VVA","VVE"]
[null,null,"MDF VDSL"]
[null,null,"MDF VDSL","NLS type 1/2/3","non-shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D13=\"NLS type 1/2/3\",IF(E13=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E13,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":1.966388888888889,"d":"1.97"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E13,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"$f":"SUM(J13:K13)","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E13,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G13=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E13=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E13=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E13=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M13:R13)","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L13+S13","v":{"v":11.523362222222222,"d":"11.52"}},null,{"$f":"IF(AND(E13=\"VDSL bonding\",D13<>\"telco-telco\"),\"VDSL bondingnon-sharednieuw\",\"\")","v":""},{"$f":"S13-Z13","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L13*'Parameters ULL'!$E$10","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"G13","v":"Standard"},{"$f":"N13","v":0}]
[null,null,"MDF VDSL","NLS type 1/2/3","non-shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D14=\"NLS type 1/2/3\",IF(E14=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E14,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":1.966388888888889,"d":"1.97"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E14,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"v":2.137777777777778,"d":"2.14"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E14,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G14=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E14=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E14=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E14=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M14:R14)","v":{"v":11.775584444444444,"d":"11.78"}},{"$f":"L14+S14","v":{"v":13.913362222222222,"d":"13.91"}},null,{"$f":"IF(AND(E14=\"VDSL bonding\",D14<>\"telco-telco\"),\"VDSL bondingnon-sharednieuw\",\"\")","v":""},{"$f":"S14-Z14","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"L14*'Parameters ULL'!$E$10","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"G14","v":"7x24 repairtime 8h"},{"$f":"N14","v":2.39}]
[null,null,"MDF VDSL","telco-telco","shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D15=\"NLS type 1/2/3\",IF(E15=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E15,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.47611111111111115,"d":"0.48"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E15,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.2827777777777778,"d":"0.28"}},{"v":0.758888888888889,"d":"0.76"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E15,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":{"v":0.1111,"d":"0.11"}},{"$f":"IF(G15=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E15=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E15=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E15=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":1.5666844444444445,"d":"1.57"},{"v":2.3255733333333337,"d":"2.33"},null,"",{"v":1.5666844444444445,"d":"1.57"},{"$f":"L15*'Parameters ULL'!$E$10","v":27.32},"Standard",0]
[null,null,"MDF VDSL","telco-telco","non-shared","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D16=\"NLS type 1/2/3\",IF(E16=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E16,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.3647222222222222,"d":"0.36"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E16,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"v":0.5361111111111111,"d":"0.54"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E16,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G16=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E16=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E16=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E16=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":9.385584444444444,"d":"9.39"},{"v":9.921695555555555,"d":"9.92"},null,"",{"v":9.385584444444444,"d":"9.39"},{"$f":"L16*'Parameters ULL'!$E$10","v":{"v":19.3,"d":"19.30"}},"Standard",0]
[null,null,"MDF VDSL","telco-telco","shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D17=\"NLS type 1/2/3\",IF(E17=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E17,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.47611111111111115,"d":"0.48"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E17,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.2827777777777778,"d":"0.28"}},{"v":0.758888888888889,"d":"0.76"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E17,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":{"v":0.1111,"d":"0.11"}},{"$f":"IF(G17=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E17=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E17=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E17=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":3.956684444444445,"d":"3.96"},{"v":4.715573333333333,"d":"4.72"},null,"",{"v":1.5666844444444448,"d":"1.57"},{"$f":"L17*'Parameters ULL'!$E$10","v":27.32},"7x24 repairtime 8h",2.39]
[null,null,"MDF VDSL","telco-telco","non-shared","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D18=\"NLS type 1/2/3\",IF(E18=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E18,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.3647222222222222,"d":"0.36"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E18,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.1713888888888889,"d":"0.17"}},{"v":0.5361111111111111,"d":"0.54"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E18,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":7.93},{"$f":"IF(G18=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E18=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":0.9997511111111113,"d":"1.00"}},{"$f":"IF(E18=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E18=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":11.775584444444444,"d":"11.78"},{"v":12.311695555555556,"d":"12.31"},null,"",{"v":9.385584444444444,"d":"9.39"},{"$f":"L18*'Parameters ULL'!$E$10","v":{"v":19.3,"d":"19.30"}},"7x24 repairtime 8h",2.39]
[null,null,"MDF VDSL","NLS type 1/2/3","VDSL bonding","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D19=\"NLS type 1/2/3\",IF(E19=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E19,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":4.635555555555555,"d":"4.64"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E19,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.42944444444444446,"d":"0.43"}},{"v":5.0649999999999995,"d":"5.07"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E19,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":8.38},{"$f":"IF(G19=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E19=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":1.522861605555556,"d":"1.52"}},{"$f":"IF(E19=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E19=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M19:R19)","v":{"v":10.35869493888889,"d":"10.36"}},{"$f":"L19+S19","v":{"v":15.42369493888889,"d":"15.42"}},null,"VDSL bondingnon-sharednieuw",{"v":10.35869493888889,"d":"10.36"},{"$f":"L19*'Parameters ULL'!$E$10","v":{"v":182.33999999999997,"d":"182.34"}},"Standard",0]
[null,null,"MDF VDSL","NLS type 1/2/3","VDSL bonding","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D20=\"NLS type 1/2/3\",IF(E20=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E20,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":4.635555555555555,"d":"4.64"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E20,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.42944444444444446,"d":"0.43"}},{"v":5.0649999999999995,"d":"5.07"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E20,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":8.38},{"$f":"IF(G20=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E20=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":1.522861605555556,"d":"1.52"}},{"$f":"IF(E20=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E20=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(M20:R20)","v":{"v":12.74869493888889,"d":"12.75"}},{"$f":"L20+S20","v":{"v":17.81369493888889,"d":"17.81"}},null,"VDSL bondingnon-sharednieuw",{"v":10.35869493888889,"d":"10.36"},{"$f":"L20*'Parameters ULL'!$E$10","v":{"v":182.33999999999997,"d":"182.34"}},"7x24 repairtime 8h",2.39]
[null,null,"MDF VDSL","telco-telco","VDSL bonding","passief-LWAP","Standard",null,"P-to-MP",{"$f":"IF(D21=\"NLS type 1/2/3\",IF(E21=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E21,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.8419444444444444,"d":"0.84"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E21,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.42944444444444446,"d":"0.43"}},{"v":1.271388888888889,"d":"1.27"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E21,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":8.38},{"$f":"IF(G21=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E21=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":1.522861605555556,"d":"1.52"}},{"$f":"IF(E21=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E21=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":10.35869493888889,"d":"10.36"},{"v":11.63008382777778,"d":"11.63"},null,"",{"v":10.35869493888889,"d":"10.36"},{"$f":"L21*'Parameters ULL'!$E$10","v":45.77},"Standard",0]
[null,null,"MDF VDSL","telco-telco","VDSL bonding","passief-LWAP","7x24 repairtime 8h",null,"P-to-MP",{"$f":"IF(D22=\"NLS type 1/2/3\",IF(E22=\"VDSL bonding\",'Parameters ULL'!$E$29,'Parameters ULL'!$E$28),INDEX('Inkoop tarief elementen'!$D$11:$F$11,MATCH(E22,'Inkoop tarief elementen'!$D$9:$F$9,0)))/'Parameters ULL'!$E$10","v":{"v":0.8419444444444444,"d":"0.84"}},{"$f":"INDEX('Inkoop tarief elementen'!$E$21:$E$23,MATCH(E22,'Inkoop tarief elementen'!$D$21:$D$23,0))/'Parameters ULL'!$E$10","v":{"v":0.42944444444444446,"d":"0.43"}},{"v":1.271388888888889,"d":"1.27"},{"$f":"INDEX('Inkoop tarief elementen'!$E$26:$E$28,MATCH($E22,'Inkoop tarief elementen'!$D$26:$D$28,0))","v":8.38},{"$f":"IF(G22=\"7x24 repairtime 8h\",'Inkoop tarief elementen'!$E$38,0)","v":2.39},{"$f":"'Inkoop tarief elementen'!$E$33/'Parameters ULL'!$E$10","v":{"v":0.055833333333333325,"d":"0.06"}},{"$f":"IF(E22=\"VDSL bonding\",collocatie!$J$97,collocatie!$J$67)","v":{"v":1.522861605555556,"d":"1.52"}},{"$f":"IF(E22=\"VDSL bonding\",'EDC minus lijst ULL'!$D$9+'EDC minus lijst ULL'!$E$9,'EDC minus lijst ULL'!$D$3+'EDC minus lijst ULL'!$E$3)","v":{"v":0.2,"d":"0.20"}},{"$f":"IF(E22=\"VDSL bonding\",'EDC minus lijst ULL'!$K$9+'EDC minus lijst ULL'!$L$9,'EDC minus lijst ULL'!$K$3+'EDC minus lijst ULL'!$L$3)","v":{"v":0.2,"d":"0.20"}},{"v":12.74869493888889,"d":"12.75"},{"v":14.02008382777778,"d":"14.02"},null,"",{"v":10.35869493888889,"d":"10.36"},{"$f":"L22*'Parameters ULL'!$E$10","v":45.77},"7x24 repairtime 8h",2.39]

{"sheet":"inkoop ODF FTTH","index":9,"n_rows":16,"n_cols":22,"rows_kept":16}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - EPACITY DSL 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"INKOOP ODF FTTH"}]
[]
[]
[]
[{"$nulls":3},"# varianten:",{"$f":"COUNTA($C$13:$C$8900)","v":4}]
[]
[{"$nulls":5},"VVE Tarief","VVE Tarief","VVE Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","VVA Tarief","Tarieven"]
[null,null,"Dienstfamilie","Connect type","SLA","VVE connect","VVE disconnect","Sum VVE","VVA xDF","xDF korting","SLA","Additioneel ODF","EDC minus \ntot MC","EDC minus\nboven MC","Sum VVA","Sum VVE + VVA tarief",null,"sleutel access","access excl QoS en SLA","access excl QoS en SLA","sleutel SLA","SLA kosten"]
[{"$nulls":18},"VVA"]
[null,null,"ODF FTTH"]
[null,null,"ODF FTTH","new line","Standard",{"$f":"IF(D13=\"new line\",'Inkoop tarief elementen'!$E$46,'Inkoop tarief elementen'!$E$47)/'Parameters ULL'!$E$10","v":{"v":2.8144444444444443,"d":"2.81"}},{"$f":"'Inkoop tarief elementen'!$E$48/'Parameters ULL'!$E$10","v":{"v":0.3688888888888889,"d":"0.37"}},{"$f":"SUM(F13:G13)","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"'Inkoop tarief elementen'!$E$51","v":18.92},{"$f":"-'Inkoop tarief elementen'!$E$54*'Inkoop tarief elementen'!$E$51","v":{"v":-1.857944,"d":"1.86-"}},{"$f":"IF(E13=\"Premium\",'Inkoop tarief elementen'!$E$57,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$79","v":{"v":0.8111628395,"d":"0.81"}},{"$f":"'EDC minus lijst ULL'!$D$4+'EDC minus lijst ULL'!$E$4","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$4+'EDC minus lijst ULL'!$L$4","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(I13:N13)","v":{"v":18.2732188395,"d":"18.27"}},{"$f":"H13+O13","v":{"v":21.456552172833334,"d":"21.46"}},null,{"$f":"IF(D13=\"telco-telco\",\"\",\"FTTHnon-sharednieuw\")","v":"FTTHnon-sharednieuw"},{"$f":"O13-V13","v":{"v":18.2732188395,"d":"18.27"}},{"$f":"H13*'Parameters ULL'!$E$10","v":{"v":114.6,"d":"114.60"}},{"$f":"E13","v":"Standard"},{"$f":"K13","v":0}]
[null,null,"ODF FTTH","telco-telco","Standard",{"$f":"IF(D14=\"new line\",'Inkoop tarief elementen'!$E$46,'Inkoop tarief elementen'!$E$47)/'Parameters ULL'!$E$10","v":{"v":0.8166666666666667,"d":"0.82"}},{"$f":"'Inkoop tarief elementen'!$E$48/'Parameters ULL'!$E$10","v":{"v":0.3688888888888889,"d":"0.37"}},{"$f":"SUM(F14:G14)","v":{"v":1.1855555555555555,"d":"1.19"}},{"$f":"'Inkoop tarief elementen'!$E$51","v":18.92},{"$f":"-'Inkoop tarief elementen'!$E$54*'Inkoop tarief elementen'!$E$51","v":{"v":-1.857944,"d":"1.86-"}},{"$f":"IF(E14=\"Premium\",'Inkoop tarief elementen'!$E$57,0)","v":0},{"$f":"'Inkoop tarief elementen'!$E$79","v":{"v":0.8111628395,"d":"0.81"}},{"$f":"'EDC minus lijst ULL'!$D$4+'EDC minus lijst ULL'!$E$4","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$4+'EDC minus lijst ULL'!$L$4","v":{"v":0.2,"d":"0.20"}},{"$f":"SUM(I14:N14)","v":{"v":18.2732188395,"d":"18.27"}},{"$f":"H14+O14","v":{"v":19.458774395055556,"d":"19.46"}},null,{"$f":"IF(D14=\"telco-telco\",\"\",\"FTTHnon-sharednieuw\")","v":""},{"$f":"O14-V14","v":{"v":18.2732188395,"d":"18.27"}},{"$f":"H14*'Parameters ULL'!$E$10","v":42.68},{"$f":"E14","v":"Standard"},{"$f":"K14","v":0}]
[null,null,"ODF FTTH","new line","Premium",{"$f":"IF(D15=\"new line\",'Inkoop tarief elementen'!$E$46,'Inkoop tarief elementen'!$E$47)/'Parameters ULL'!$E$10","v":{"v":2.8144444444444443,"d":"2.81"}},{"$f":"'Inkoop tarief elementen'!$E$48/'Parameters ULL'!$E$10","v":{"v":0.3688888888888889,"d":"0.37"}},{"v":3.183333333333333,"d":"3.18"},{"$f":"'Inkoop tarief elementen'!$E$51","v":18.92},{"$f":"-'Inkoop tarief elementen'!$E$54*'Inkoop tarief elementen'!$E$51","v":{"v":-1.857944,"d":"1.86-"}},{"$f":"IF(E15=\"Premium\",'Inkoop tarief elementen'!$E$57,0)","v":13.05},{"$f":"'Inkoop tarief elementen'!$E$79","v":{"v":0.8111628395,"d":"0.81"}},{"$f":"'EDC minus lijst ULL'!$D$4+'EDC minus lijst ULL'!$E$4","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$4+'EDC minus lijst ULL'!$L$4","v":{"v":0.2,"d":"0.20"}},{"v":31.3232188395,"d":"31.32"},{"v":34.50655217283333,"d":"34.51"},null,"FTTHnon-sharednieuw",{"v":18.2732188395,"d":"18.27"},{"$f":"H15*'Parameters ULL'!$E$10","v":{"v":114.6,"d":"114.60"}},"Premium",13.05]
[null,null,"ODF FTTH","telco-telco","Premium",{"$f":"IF(D16=\"new line\",'Inkoop tarief elementen'!$E$46,'Inkoop tarief elementen'!$E$47)/'Parameters ULL'!$E$10","v":{"v":0.8166666666666667,"d":"0.82"}},{"$f":"'Inkoop tarief elementen'!$E$48/'Parameters ULL'!$E$10","v":{"v":0.3688888888888889,"d":"0.37"}},{"v":1.1855555555555555,"d":"1.19"},{"$f":"'Inkoop tarief elementen'!$E$51","v":18.92},{"$f":"-'Inkoop tarief elementen'!$E$54*'Inkoop tarief elementen'!$E$51","v":{"v":-1.857944,"d":"1.86-"}},{"$f":"IF(E16=\"Premium\",'Inkoop tarief elementen'!$E$57,0)","v":13.05},{"$f":"'Inkoop tarief elementen'!$E$79","v":{"v":0.8111628395,"d":"0.81"}},{"$f":"'EDC minus lijst ULL'!$D$4+'EDC minus lijst ULL'!$E$4","v":{"v":0.2,"d":"0.20"}},{"$f":"'EDC minus lijst ULL'!$K$4+'EDC minus lijst ULL'!$L$4","v":{"v":0.2,"d":"0.20"}},{"v":31.3232188395,"d":"31.32"},{"v":32.50877439505555,"d":"32.51"},null,"",{"v":18.2732188395,"d":"18.27"},{"$f":"H16*'Parameters ULL'!$E$10","v":42.68},"Premium",13.05]

{"sheet":"inkoop ULL tbv Epacity","index":10,"n_rows":56,"n_cols":12,"rows_kept":56}
[]
["1) Access"]
[null,"WO Access type","Wholesale new line","Shared / unshared","model1","model2","sleutel wholesaleblad","sleutel retailblad","inkoop VVA","inkoop VVE","VVA+VVE/36"]
[null,"ADSL","New line","unshared","inkoop VULA",null,"ADSL/VDSLnon-sharednieuw","ADSLNew lineunshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G4,'inkoop VULA'!$Z:$Z,0))","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G4,'inkoop VULA'!$Z:$Z,0))","v":{"v":75,"d":"75.00"}}]
[null,"VDSL","New line","unshared","inkoop VULA",null,"ADSL/VDSLnon-sharednieuw","VDSLNew lineunshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G5,'inkoop VULA'!$Z:$Z,0))","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G5,'inkoop VULA'!$Z:$Z,0))","v":{"v":75,"d":"75.00"}}]
[null,"VDSL","nvt","unshared","inkoop VULA",null,"ADSL/VDSLnon-sharedbestaand","VDSLnvtunshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G6,'inkoop VULA'!$Z:$Z,0))","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G6,'inkoop VULA'!$Z:$Z,0))","v":{"v":35,"d":"35.00"}}]
[null,"ADSL","nvt","unshared","inkoop VULA",null,"ADSL/VDSLnon-sharedbestaand","ADSLnvtunshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G7,'inkoop VULA'!$Z:$Z,0))","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G7,'inkoop VULA'!$Z:$Z,0))","v":{"v":35,"d":"35.00"}}]
[null,"VDSL","nvt","shared","inkoop VULA",null,"ADSL/VDSLsharedbestaand","VDSLnvtshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G8,'inkoop VULA'!$Z:$Z,0))","v":{"v":6.031783475119048,"d":"6.03"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G8,'inkoop VULA'!$Z:$Z,0))","v":{"v":35,"d":"35.00"}}]
[null,"ADSL","nvt","shared","inkoop VULA",null,"ADSL/VDSLsharedbestaand","ADSLnvtshared",{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G9,'inkoop VULA'!$Z:$Z,0))","v":{"v":6.031783475119048,"d":"6.03"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G9,'inkoop VULA'!$Z:$Z,0))","v":{"v":35,"d":"35.00"}}]
[]
[null,"VDSL Bonding","New line","unshared","inkoop VULA",null,"VDSL bondingnon-sharednieuw",null,{"$f":"INDEX('inkoop VULA'!AA:AA,MATCH($G11,'inkoop VULA'!$Z:$Z,0))","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"INDEX('inkoop VULA'!AB:AB,MATCH($G11,'inkoop VULA'!$Z:$Z,0))","v":{"v":35,"d":"35.00"}},{"$f":"I11+J11/'Parameters ULL'!$E$10","v":{"v":17.759481887817458,"d":"17.76"}},"hulpregel1"]
[null,"VDSL Bonding","New line","unshared",null,"inkoop MDF VDSL","VDSL bondingnon-sharednieuw",null,{"$f":"INDEX('inkoop MDF VDSL'!W:W,MATCH($G12,'inkoop MDF VDSL'!$V:$V,0))","v":{"v":10.35869493888889,"d":"10.36"}},{"$f":"+INDEX('inkoop MDF VDSL'!X:X,MATCH($G12,'inkoop MDF VDSL'!$V:$V,0))","v":{"v":182.33999999999997,"d":"182.34"}},{"$f":"I12+J12/'Parameters ULL'!$E$10","v":{"v":15.42369493888889,"d":"15.42"}},"hulpregel2"]
[null,"VDSL Bonding","New line","unshared","inkoop VULA","inkoop MDF VDSL","VDSL bondingnon-sharednieuw","VDSL BondingNew lineunshared",{"$f":"IF($K$11>$K$12,I11,I12)","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"IF($K$11>$K$12,J11,J12)","v":{"v":35,"d":"35.00"}}]
[]
[null,"SDSL","New line","unshared","inkoop MDF SDSL",null,"SDSLnon-sharednieuw","SDSLNew lineunshared",{"$f":"INDEX('inkoop MDF SDSL'!W:W,MATCH($G15,'inkoop MDF SDSL'!$V:$V,0))","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"INDEX('inkoop MDF SDSL'!X:X,MATCH($G15,'inkoop MDF SDSL'!$V:$V,0))","v":{"v":76.96000000000001,"d":"76.96"}}]
[null,"SDSL","nvt","unshared","inkoop MDF SDSL",null,"SDSLnon-sharedbestaand","SDSLnvtunshared",{"$f":"INDEX('inkoop MDF SDSL'!W:W,MATCH($G16,'inkoop MDF SDSL'!$V:$V,0))","v":{"v":9.385584444444444,"d":"9.39"}},{"$f":"INDEX('inkoop MDF SDSL'!X:X,MATCH($G16,'inkoop MDF SDSL'!$V:$V,0))","v":{"v":19.3,"d":"19.30"}}]
[]
[null,"FttH","New line","unshared","inkoop ODF FTTH",null,"FTTHnon-sharednieuw","FttHNew lineunshared",{"$f":"INDEX('inkoop ODF FTTH'!S:S,MATCH($G18,'inkoop ODF FTTH'!$R:$R,0))","v":{"v":18.2732188395,"d":"18.27"}},{"$f":"INDEX('inkoop ODF FTTH'!T:T,MATCH($G18,'inkoop ODF FTTH'!$R:$R,0))","v":{"v":114.6,"d":"114.60"}}]
[]
[]
["2) Transport (toeslag)"]
[null,"WO Access type","QoS","Bandbreedte",null,"model","sleutel wholesaleblad","sleutel retailblad","inkoop VVA","(VVE=0)"]
[null,"ADSL","Best-effort","Other",null,"inkoop VULA","Best-effortOther","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G23,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"ADSL","Best-effort","≤2/2Mbps",null,"inkoop VULA","Best-effort≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G24,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL","Best-effort","Other",null,"inkoop VULA","Best-effortOther","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G25,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL","Best-effort","≤2/2Mbps",null,"inkoop VULA","Best-effort≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G26,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL Bonding","Best-effort","Other",null,"inkoop VULA","Best-effortOther","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G27,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL Bonding","Best-effort","≤2/2Mbps",null,"inkoop VULA","Best-effort≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G28,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"ADSL","Premium","Other",null,"inkoop VULA","PremiumOther","Premium > 2/2Mbps",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G29,'inkoop VULA'!AC:AC,0))","v":16.02}]
[null,"ADSL","Premium","≤2/2Mbps",null,"inkoop VULA","Premium≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G30,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL","Premium","Other",null,"inkoop VULA","PremiumOther","Premium > 2/2Mbps",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G31,'inkoop VULA'!AC:AC,0))","v":16.02}]
[null,"VDSL","Premium","≤2/2Mbps",null,"inkoop VULA","Premium≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G32,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL Bonding","Premium","Other",null,"inkoop VULA","PremiumOther","Premium > 2/2Mbps",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G33,'inkoop VULA'!AC:AC,0))","v":16.02}]
[null,"VDSL Bonding","Premium","≤2/2Mbps",null,"inkoop VULA","Premium≤2/2Mbps","nvt",{"$f":"INDEX('inkoop VULA'!AD:AD,MATCH(G34,'inkoop VULA'!AC:AC,0))","v":{"v":0,"d":"0.00"}}]
[]
[null,"SDSL","nvt",null,null,"inkoop MDF SDSL","nvt","nvt",{"v":0,"d":"0.00"}]
[null,"SDSL","nvt",null,null,"inkoop MDF SDSL","nvt","nvt",{"v":0,"d":"0.00"}]
[]
[null,"FttH","nvt",null,null,"inkoop ODF FTTH","nvt","nvt",{"v":0,"d":"0.00"}]
[null,"FttH","nvt",null,null,"inkoop ODF FTTH","nvt","nvt",{"v":0,"d":"0.00"}]
[]
[]
["3) SLA"]
[null,"WO Access type","SLA",null,null,"model","sleutel wholesaleblad","sleutel retailblad","inkoop VVA","(VVE=0)"]
[null,"ADSL","Standard",null,null,"inkoop VULA","Standard",{"$f":"B45&IF(C45=\"Standard\",\"Standard\",\"7x24\")","v":"ADSLStandard"},{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G45,'inkoop VULA'!AE:AE,0))","v":{"v":0,"d":"0.00"}}]
[null,"ADSL","7x24 repairtime 8h",null,null,"inkoop VULA","7x24 repairtime 8h",{"$f":"B46&IF(C46=\"Standard\",\"Standard\",\"7x24\")","v":"ADSL7x24"},{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G46,'inkoop VULA'!AE:AE,0))","v":8.13}]
[null,"VDSL","Standard",null,null,"inkoop VULA","Standard","VDSLStandard",{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G47,'inkoop VULA'!AE:AE,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL","7x24 repairtime 8h",null,null,"inkoop VULA","7x24 repairtime 8h","VDSL7x24",{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G48,'inkoop VULA'!AE:AE,0))","v":8.13}]
[null,"VDSL Bonding","Standard",null,null,"inkoop VULA","Standard","VDSL BondingStandard",{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G49,'inkoop VULA'!AE:AE,0))","v":{"v":0,"d":"0.00"}}]
[null,"VDSL Bonding","7x24 repairtime 8h",null,null,"inkoop VULA","7x24 repairtime 8h","VDSL Bonding7x24",{"$f":"INDEX('inkoop VULA'!AF:AF,MATCH(G50,'inkoop VULA'!AE:AE,0))","v":8.13}]
[]
[null,"SDSL","Standard",null,null,"inkoop MDF SDSL","Standard",{"$f":"B52&IF(C52=\"Standard\",\"Standard\",\"7x24\")","v":"SDSLStandard"},{"$f":"INDEX('inkoop MDF SDSL'!Z:Z,MATCH(G52,'inkoop MDF SDSL'!Y:Y,0))","v":{"v":0,"d":"0.00"}}]
[null,"SDSL","7x24 repairtime 8h",null,null,"inkoop MDF SDSL","7x24 repairtime 8h","SDSL7x24",{"$f":"INDEX('inkoop MDF SDSL'!Z:Z,MATCH(G53,'inkoop MDF SDSL'!Y:Y,0))","v":2.39}]
[]
[null,"FttH","Standard",null,null,"inkoop ODF FTTH","Standard",{"$f":"B55&IF(C55=\"Standard\",\"Standard\",\"7x24\")","v":"FttHStandard"},{"$f":"INDEX('inkoop ODF FTTH'!V:V,MATCH(G55,'inkoop ODF FTTH'!U:U,0))","v":{"v":0,"d":"0.00"}}]
[null,"FttH","7x24 repairtime 8h",null,null,"inkoop ODF FTTH","Premium","FttH7x24",{"$f":"INDEX('inkoop ODF FTTH'!V:V,MATCH(G56,'inkoop ODF FTTH'!U:U,0))","v":13.05}]

{"sheet":"Parameters","index":11,"n_rows":169,"n_cols":5,"rows_kept":169}
["Algemeen","Waarde"]
["Retailopslag medium BPO",{"v":0.01,"d":"1%"}]
["Retailopslag medium",{"v":0.01,"d":"1%"}]
["Retailopslag le/corporate",{"v":0.01,"d":"1%"}]
[]
["Retailopslag",{"$f":"MAX(B2:B4)","v":{"v":0.01,"d":"1%"}},"% t.o.v. netto wholesale inkoopkosten"]
[]
["NRK medium BPO",{"v":0.1,"d":"10.00%"}]
["NRK medium",{"v":0.1,"d":"10.00%"}]
["NRK le/corporate",{"v":0.1,"d":"10.00%"}]
[]
["NRK",{"$f":"B8","v":{"v":0.1,"d":"10.00%"}},"% t.o.v. netto omzet"]
[]
[]
[]
["AfschrijftermijnVVE12",36]
["AfschrijftermijnVVE24",36]
["AfschrijftermijnVVE36",36]
["AfschrijftermijnVVE48",48]
["AfschrijftermijnVVE60",60]
[]
["ZM TermijnKorting"]
["ZMTermijnKorting access VVA",{"v":0,"d":"0%"}]
["ZMTermijnKorting access VVE",{"v":0,"d":"0%"}]
["ZMTermijnKorting transport VVA",{"v":0,"d":"0%"}]
["ZMTermijnKorting transport VVE",{"v":0,"d":"0%"}]
["ZMTermijnKorting servicelevel VVA",{"v":0,"d":"0%"}]
["ZMTermijnKorting servicelevel VVE",{"v":0,"d":"0%"}]
["ZMTermijnKorting router VVA",{"v":0,"d":"0%"}]
["ZMTermijnKorting router VVE",{"v":0,"d":"0%"}]
[]
["Sales Mandaat","Waarde"]
["ZMSalesMandaatVVE",{"v":0,"d":"0%"}]
["ZMSalesMandaatVVA",{"v":0,"d":"0%"}]
[]
["Volumekorting"]
["WOKortingVVEWBA ZM Ethernet",{"v":0,"d":"0%"}]
["WOKortingVVEWBA CM Ethernet",{"v":0,"d":"0%"}]
[]
["WOKortingVVAWBA ZM EthernetADSL",{"v":0,"d":"0%"}]
["WOKortingVVAWBA CM EthernetADSL",{"v":0.1,"d":"10%"}]
["WOKortingVVAWBA ZM EthernetVDSL Bonding",{"v":0,"d":"0%"}]
["WOKortingVVAWBA CM EthernetVDSL Bonding",{"v":0.1,"d":"10%"}]
["WOKortingVVAWBA ZM EthernetSDSL",{"v":0,"d":"0%"}]
["WOKortingVVAWBA CM EthernetSDSL",{"v":0.1,"d":"10%"}]
["WOKortingVVAWBA ZM EthernetFttH",{"v":0,"d":"0%"}]
["WOKortingVVAWBA CM EthernetFttH",{"v":0,"d":"0%"}]
["WOKortingVVAWBA ZM EthernetVDSL",{"v":0,"d":"0%"}]
["WOKortingVVAWBA CM EthernetVDSL",{"v":0.1,"d":"10%"}]
[]
[null,"HKWBT"]
["EDC Minus platformkosten opslag","Uit EDC minus blad","EDC Opslag Platformkosten","EDC Platformkosten incl opslag"]
["IAS platform per aansluiting (HKWBT)",{"$f":"'EDC Minus'!$H$284","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"$f":"B53+C53","v":{"v":2,"d":"2.00"}}]
["Epacity platformkosten (HKWBT)",{"$f":"'EDC Minus'!$H$285","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"$f":"B54+C54","v":{"v":2,"d":"2.00"}},"per aansluiting"]
[]
[null,"ULL"]
["EDC Minus platformkosten opslag","Uit EDC minus blad","EDC Opslag Platformkosten","EDC Platformkosten incl opslag"]
["IAS platform per aansluiting (ULL)",{"$f":"'EDC minus lijst ULL'!$L$92","v":{"v":1,"d":"1.00"}},null,{"$f":"B58+C58","v":{"v":1,"d":"1.00"}}]
["Epacity platformkosten (ULL)",{"$f":"'EDC minus lijst ULL'!$L$92","v":{"v":1,"d":"1.00"}},null,{"$f":"B59+C59","v":{"v":1,"d":"1.00"}},"per aansluiting"]
[]
["EDC kosten Router Service Levels"]
["Kantoor",{"v":1,"d":"€ 1.00"}]
["Winkel",{"v":1,"d":"€ 1.00"}]
["7x24",{"v":1,"d":"€ 1.00"}]
[]
["WAP bandbreedte"]
["WAPbandbreedte(Kb/s) WBA ZM Ethernet",100,"Gemiddelde bandbreedte (Kb/s)"]
["WAPbandbreedte(Kb/s) WBA CM Ethernet",100,"Gemiddelde bandbreedte (Kb/s)"]
[]
["vertaling 1Gb/s naar Kb/s",1024000]
[]
["gem kosten NLSx DSL WBA ZM"]
[]
["kosten NLS3 > 125 m",{"$f":"2290-40","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten","sleutel"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D77,'Tarieven W&O'!B:B,0))","v":{"v":40,"d":"40.00"}},"WBA ZM EthernetADSL/VDSL/SDSLNLS type 1"]
["NLS2",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D78,'Tarieven W&O'!B:B,0))","v":{"v":308,"d":"308.00"}},"WBA ZM EthernetADSL/VDSL/SDSLNLS type 2"]
["NLS3 <25m",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D79,'Tarieven W&O'!B:B,0))","v":{"v":506.4,"d":"506.40"}},"WBA ZM EthernetADSL/VDSL/SDSLNLS type 3"]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B74+C77","v":{"v":2290,"d":"2,290"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx ADSL WBA ZM Ethernet",null,{"$f":"SUMPRODUCT(B77:B81,C77:C81)","v":{"v":40,"d":"40.00"}},{"$f":"C83/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
["NLSx VDSL WBA ZM Ethernet",null,{"$f":"C83","v":{"v":40,"d":"40.00"}},{"$f":"C84/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
["NLSx SDSL WBA ZM Ethernet",null,{"$f":"C83","v":{"v":40,"d":"40.00"}},{"$f":"C85/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
[]
["gem kosten NLSx DSL bonding WBA ZM"]
[]
["kosten NLS3 > 125 m",{"$f":"2290-40","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten","sleutel"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D92,'Tarieven W&O'!B:B,0))","v":149.45},"WBA ZM EthernetVDSL BondingNLS type 1"]
["NLS2/3 - 25 mtr",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D93,'Tarieven W&O'!B:B,0))","v":620.59},"WBA ZM EthernetVDSL BondingNLS type 2/3"]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B89+C92","v":{"v":2399.45,"d":"2,399"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx VDSL Bonding WBA ZM Ethernet",null,{"$f":"SUMPRODUCT(B92:B95,C92:C95)","v":149.45},{"$f":"C97/36","v":{"v":4.151388888888889,"d":"4.15"}}]
[]
["gem kosten NLSx FttH WBA ZM"]
[]
["kosten NLS3 > 125 m",{"$f":"2290-40","v":{"v":2250,"d":"2,250"}}]
[]
[]
[]
["NLSx FttH WBA ZM Ethernet",null,{"v":0,"d":"0.00"},{"$f":"C105/36","v":{"v":0,"d":"0.00"}}]
[]
["gem kosten NLSx DSL WBA CM"]
[]
["kosten NLS3 > 125 m",{"$f":"2290-40","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten","sleutel"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D112,'Tarieven W&O'!B:B,0))","v":{"v":40,"d":"40.00"}},"WBA CM EthernetADSL/VDSL/SDSLNLS type 1"]
["NLS2",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D113,'Tarieven W&O'!B:B,0))","v":{"v":343.6,"d":"343.60"}},"WBA CM EthernetADSL/VDSL/SDSLNLS type 2"]
["NLS3 <25m",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D114,'Tarieven W&O'!B:B,0))","v":{"v":506.4,"d":"506.40"}},"WBA CM EthernetADSL/VDSL/SDSLNLS type 3"]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B109+C112","v":{"v":2290,"d":"2,290"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx ADSL WBA CM Ethernet",null,{"$f":"SUMPRODUCT(B112:B116,C112:C116)","v":{"v":40,"d":"40.00"}},{"$f":"C118/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
["NLSx VDSL WBA CM Ethernet",null,{"$f":"C118","v":{"v":40,"d":"40.00"}},{"$f":"C119/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
["NLSx SDSL WBA CM Ethernet",null,{"$f":"C118","v":{"v":40,"d":"40.00"}},{"$f":"C120/36","v":{"v":1.1111111111111112,"d":"1.11"}}]
[]
["gem kosten NLSx DSL bonding WBA CM"]
[]
["kosten NLS3 > 125 m",{"$f":"2290-40","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten","sleutel"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D127,'Tarieven W&O'!B:B,0))","v":149.45},"WBA CM EthernetVDSL BondingNLS type 1"]
["NLS2/3 - 25 mtr",{"v":0,"d":"0.00%"},{"$f":"INDEX('Tarieven W&O'!H:H,MATCH(D128,'Tarieven W&O'!B:B,0))","v":620.59},"WBA CM EthernetVDSL BondingNLS type 2/3"]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B124+C127","v":{"v":2399.45,"d":"2,399"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx VDSL Bonding WBA CM Ethernet",null,{"$f":"SUMPRODUCT(B127:B130,C127:C130)","v":149.45},{"$f":"C132/36","v":{"v":4.151388888888889,"d":"4.15"}}]
[]
["gem kosten NLSx FttH WBA CM"]
[]
[]
[]
["NLSx FttH WBA CM Ethernet",null,{"v":0,"d":"0.00"},{"$f":"C138/36","v":{"v":0,"d":"0.00"}}]
[]
["gem kosten NLSx DSL ULL"]
[]
["kosten NLS3 > 125 m",{"$f":"2320.3-70.3","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"'Inkoop tarief elementen'!E13","v":70.79}]
["NLS2",{"v":0,"d":"0.00%"},{"$f":"'Inkoop tarief elementen'!E15","v":310.65}]
["NLS3 <25m",{"v":0,"d":"0.00%"},{"$f":"'Inkoop tarief elementen'!E16","v":541.12}]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B142+C145","v":{"v":2320.79,"d":"2321"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx ADSL ULL",null,{"$f":"SUMPRODUCT(B145:B149,C145:C149)","v":70.79},{"$f":"C151/36","v":{"v":1.966388888888889,"d":"1.97"}}]
["NLSx VDSL ULL",null,{"$f":"C151","v":70.79},{"$f":"C152/36","v":{"v":1.966388888888889,"d":"1.97"}}]
["NLSx SDSL ULL",null,{"$f":"C151","v":70.79},{"$f":"C153/36","v":{"v":1.966388888888889,"d":"1.97"}}]
[]
["gem kosten NLSx DSL Bonding ULL"]
[]
["kosten NLS3 > 125 m",{"$f":"2320.3-70.3","v":{"v":2250,"d":"2,250"}}]
[]
[null,"frequentie","NLS kosten"]
["NLS1",{"v":1,"d":"100.00%"},{"$f":"'Inkoop tarief elementen'!F13","v":166.88}]
["NLS2/3 - 25 mtr",{"v":0,"d":"0.00%"},{"$f":"'Inkoop tarief elementen'!F17","v":754.48}]
["NLS3 25-125m",{"v":0,"d":"0.00%"},{"$f":"B157+C160","v":{"v":2416.88,"d":"2,416.88"}}]
["NLS3 >125m",{"v":0,"d":"0.00%"}]
[]
["NLSx VDSL Bonding ULL",null,{"$f":"SUMPRODUCT(B160:B163,C160:C163)","v":166.88},{"$f":"C165/36","v":{"v":4.635555555555555,"d":"4.64"}}]
[]
["gem kosten NLSx FttH ULL"]
[]
["NLSx FttH ULL",null,{"v":0,"d":"0.00"},{"$f":"C169/36","v":{"v":0,"d":"0.00"}}]

{"sheet":"Distributievergoedingen","index":12,"n_rows":12,"n_cols":24,"rows_kept":12,"merged":[[1,1,1,2],[1,3,1,5],[1,6,1,8],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[1,21,1,23],[2,1,2,2],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,2,14],[2,15,2,17],[2,18,2,20],[2,21,2,23],[3,1,3,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[3,12,3,14],[3,15,3,17],[3,18,3,20],[3,21,3,23]]}
[]
[null,"Vergoedingen Grondslag"]
[null,"Zeker of Conditioneel"]
[null,"Parameters per dienst"]
[null,"Portfolio","Profiel"]
[]
[]
[]
[]
[]
[]
[null,"Vast","Network Services",null,null,{"v":0,"d":"0.0%"},null,null,{"v":0.01,"d":"1.0%"},null,null,{"v":0,"d":"0.0%"},null,null,{"v":0.1,"d":"10.0%"},null,null,{"v":0,"d":"€ 0.00"},null,null,{"v":0,"d":"€ 0.00"},null,null,{"v":0,"d":"€ 0.00"}]

{"sheet":"Mapping","index":13,"n_rows":251,"n_cols":14,"rows_kept":251}
[]
[]
[null,"1. Aansluitingen: ZM"]
[]
[null,"ZM identifier","xDSL","Bandbreedte","ZM VPN kwaliteit",null,null,"WO identifier","Bandbreedte","WO VPN kwaliteit",null,null,"sleutel ULL (transport)"]
[null,{"$f":"C6&D6&E6&F6","v":"ADSL128/128Basic"},"ADSL","128/128","Basic",null,null,{"$f":"I6&J6&K6&L6","v":"<= 512 kbps/<= 256 kbpsentry"},"<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"ADSL384/128Basic","ADSL","384/128","Basic",null,null,"<= 512 kbps/<= 256 kbpsentry","<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"ADSL256/256Basic","ADSL","256/256","Basic",null,null,"<= 512 kbps/<= 256 kbpsentry","<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"ADSL512/256Basic","ADSL","512/256","Basic",null,null,"<= 512 kbps/<= 256 kbpsentry","<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"ADSL512/512Basic","ADSL","512/512","Basic",null,null,"<= 2 Mbps/<= 512 kbpsentry","<= 2 Mbps/<= 512 kbps","entry",null,null,"nvt"]
[null,"ADSL1024/256Basic","ADSL","1024/256","Basic",null,null,"<= 2 Mbps/<= 512 kbpsentry","<= 2 Mbps/<= 512 kbps","entry",null,null,"nvt"]
[null,"ADSL1024/512Basic","ADSL","1024/512","Basic",null,null,"<= 2 Mbps/<= 512 kbpsentry","<= 2 Mbps/<= 512 kbps","entry",null,null,"nvt"]
[null,"ADSL2048/512Basic","ADSL","2048/512","Basic",null,null,"<= 2 Mbps/<= 512 kbpsentry","<= 2 Mbps/<= 512 kbps","entry",null,null,"nvt"]
[null,"ADSL3072/512Basic","ADSL","3072/512","Basic",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"ADSL4096/1024Basic","ADSL","4096/1024","Basic",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"ADSL6144/1024Basic","ADSL","6144/1024","Basic",null,null,"<= 8 Mbps/<= 1 Mbpsentry","<= 8 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"ADSL8000/1024Basic","ADSL","8000/1024","Basic",null,null,"<= 8 Mbps/<= 1 Mbpsentry","<= 8 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"ADSL12000/1024Basic","ADSL","12000/1024","Basic",null,null,"<= 20 Mbps/<= 1 Mbpsentry","<= 20 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"ADSL20000/1024Basic","ADSL","20000/1024","Basic",null,null,"<= 20 Mbps/<= 1 Mbpsentry","<= 20 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"SDSL256/256Basic","SDSL","256/256","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"SDSL512/512Basic","SDSL","512/512","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"SDSL1024/1024Basic","SDSL","1024/1024","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"SDSL1536/1536Basic","SDSL","1536/1536","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"SDSL2048/2048Basic","SDSL","2048/2048","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"SDSL2300/2300Basic","SDSL","2300/2300","Basic",null,null,"≤ 2,3 Mbps/≤ 2,3 Mbpsentry","≤ 2,3 Mbps/≤ 2,3 Mbps","entry",null,null,"nvt"]
[null,"ADSL128/128Premium","ADSL","128/128","Premium",null,null,"<=256 kbps/<=256 kbpspremium","<=256 kbps/<=256 kbps","premium",null,null,"nvt"]
[null,"ADSL384/128Premium","ADSL","384/128","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL256/256Premium","ADSL","256/256","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL512/256Premium","ADSL","512/256","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL512/512Premium","ADSL","512/512","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL1024/256Premium","ADSL","1024/256","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL1024/512Premium","ADSL","1024/512","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL2048/512Premium","ADSL","2048/512","Premium",null,null,"2 Mbps/1 Mbpspremium","2 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"ADSL3072/512Premium","ADSL","3072/512","Premium",null,null,"5 Mbps/1 Mbpspremium","5 Mbps/1 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"ADSL4096/1024Premium","ADSL","4096/1024","Premium",null,null,"5 Mbps/1 Mbpspremium","5 Mbps/1 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"ADSL6144/1024Premium","ADSL","6144/1024","Premium",null,null,"10 Mbps/5 Mbpspremium","10 Mbps/5 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"ADSL8000/1024Premium","ADSL","8000/1024","Premium",null,null,"10 Mbps/5 Mbpspremium","10 Mbps/5 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"ADSL12000/1024Premium","ADSL","12000/1024","Premium",null,null,"20 Mbps/10 Mbpspremium","20 Mbps/10 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"ADSL20000/1024Premium","ADSL","20000/1024","Premium",null,null,"20 Mbps/10 Mbpspremium","20 Mbps/10 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"SDSL256/256Premium","SDSL","256/256","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"SDSL512/512Premium","SDSL","512/512","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"SDSL1024/1024Premium","SDSL","1024/1024","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"SDSL1536/1536Premium","SDSL","1536/1536","Premium",null,null,"2 Mbps/2 Mbpspremium","2 Mbps/2 Mbps","premium",null,null,"nvt"]
[null,"SDSL2048/2048Premium","SDSL","2048/2048","Premium",null,null,"2 Mbps/2 Mbpspremium","2 Mbps/2 Mbps","premium",null,null,"nvt"]
[null,"SDSL2300/2300Premium","SDSL","2300/2300","Premium",null,null,"5 Mbps/5 Mbpspremium","5 Mbps/5 Mbps","premium",null,null,"nvt"]
[null,"VDSL128/128Entry","VDSL","128/128","Entry",null,null,"<= 512 kbps/<= 256 kbpsentry","<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"VDSL256/256Entry","VDSL","256/256","Entry",null,null,"<= 512 kbps/<= 256 kbpsentry","<= 512 kbps/<= 256 kbps","entry",null,null,"nvt"]
[null,"VDSL448/448Entry","VDSL","448/448","Entry",null,null,"<= 2 Mbps/<= 512 kbpsentry","<= 2 Mbps/<= 512 kbps","entry",null,null,"nvt"]
[null,"VDSL640/640Entry","VDSL","640/640","Entry",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL1024/1024Entry","VDSL","1024/1024","Entry",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL2048/2048Entry","VDSL","2048/2048","Entry",null,null,"<= 30 Mbps/<= 3 Mbpsentry","<= 30 Mbps/<= 3 Mbps","entry",null,null,"nvt"]
[null,"VDSL3072/3072Entry","VDSL","3072/3072","Entry",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL4096/1024Entry","VDSL","4096/1024","Entry",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL4096/4096Entry","VDSL","4096/4096","Entry",null,null,"<= 4 Mbps/<= 1 Mbpsentry","<= 4 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL8192/1024Entry","VDSL","8192/1024","Entry",null,null,"<= 8 Mbps/<= 1 Mbpsentry","<= 8 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL10240/1024Entry","VDSL","10240/1024","Entry",null,null,"<= 20 Mbps/<= 1 Mbpsentry","<= 20 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL20480/2048Entry","VDSL","20480/2048","Entry",null,null,"<= 20 Mbps/<= 1 Mbpsentry","<= 20 Mbps/<= 1 Mbps","entry",null,null,"nvt"]
[null,"VDSL30372/3072Entry","VDSL","30372/3072","Entry",null,null,"<= 30 Mbps/<= 3 Mbpsentry","<= 30 Mbps/<= 3 Mbps","entry",null,null,"nvt"]
[null,"VDSL51200/5120Entry","VDSL","51200/5120","Entry",null,null,"<= 50 Mbps/<= 10 Mbpsentry","<= 50 Mbps/<= 10 Mbps","entry",null,null,"nvt"]
[null,"VDSL Bonding81920/8192Entry","VDSL Bonding","81920/8192","Entry",null,null,"<= 100 Mbps/<= 30 Mbpsentry","<= 100 Mbps/<= 30 Mbps","entry",null,null,"nvt"]
[null,"VDSL128/128Premium","VDSL","128/128","Premium",null,null,"<=256 kbps/<=256 kbpspremium","<=256 kbps/<=256 kbps","premium",null,null,"nvt"]
[null,"VDSL256/256Premium","VDSL","256/256","Premium",null,null,"<=256 kbps/<=256 kbpspremium","<=256 kbps/<=256 kbps","premium",null,null,"nvt"]
[null,"VDSL448/448Premium","VDSL","448/448","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"VDSL640/640Premium","VDSL","640/640","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"VDSL1024/1024Premium","VDSL","1024/1024","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"VDSL2048/2048Premium","VDSL","2048/2048","Premium",null,null,"2 Mbps/2 Mbpspremium","2 Mbps/2 Mbps","premium",null,null,"nvt"]
[null,"VDSL3072/3072Premium","VDSL","3072/3072","Premium",null,null,"5 Mbps/5 Mbpspremium","5 Mbps/5 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL4096/1024Premium","VDSL","4096/1024","Premium",null,null,"5 Mbps/1 Mbpspremium","5 Mbps/1 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL4096/4096Premium","VDSL","4096/4096","Premium",null,null,"5 Mbps/5 Mbpspremium","5 Mbps/5 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,{"$f":"C70&D70&E70&F70","v":"VDSL8192/1024Premium"},"VDSL","8192/1024","Premium",null,null,{"$f":"I70&J70&K70&L70","v":"10 Mbps/5 Mbpspremium"},"10 Mbps/5 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL10240/1024Premium","VDSL","10240/1024","Premium",null,null,"10 Mbps/10 Mbpspremium","10 Mbps/10 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL20480/2048Premium","VDSL","20480/2048","Premium",null,null,"20 Mbps/10 Mbpspremium","20 Mbps/10 Mbps","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL30372/3072Premium","VDSL","30372/3072","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL51200/5120Premium","VDSL","51200/5120","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"Premium > 2/2Mbps"]
[null,"VDSL81920/8192Premium","VDSL","81920/8192","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"Premium > 2/2Mbps"]
[null,"SA IPVPN1024/1024 tbv alarmEntry","SA IPVPN","1024/1024 tbv alarm","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN2048/2048Entry","SA IPVPN","2048/2048","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN3072/3072Entry","SA IPVPN","3072/3072","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN4096/1024Entry","SA IPVPN","4096/1024","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN4096/4096Entry","SA IPVPN","4096/4096","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN8192/1024Entry","SA IPVPN","8192/1024","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN8192/8192Entry","SA IPVPN","8192/8192","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN10240/10240Entry","SA IPVPN","10240/10240","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN10240/1024Entry","SA IPVPN","10240/1024","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN12288/1024Entry","SA IPVPN","12288/1024","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN20480/2048Entry","SA IPVPN","20480/2048","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN30720/3072Entry","SA IPVPN","30720/3072","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN51200/5120Entry","SA IPVPN","51200/5120","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN30720/30720Entry","SA IPVPN","30720/30720","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN51200/51200Entry","SA IPVPN","51200/51200","Entry",null,null,"≤50/50 Mbpsentry","≤50/50 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN100000/100000Entry","SA IPVPN","100000/100000","Entry",null,null,"≤100/100 Mbpsentry","≤100/100 Mbps","entry",null,null,"nvt"]
[null,"SA IPVPN1024/1024Premium","SA IPVPN","1024/1024","Premium",null,null,"1 Mbps/1 Mbpspremium","1 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN2048/2048Premium","SA IPVPN","2048/2048","Premium",null,null,"2 Mbps/2 Mbpspremium","2 Mbps/2 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN3072/3072Premium","SA IPVPN","3072/3072","Premium",null,null,"5 Mbps/5 Mbpspremium","5 Mbps/5 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN4096/1024Premium","SA IPVPN","4096/1024","Premium",null,null,"5 Mbps/1 Mbpspremium","5 Mbps/1 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN4096/4096Premium","SA IPVPN","4096/4096","Premium",null,null,"5 Mbps/5 Mbpspremium","5 Mbps/5 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN8192/1024Premium","SA IPVPN","8192/1024","Premium",null,null,"10 Mbps/5 Mbpspremium","10 Mbps/5 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN8192/8192Premium","SA IPVPN","8192/8192","Premium",null,null,"10 Mbps/10 Mbpspremium","10 Mbps/10 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN10240/10240Premium","SA IPVPN","10240/10240","Premium",null,null,"10 Mbps/10 Mbpspremium","10 Mbps/10 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN10240/1024Premium","SA IPVPN","10240/1024","Premium",null,null,"10 Mbps/10 Mbpspremium","10 Mbps/10 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN12288/1024Premium","SA IPVPN","12288/1024","Premium",null,null,"20 Mbps/10 Mbpspremium","20 Mbps/10 Mbps","premium",null,null,"nvt"]
[null,"SA IPVPN20480/2048Premium","SA IPVPN","20480/2048","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[null,"SA IPVPN30720/3072Premium","SA IPVPN","30720/3072","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[null,"SA IPVPN51200/5120Premium","SA IPVPN","51200/5120","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[null,"SA IPVPN30720/30720Premium","SA IPVPN","30720/30720","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[null,"SA IPVPN51200/51200Premium","SA IPVPN","51200/51200","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[null,"SA IPVPN100000/100000Premium","SA IPVPN","100000/100000","Premium",null,null,"n.a.premium","n.a.","premium",null,null,"nvt"]
[]
[]
[]
[null,"ZM identifier","xDSL","Bandbreedte","ZM VPN kwaliteit",null,null,"WBA","Bandbreedte","WO VPN kwaliteit","WO Bereik","EDC- backbone","sleutel ULL (transport)"]
[null,{"$f":"C112&D112&E112&F112","v":"ADSL128/128Add"},"ADSL","128/128","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"ADSL200/200Add","ADSL","200/200","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"ADSL224/224Add","ADSL","224/224","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"ADSL256/256Add","ADSL","256/256","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"ADSL352/352Add","ADSL","352/352","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"ADSL448/448Add","ADSL","448/448","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"ADSL512/512Add","ADSL","512/512","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SDSL224/224Add","SDSL","224/224","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"SDSL256/256Add","SDSL","256/256","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"SDSL448/448Add","SDSL","448/448","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SDSL512/512Add","SDSL","512/512","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SDSL1024/1024Add","SDSL","1024/1024","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SDSL1536/1536Add","SDSL","1536/1536","Add",null,null,"WBA ZM Ethernet","2 Mbps/2 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SDSL2048/2048Add","SDSL","2048/2048","Add",null,null,"WBA ZM Ethernet","2 Mbps/2 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"VDSL128/128Add","VDSL","128/128","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"VDSL256/256Add","VDSL","256/256","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"VDSL448/448Add","VDSL","448/448","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"VDSL640/640Add","VDSL","640/640","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"VDSL1024/1024Add","VDSL","1024/1024","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"VDSL2048/2048Add","VDSL","2048/2048","Add",null,null,"WBA ZM Ethernet","2 Mbps/2 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"VDSL3072/3072Add","VDSL","3072/3072","Add",null,null,"WBA ZM Ethernet","5 Mbps/5 Mbps","premium","metro","metro-nationaal","Premium > 2/2Mbps"]
[null,"SA IPVPN128/128Add","SA IPVPN","128/128","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"SA IPVPN256/256Add","SA IPVPN","256/256","Add",null,null,"WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national","nvt","nvt"]
[null,"SA IPVPN448/448Add","SA IPVPN","448/448","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN640/640Add","SA IPVPN","640/640","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN1024/1024Add","SA IPVPN","1024/1024","Add",null,null,"WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN2048/2048Add","SA IPVPN","2048/2048","Add",null,null,"WBA ZM Ethernet","2 Mbps/2 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN3072/3072Add","SA IPVPN","3072/3072","Add",null,null,"WBA ZM Ethernet","5 Mbps/5 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN4096/4096Add","SA IPVPN","4096/4096","Add",null,null,"WBA ZM Ethernet","5 Mbps/5 Mbps","premium","metro","metro-nationaal","nvt"]
[null,"SA IPVPN8192/8192Add","SA IPVPN","8192/8192","Add",null,null,"WBA ZM Ethernet","10 Mbps/10 Mbps","premium","metro","metro-nationaal","nvt"]
[]
[]
[null,"ZM identifier","ZM VPN kwaliteit","ZM Bereik",{"$nulls":3},"WO identifier","WO VPN kwaliteit","WO Bereik","EDC- backbone"]
[null,{"$f":"C145&D145&E145&F145","v":"basicnationaal"},"basic","nationaal",{"$nulls":3},{"$f":"I145&J145&K145&L145","v":"entrynationalnvt"},"entry","national","nvt"]
[null,{"$f":"C146&D146&E146&F146","v":"entrynationaal"},"entry","nationaal",{"$nulls":3},{"$f":"I146&J146&K146&L146","v":"entrynationalnvt"},"entry","national","nvt"]
[null,"premiumnationaal","premium","nationaal",{"$nulls":3},"premiummetrometro-nationaal","premium","metro","metro-nationaal"]
[null,"addnationaal","add","nationaal",{"$nulls":3},"addnationalnvt","add","national","nvt"]
[]
[null,{"$f":"C150&D150&E150&F150","v":"1:1 VBR-rtnationaal"},"1:1 VBR-rt","nationaal",{"$nulls":3},{"$f":"I150&J150&K150&L150","v":"premiummetrometro-nationaal"},"premium","metro","metro-nationaal"]
[null,"1:1 UBRnationaal","1:1 UBR","nationaal",{"$nulls":3},{"$f":"I151&J151&K151&L151","v":"premiummetrometro-nationaal"},"premium","metro","metro-nationaal"]
[null,{"$f":"C152&D152&E152&F152","v":"1:4nationaal"},"1:4","nationaal",{"$nulls":3},{"$f":"I152&J152&K152&L152","v":"premiummetrometro-nationaal"},"premium","metro","metro-nationaal"]
[null,"1:10nationaal","1:10","nationaal",{"$nulls":3},"premiummetrometro-nationaal","premium","metro","metro-nationaal"]
[null,{"$f":"C154&D154&E154&F154","v":"1:20nationaal"},"1:20","nationaal",{"$nulls":3},{"$f":"I154&J154&K154&L154","v":"premiummetrometro-nationaal"},"premium","metro","metro-nationaal"]
[null,"1:10+nationaal","1:10+","nationaal",{"$nulls":3},"premiummetrometro-nationaal","premium","metro","metro-nationaal"]
[]
[]
[null,"2. Dragers"]
[]
[null,"ZM identifier","xDSL",{"$nulls":4},"WO identifier","xDSL"]
[1,{"$f":"C161&D161&E161&F161","v":"ADSLshared"},"ADSL","shared",{"$nulls":3},{"$f":"I161&J161&K161&L161","v":"ADSLshared"},"ADSL","shared"]
[null,"VDSLshared","VDSL","shared",{"$nulls":3},"VDSLshared","VDSL","shared"]
[null,{"$f":"C163&D163&E163&F163","v":"ADSLunshared"},"ADSL","unshared",{"$nulls":3},{"$f":"I163&J163&K163&L163","v":"ADSLunshared"},"ADSL","unshared"]
[null,"VDSLunshared","VDSL","unshared",{"$nulls":3},"VDSLunshared","VDSL","unshared"]
[null,"VDSL Bondingunshared","VDSL Bonding","unshared",{"$nulls":3},{"$f":"I165&J165&K165&L165","v":"VDSL Bondingunshared"},"VDSL Bonding","unshared"]
[null,"SDSLunshared","SDSL","unshared",{"$nulls":3},"SDSLunshared","SDSL","unshared"]
[null,"SA IPVPNunshared","SA IPVPN","unshared",{"$nulls":3},"FttHunshared","FttH","unshared"]
[]
[2,{"$f":"C169&D169&E169&F169","v":"ADSL"},"ADSL",{"$nulls":4},{"$f":"I169&J169&K169&L169","v":"ADSL"},"ADSL"]
[null,"VDSL","VDSL",{"$nulls":4},"VDSL","VDSL"]
[null,"VDSL Bonding","VDSL Bonding",{"$nulls":4},"VDSL Bonding","VDSL Bonding"]
[null,"SDSL","SDSL",{"$nulls":4},"SDSL","SDSL"]
[null,"SA IPVPN","SA IPVPN",{"$nulls":4},"FttH","FttH"]
[]
[3,{"$f":"C175&D175&E175&F175","v":"ADSLNLSx"},"ADSL","NLSx",{"$nulls":3},{"$f":"I175&J175&K175&L175","v":"SDFNLSxniet gebruikt"},"SDF","NLSx","niet gebruikt",null,null,"worst case"]
[null,"VDSLNLSx","VDSL","NLSx",{"$nulls":3},"SDFNLSxniet gebruikt","SDF","NLSx","niet gebruikt",null,null,"worst case"]
[null,"VDSL BondingNLSx","VDSL Bonding","NLSx",{"$nulls":3},"MDF Pair bondingNLSxniet gebruikt","MDF Pair bonding","NLSx","niet gebruikt"]
[null,"SA IPVPNNLSx","SA IPVPN","NLSx",{"$nulls":3},"FttHNLSxniet gebruikt","FttH","NLSx","niet gebruikt"]
[]
[null,{"$f":"C180&D180&E180&F180","v":"ADSLnew line"},"ADSL","new line",{"$nulls":3},{"$f":"I180&J180&K180&L180","v":"SDFnew line"},"SDF","new line"]
[null,"VDSLnew line","VDSL","new line",{"$nulls":3},"SDFnew line","SDF","new line"]
[null,"VDSL Bondingnew line","VDSL Bonding","new line",{"$nulls":3},"MDF Pair bondingnew line","MDF Pair bonding","new line"]
[null,"SA IPVPNnew line","SA IPVPN","new line",{"$nulls":3},"FttHnew line","FttH","new line"]
[]
[null,{"$f":"C185&D185&E185&F185","v":"ADSLbestaand"},"ADSL","bestaand",{"$nulls":3},{"$f":"I185&J185&K185&L185","v":"SDFbestaand"},"SDF","bestaand"]
[null,"VDSLbestaand","VDSL","bestaand",{"$nulls":3},"SDFbestaand","SDF","bestaand"]
[]
[null,"ZM identifier","ZM VPN kwaliteit",{"$nulls":4},"WO identifier","WBA"]
[null,{"$f":"C189&D189&E189&F189","v":"Basic"},"Basic",{"$nulls":4},{"$f":"I189&J189&K189&L189","v":"WBA CM Ethernet"},"WBA CM Ethernet"]
[null,"Entry","Entry",{"$nulls":4},"WBA CM Ethernet","WBA CM Ethernet"]
[null,"Premium","Premium",{"$nulls":4},"WBA ZM Ethernet","WBA ZM Ethernet"]
[null,"Add","Add",{"$nulls":4},{"$f":"I192&J192&K192&L192","v":"WBA CM Ethernet"},"WBA CM Ethernet"]
[]
[null,"2a) wholesale new line"]
[]
[null,"ZM identifier",{"$nulls":5},"WO identifier"]
[null,{"$f":"C197&D197&E197&F197","v":"bestaand"},"bestaand",{"$nulls":4},{"$f":"I197&J197&K197&L197","v":"nvt"},"nvt"]
[null,"nieuw","nieuw",{"$nulls":4},{"$f":"I198&J198&K198&L198","v":"New line"},"New line"]
[]
[]
[null,"3. Service Levels"]
[]
[null,"ZM identifier","xDSL","ZM VPN kwaliteit","ZM VPN Service Level",null,null,"WO identifier","WBA","xDSL","WO VPN Service Level"]
[null,{"$f":"C204&D204&E204&F204","v":"ADSLBasicwinkeluren"},"ADSL","Basic","winkeluren",null,null,{"$f":"I204&J204&K204","v":"WBA CM EthernetADSL7x24"},"WBA CM Ethernet","ADSL","7x24"]
[null,"ADSLPremiumwinkeluren","ADSL","Premium","winkeluren",null,null,{"$f":"I205&J205&K205","v":"WBA ZM EthernetADSL7x24"},"WBA ZM Ethernet","ADSL","7x24"]
[null,"ADSLBasic7x24","ADSL","Basic","7x24",null,null,"WBA CM EthernetADSL7x24","WBA CM Ethernet","ADSL","7x24"]
[null,"ADSLPremium7x24","ADSL","Premium","7x24",null,null,"WBA ZM EthernetADSL7x24","WBA ZM Ethernet","ADSL","7x24"]
[null,"SDSLBasicwinkeluren","SDSL","Basic","winkeluren",null,null,"WBA CM EthernetSDSL7x24","WBA CM Ethernet","SDSL","7x24"]
[null,"SDSLPremiumwinkeluren","SDSL","Premium","winkeluren",null,null,"WBA ZM EthernetSDSL7x24","WBA ZM Ethernet","SDSL","7x24"]
[null,"SDSLBasic7x24","SDSL","Basic","7x24",null,null,"WBA CM EthernetSDSL7x24","WBA CM Ethernet","SDSL","7x24"]
[null,"SDSLPremium7x24","SDSL","Premium","7x24",null,null,"WBA ZM EthernetSDSL7x24","WBA ZM Ethernet","SDSL","7x24"]
[null,"VDSLEntrywinkeluren","VDSL","Entry","winkeluren",null,null,"WBA CM EthernetVDSL7x24","WBA CM Ethernet","VDSL","7x24"]
[null,"VDSLPremiumwinkeluren","VDSL","Premium","winkeluren",null,null,"WBA ZM EthernetVDSL7x24","WBA ZM Ethernet","VDSL","7x24"]
[null,"VDSLEntry7x24","VDSL","Entry","7x24",null,null,"WBA CM EthernetVDSL7x24","WBA CM Ethernet","VDSL","7x24"]
[null,"VDSLPremium7x24","VDSL","Premium","7x24",null,null,"WBA ZM EthernetVDSL7x24","WBA ZM Ethernet","VDSL","7x24"]
[null,"VDSL BondingEntrywinkeluren","VDSL Bonding","Entry","winkeluren",null,null,"WBA CM EthernetVDSL7x24","WBA CM Ethernet","VDSL","7x24"]
[null,"VDSL BondingPremiumwinkeluren","VDSL Bonding","Premium","winkeluren",null,null,"WBA ZM EthernetVDSL7x24","WBA ZM Ethernet","VDSL","7x24"]
[null,"VDSL BondingEntry7x24","VDSL Bonding","Entry","7x24",null,null,"WBA CM EthernetVDSL7x24","WBA CM Ethernet","VDSL","7x24"]
[null,"VDSL BondingPremium7x24","VDSL Bonding","Premium","7x24",null,null,"WBA ZM EthernetVDSL7x24","WBA ZM Ethernet","VDSL","7x24"]
[null,"SA IPVPNEntrywinkeluren","SA IPVPN","Entry","winkeluren",null,null,"WBA CM EthernetFttH7x24","WBA CM Ethernet","FttH","7x24"]
[null,"SA IPVPNPremiumwinkeluren","SA IPVPN","Premium","winkeluren",null,null,"WBA ZM EthernetFttH7x24","WBA ZM Ethernet","FttH","7x24"]
[null,"SA IPVPNEntry7x24","SA IPVPN","Entry","7x24",null,null,"WBA CM EthernetFttH7x24","WBA CM Ethernet","FttH","7x24"]
[null,"SA IPVPNPremium7x24","SA IPVPN","Premium","7x24",null,null,"WBA ZM EthernetFttH7x24","WBA ZM Ethernet","FttH","7x24"]
[]
[null,"ADSLEntrykantooruren","ADSL","Entry","kantooruren",null,null,{"$f":"I225&J225&K225","v":"WBA CM EthernetADSLStandard"},"WBA CM Ethernet","ADSL","Standard"]
[null,"ADSLPremiumkantooruren","ADSL","Premium","kantooruren",null,null,"WBA ZM EthernetADSLStandard","WBA ZM Ethernet","ADSL","Standard"]
[null,"SDSLEntrykantooruren","SDSL","Entry","kantooruren",null,null,"WBA CM EthernetSDSLStandard","WBA CM Ethernet","SDSL","Standard"]
[null,"SDSLPremiumkantooruren","SDSL","Premium","kantooruren",null,null,"WBA ZM EthernetSDSLStandard","WBA ZM Ethernet","SDSL","Standard"]
[null,"VDSLEntrykantooruren","VDSL","Entry","kantooruren",null,null,"WBA CM EthernetVDSLStandard","WBA CM Ethernet","VDSL","Standard"]
[null,"VDSLPremiumkantooruren","VDSL","Premium","kantooruren",null,null,"WBA ZM EthernetVDSLStandard","WBA ZM Ethernet","VDSL","Standard"]
[null,"VDSL BondingEntrykantooruren","VDSL Bonding","Entry","kantooruren",null,null,"WBA CM EthernetVDSLStandard","WBA CM Ethernet","VDSL","Standard"]
[null,"VDSL BondingPremiumkantooruren","VDSL Bonding","Premium","kantooruren",null,null,"WBA ZM EthernetVDSLStandard","WBA ZM Ethernet","VDSL","Standard"]
[null,"SA IPVPNEntrykantooruren","SA IPVPN","Entry","kantooruren",null,null,"WBA CM EthernetFttHStandard","WBA CM Ethernet","FttH","Standard"]
[null,"SA IPVPNPremiumkantooruren","SA IPVPN","Premium","kantooruren",null,null,"WBA ZM EthernetFttHStandard","WBA ZM Ethernet","FttH","Standard"]
[]
[]
[]
[]
[]
[null,"4. Contractsduren"]
[]
[null,"ZM identifier",null,"ZM Contractsduur",{"$nulls":3},"WO identifier",null,"WO Contractsduur"]
[null,{"$f":"C243&D243&E243&F243","v":"ZM Contractduur1"},"ZM Contractduur",1,{"$nulls":3},{"$f":"I243&J243&K243&L243","v":"WO Contractduur1"},"WO Contractduur",1]
[null,"ZM Contractduur2","ZM Contractduur",2,{"$nulls":3},"WO Contractduur1","WO Contractduur",1]
[null,"ZM Contractduur3","ZM Contractduur",3,{"$nulls":3},"WO Contractduur1","WO Contractduur",1]
[]
[]
[]
[null,"7. Algemeen"]
[]
[null,{"$f":"C251&D251&E251&F251","v":"nvt"},"nvt",{"$nulls":4},{"$f":"I251&J251&K251&L251","v":"nvt"},"nvt"]

{"sheet":"EDC Minus","index":14,"n_rows":335,"n_cols":14,"rows_kept":335}
[{"$nulls":7},"2011WK(13)16A_2011",{"$nulls":5},"Versie: 20130924"]
[null,"ND5 kostenparameters vaste netwerk KPN (ZM deel)",{"$nulls":3},"2013/2014","Versie: ","2011WK(13)16A_2012"]
[{"$nulls":7},"2011WK(13)16B_2013"]
[{"$nulls":7},"2011WK(13)16B_2015"]
[]
[]
[{"$nulls":3},"WBA KOPER"]
[]
[{"$nulls":3},"WBA CM","Type access","Netvlakken"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM)","shared/non-shared","passief-regionaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM)",null,"regionaal-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Tweede WBA CM ATM PVC 1:1",null,"passief-regionaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[{"$nulls":3},"Tweede WBA CM ATM PVC 1:1",null,"regionaal-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[{"$nulls":3},"xDSL op MDF (nrc) locatie (ethernet)","shared/non-shared","passief-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op MDF (nrc) locatie (ethernet)","VDSL bonding","passief-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op SDF locatie (ethernet)","non-shared","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie (ethernet)","access",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie /SDF op VDSL locatie","transport","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[]
[{"$nulls":3},"WBA ZM ETN","Type access","Netvlakken"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, entry)","shared/non-shared","passief-regionaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, entry)",null,"regionaal-nationaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, anders dan entry)","shared/non-shared","passief-regionaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, anders dan entry)",null,"regionaal-nationaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"xDSL op MDF (nrc) locatie (ethernet)","shared/non-shared","passief-metro","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op SDF locatie (ethernet)","non-shared","passief-metro","LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"xDSL transport (ethernet)",null,"metro-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie (ethernet)","access",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie /SDF op VDSL locatie","transport","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[]
[{"$nulls":3},"WBA ZM ATM: kostenontmiddeling naar tarieven"]
[]
[{"$nulls":3},"WBA ZM ATM",{"$nulls":3},"VBR-rt","UBR 1:1","1:4","1:10","1:20","Entry"]
[{"$nulls":3},"128/128",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"200/200",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"224/224",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"256/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"352/352",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"448/448",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"512/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"512/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1280/1280",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1536/1536",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2048/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2048/2048",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2304/2304",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"4096/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"8192/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"12288/1024",null,"passief-regionaal","EDC minus"]
[]
[{"$nulls":3},"128/128",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"200/200",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"224/224",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"256/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"352/352",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"448/448",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},0]
[{"$nulls":3},"1024/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/1024",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1280/1280",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1536/1536",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/2048",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2304/2304",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"4096/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"8192/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"12288/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[]
[{"$nulls":3},"128/128",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"200/200",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"224/224",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"256/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"352/352",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"448/448",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},0]
[{"$nulls":3},"1024/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/1024",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1280/1280",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1536/1536",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/2048",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2304/2304",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"4096/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"8192/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"12288/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[]
[]
[{"$nulls":3},"BROADCAST KOPER EN GLAS"]
[]
[{"$nulls":3},"Dienst over koper"]
[{"$nulls":3},"Broadcast","Transport",null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Broadcast (exclusief unicast functionaliteit)","Platform",null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"Dienst over FttH glas"]
[{"$nulls":3},"Broadcast","Transport",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Broadcast","Platform",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[{"$nulls":3},"ILL <= 2 MB KOPER"]
[]
[{"$nulls":3},"64 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"128 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"192 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"256 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"384 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"512 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"1984 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"NWAD/NMUX","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","telco-sited","passief-lokaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"64 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"128 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"192 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"256 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"384 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"512 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"1984 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"NWAD/NMUX","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","collo","passief-lokaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"64 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"128 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"192 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"256 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"384 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"512 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"1984 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"2048 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[]
[{"$nulls":3},"WEAS KOPER"]
[]
[{"$nulls":3},"Copper access","3 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","5 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","10 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","15 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","20 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Transport ethernet t.b.v. EoK aansluiting",null,"metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Transport ethernet t.b.v. EoK aansluiting",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"TELEFONIE KLASSIEK (TDM) ten behoeve van WLR - MDF toetsing"]
[]
[{"$nulls":3},"PSTN lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN1 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN2 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN15 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN20 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN30 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Cityphone lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"HDSL modem (2 stuks)",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"PSTN aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"PSTN ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"PSTN overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"DIENSTPLATFORMEN"]
[]
[{"$nulls":3},"Internet platform consumenten",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VOIP platform consumenten",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"Internet platform consumenten",null,null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VOIP platform consumenten",null,null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SV verbindingen",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Digiaccess platform",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"TELEFONIE KLASSIEK ten behoeve van RET_WHS toetsen"]
[]
[{"$nulls":3},"Transport regionaal-nationaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"CPS lokaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"FTA lokaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"Voice Carrier system",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"0800-0900 platform",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"Dataverkeer, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.01"},"per Mb"]
[{"$nulls":3},"SMS verkeer, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.01"},"per SMS"]
[{"$nulls":3},"Telefonie offnet, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"Dataverkeer, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per Mb"]
[{"$nulls":3},"SMS verkeer, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per SMS"]
[{"$nulls":3},"Telefonie offnet, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.01"},"per minuut"]
[{"$nulls":3},"IDD, internationale deel (excl externe inkoop)",null,null,"LRIC",{"v":0.01,"d":"€ 0.01"},"USD per minuut"]
[]
[]
[{"$nulls":3},"CPA (= actieve SDH apparatuur tbv CPA)"]
[]
[{"$nulls":3},"CPA 32",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 155",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 622",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 2500",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
{"$rows_empty":21}
[{"$nulls":3},"WEAS GLAS"]
[]
[]
[{"$nulls":3},"FTTO access","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","O","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access","O","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","O","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[{"$nulls":3},"DWDM  GLAS"]
[]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH GLAS"]
[]
[]
[{"$nulls":3},"SDH transport","34 Mbps","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","34 Mbps","metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","34 Mbps","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH transport","155 Mbps","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","155 Mbps","metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","155 Mbps","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH transport","afstapelpunt","passief","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"WBA GLAS"]
[]
[{"$nulls":3},"FTTO access",null,"passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access",null,"metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access",null,"regionaal-nationaal","EDC minus",null,"per mnd"]
[]
[]
[{"$nulls":3},"DIENSTPLATFORMEN  ten behoeve van Ret-whs toetsen"]
[]
[{"$nulls":3},"VoIP OPIB per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"IP centrex per kanaal",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VoIP connect per kanaal",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"IAS platform per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Epacity platform per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"DF ten behoeve van ILL DF-ODF toets en RET-ILL DF"]
[]
[{"$nulls":3},"DF Backhaul MB-MC per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"DF Inter-MC per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"DF inter-MB per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":6},"EDC minus",null,"per mnd"]
[{"$nulls":6},"EDC minus",null,"per mnd"]
[]
[{"$nulls":3},"Faciliteiten/SLAs"]
[]
[{"$nulls":3},"PM",null,null,"EDC minus"]
{"$rows_empty":20}
[{"$nulls":3},"Anti DDOS"]
[]
[{"$nulls":3},"Anti DDOS platformkosten ",null,"premium","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd/klant"]
[{"$nulls":3},"Anti DDOS platformkosten ",null,"basic","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd/klant"]
[{"$nulls":3},"Helpdesk",null,"premium","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd/klant"]
[{"$nulls":3},"Helpdesk",null,"basic","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd/klant"]
[]
[{"$nulls":3},"Dcconnect"]
[]
[{"$nulls":3},"Datacenter_Connect_10Mbps_single",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_100Mbps_single",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_400Mbps_single",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_1Gbps_single",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_10Mbps_redundant",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_100Mbps_redundant",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_400Mbps_redundant",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Datacenter_Connect_1Gbps_redundant",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]

{"sheet":"Tarieven ZM","index":15,"n_rows":134,"n_cols":10,"rows_kept":134}
[null,"ZM Epacity","versie 14.2 - juli 2015"]
[]
[]
[]
[null,"1. Aansluitingen: ZM"]
[]
[null,"ZM identifier","xDSL","Bandbreedte","ZM VPN kwaliteit",null,"VVA","VVE"]
[null,{"$f":"C8&D8&E8&F8","v":"ADSL384/128Basic"},"ADSL","384/128","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL512/256Basic","ADSL","512/256","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL1024/512Basic","ADSL","1024/512","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL2048/512Basic","ADSL","2048/512","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL3072/512Basic","ADSL","3072/512","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL4096/1024Basic","ADSL","4096/1024","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL6144/1024Basic","ADSL","6144/1024","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL8000/1024Basic","ADSL","8000/1024","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL12000/1024Basic","ADSL","12000/1024","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL20000/1024Basic","ADSL","20000/1024","Basic",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL128/128Premium","ADSL","128/128","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL256/256Premium","ADSL","256/256","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL512/256Premium","ADSL","512/256","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL512/512Premium","ADSL","512/512","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL1024/256Premium","ADSL","1024/256","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL1024/512Premium","ADSL","1024/512","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL2048/512Premium","ADSL","2048/512","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL4096/1024Premium","ADSL","4096/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL8000/1024Premium","ADSL","8000/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL12000/1024Premium","ADSL","12000/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL256/256Premium","SDSL","256/256","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL512/512Premium","SDSL","512/512","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL1024/1024Premium","SDSL","1024/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL1536/1536Premium","SDSL","1536/1536","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL2048/2048Premium","SDSL","2048/2048","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL2300/2300Premium","SDSL","2300/2300","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL10240/1024Entry","VDSL","10240/1024","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL20480/2048Entry","VDSL","20480/2048","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL30372/3072Entry","VDSL","30372/3072","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL51200/5120Entry","VDSL","51200/5120","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL bonding81920/8192Entry","VDSL bonding","81920/8192","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"kan alleen met bonding"]
[null,"VDSL128/128Premium","VDSL","128/128","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL256/256Premium","VDSL","256/256","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL448/448Premium","VDSL","448/448","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL640/640Premium","VDSL","640/640","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL1024/1024Premium","VDSL","1024/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL2048/2048Premium","VDSL","2048/2048","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL3072/3072Premium","VDSL","3072/3072","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL4096/1024Premium","VDSL","4096/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL4096/4096Premium","VDSL","4096/4096","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL8192/1024Premium","VDSL","8192/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,{"$f":"C49&D49&E49&F49","v":"SA IPVPN1024/1024 tbv alarmEntry"},"SA IPVPN","1024/1024 tbv alarm","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN51200/51200Entry","SA IPVPN","51200/51200","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN100000/100000Entry","SA IPVPN","100000/100000","Entry",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN1024/1024Premium","SA IPVPN","1024/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN2048/2048Premium","SA IPVPN","2048/2048","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN3072/3072Premium","SA IPVPN","3072/3072","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN4096/1024Premium","SA IPVPN","4096/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN4096/4096Premium","SA IPVPN","4096/4096","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN8192/1024Premium","SA IPVPN","8192/1024","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN8192/8192Premium","SA IPVPN","8192/8192","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN10240/10240Premium","SA IPVPN","10240/10240","Premium",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[]
[null,"ADSL128/128Add","ADSL","128/128","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL200/200Add","ADSL","200/200","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL224/224Add","ADSL","224/224","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL256/256Add","ADSL","256/256","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL352/352Add","ADSL","352/352","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL448/448Add","ADSL","448/448","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSL512/512Add","ADSL","512/512","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL224/224Add","SDSL","224/224","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL256/256Add","SDSL","256/256","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL448/448Add","SDSL","448/448","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL512/512Add","SDSL","512/512","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL1024/1024Add","SDSL","1024/1024","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL1536/1536Add","SDSL","1536/1536","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSL2048/2048Add","SDSL","2048/2048","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL128/128Add","VDSL","128/128","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL256/256Add","VDSL","256/256","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL448/448Add","VDSL","448/448","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL640/640Add","VDSL","640/640","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL1024/1024Add","VDSL","1024/1024","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL2048/2048Add","VDSL","2048/2048","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL3072/3072Add","VDSL","3072/3072","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN128/128Add","SA IPVPN","128/128","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN256/256Add","SA IPVPN","256/256","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN448/448Add","SA IPVPN","448/448","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN640/640Add","SA IPVPN","640/640","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN1024/1024Add","SA IPVPN","1024/1024","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN2048/2048Add","SA IPVPN","2048/2048","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,{"$f":"C88&D88&E88&F88","v":"SA IPVPN3072/3072Add"},"SA IPVPN","3072/3072","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN4096/4096Add","SA IPVPN","4096/4096","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPN8192/8192Add","SA IPVPN","8192/8192","Add",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[]
[]
[]
[null,"2. Dragers"]
[]
[null,"ZM identifier","xDSL",null,"Wholesale new line","Shared / unshared","VVA","VVE",null,"Omschrijving tariefbrochure"]
[null,{"$f":"C97&D97&E97&F97","v":"ADSLnieuwunshared"},"ADSL",null,"nieuw","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)"]
[null,"VDSLnieuwunshared","VDSL",null,"nieuw","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)"]
[null,"VDSL bondingnieuwunshared","VDSL bonding",null,"nieuw","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLnieuwunshared","SDSL",null,"nieuw","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IP-VPN Drager t.b.v. SDSL (Wholesale New Line)"]
[null,"SA IPVPNnieuwunshared","SA IPVPN",null,"nieuw","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IP-VPN Drager t.b.v. SA IPVPN (nieuwe glasaansluiting/Wholesale New Line)"]
[null,"VDSLbestaandunshared","VDSL",null,"bestaand","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IPVPN Drager PSTN gebruiken t.b.v VDSL (telefonie afsluiten/terminate voice)"]
[null,"ADSLbestaandunshared","ADSL",null,"bestaand","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL(telefonie afsluiten/terminate voice)"]
[null,"SDSLbestaandunshared","SDSL",null,"bestaand","unshared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IPVPN Drager ISDN/PSTN gebruiken t.b.v. SDSL(telefonie afsluiten/terminate voice)"]
[null,"VDSLbestaandshared","VDSL",null,"bestaand","shared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IPVPN Drager PSTN gebruiken t.b.v. VDSL in combinatie met telefonie"]
[null,"ADSLbestaandshared","ADSL",null,"bestaand","shared",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},null,"IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL in combinatie met telefonie"]
[]
[null,"3. Service Levels"]
[]
[null,"ZM identifier","xDSL","ZM VPN kwaliteit","ZM VPN Service Level",null,"VVA","VVE"]
[null,{"$f":"C111&D111&E111&F111","v":"ADSLPremiumwinkeluren"},"ADSL","Premium","winkeluren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSLBasic7x24","ADSL","Basic","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSLPremium7x24","ADSL","Premium","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,{"$f":"C114&D114&E114&F114","v":"SDSLBasicwinkeluren"},"SDSL","Basic","winkeluren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLPremiumwinkeluren","SDSL","Premium","winkeluren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLBasic7x24","SDSL","Basic","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLPremium7x24","SDSL","Premium","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSLEntry7x24","VDSL","Entry","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSLPremium7x24","VDSL","Premium","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL BondingEntry7x24","VDSL Bonding","Entry","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL BondingPremium7x24","VDSL Bonding","Premium","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPNEntry7x24","SA IPVPN","Entry","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPNPremium7x24","SA IPVPN","Premium","7x24",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[]
[null,"ADSLEntrykantooruren","ADSL","Entry","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"ADSLPremiumkantooruren","ADSL","Premium","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLEntrykantooruren","SDSL","Entry","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SDSLPremiumkantooruren","SDSL","Premium","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSLEntrykantooruren","VDSL","Entry","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSLPremiumkantooruren","VDSL","Premium","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL BondingEntrykantooruren","VDSL Bonding","Entry","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"VDSL BondingPremiumkantooruren","VDSL Bonding","Premium","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPNEntrykantooruren","SA IPVPN","Entry","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
[null,"SA IPVPNPremiumkantooruren","SA IPVPN","Premium","kantooruren",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]

{"sheet":"Tarieven W&O","index":16,"n_rows":214,"n_cols":11,"rows_kept":214}
[null,"WBA Annex 4 ZM Ethernet on LWAP's","Version 1.11","Valid from 5 januari 2017"]
[null,"WBA Annex 4 CM","Version 3.24","Valid from 5 januari 2017"]
[]
[]
[null,"1. Network Access Line Types"]
[]
[null,"WO identifier","WBA","xDSL","Wholesale new line","Shared / unshared","VVA","VVE connect","VVE disconnect","Omschrijving tariefbrochure"]
[null,{"$f":"C8&D8&E8&F8","v":"WBA CM EthernetADSLunshared"},"WBA CM Ethernet","ADSL",null,"unshared",13.09,null,null,"Non shared (ATL, VTL)"]
[null,"WBA CM EthernetVDSLunshared","WBA CM Ethernet","VDSL",null,"unshared",{"$f":"G8","v":13.09},null,null,"Non shared (ATL, VTL)"]
[null,"WBA CM EthernetSDSLunshared","WBA CM Ethernet","SDSL",null,"unshared",33.73,null,null,"Non shared (STL)"]
[null,"WBA CM EthernetFttHunshared","WBA CM Ethernet","FttH",null,"unshared",19.13,null,null,"Non shared (Fiber to the Home)"]
[null,"WBA CM EthernetFttOunshared","WBA CM Ethernet","FttO",null,"unshared",97.18,null,null,"Non shared (Fiber to the Office)"]
[null,"WBA CM EthernetVDSL Bondingunshared","WBA CM Ethernet","VDSL Bonding",null,"unshared",19.82,null,null,"Non shared (VDSL Bonding)"]
[null,"WBA CM EthernetVDSLshared","WBA CM Ethernet","VDSL",null,"shared",5.36,null,null,"Shared (ASL-CO, VSL-CO) for both CO and BR"]
[null,"WBA CM EthernetADSLshared","WBA CM Ethernet","ADSL",null,"shared",{"$f":"G14","v":5.36},null,null,"Shared (ASL-CO, VSL-CO) for both CO and BR"]
[null,"WBA CM EthernetADSLNew line","WBA CM Ethernet","ADSL","New line",null,null,{"v":25,"d":"25.00"},{"$f":"25","v":{"v":25,"d":"25.00"}},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA CM EthernetVDSLNew line","WBA CM Ethernet","VDSL","New line",null,null,{"$f":"H16","v":{"v":25,"d":"25.00"}},{"$f":"I16","v":{"v":25,"d":"25.00"}},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA CM EthernetSDSLNew line","WBA CM Ethernet","SDSL","New line",null,null,{"$f":"H17","v":{"v":25,"d":"25.00"}},{"v":25,"d":"25.00"},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA CM EthernetADSLTelco-telco en WSO-WSO","WBA CM Ethernet","ADSL","Telco-telco en WSO-WSO",null,null,{"v":17,"d":"17.00"},{"v":25,"d":"25.00"},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA CM EthernetVDSLTelco-telco en WSO-WSO ","WBA CM Ethernet","VDSL","Telco-telco en WSO-WSO"," ",null,{"$f":"H19","v":{"v":17,"d":"17.00"}},{"$f":"I19","v":{"v":25,"d":"25.00"}},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA CM EthernetSDSLTelco-telco en WSO-WSO","WBA CM Ethernet","SDSL","Telco-telco en WSO-WSO",null,null,{"$f":"H20","v":{"v":17,"d":"17.00"}},{"v":25,"d":"25.00"},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA CM EthernetFttHNew line","WBA CM Ethernet","FttH","New line",null,null,{"v":25,"d":"25.00"},{"$f":"25","v":{"v":25,"d":"25.00"}},"New line (including WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA CM EthernetFttHNew linenvt","WBA CM Ethernet","FttH","New line","nvt",null,51.52,{"$f":"25","v":{"v":25,"d":"25.00"}},"Telco - Telco migration","Disconnection of Network Access line"]
[null,"WBA CM EthernetFttONew line","WBA CM Ethernet","FttO","New line",null,null,667.13,102.43,"New line (WBA FttO)","Disconnection of Network Access line (WBA FttO)"]
[null,"WBA CM EthernetVDSL BondingNew line","WBA CM Ethernet","VDSL Bonding","New line",null,null,{"$f":"H17","v":{"v":25,"d":"25.00"}},{"$f":"I17","v":{"v":25,"d":"25.00"}},"regel toegevoegd, in tariefblad geen onderscheid gemaakt met VDSL"]
[null,"WBA CM Ethernetnvt","WBA CM Ethernet","nvt",{"$nulls":4},{"v":25,"d":"25.00"},"Order cancellation"]
[]
[null,{"$f":"C28&D28&E28&F28","v":"WBA ZM EthernetADSLunshared"},"WBA ZM Ethernet","ADSL",null,"unshared",{"v":11.2,"d":"11.20"},null,null,"Non shared (ATL, VTL) and Shared (ASL-BR, VSL-BR)"]
[null,"WBA ZM EthernetVDSLunshared","WBA ZM Ethernet","VDSL",null,"unshared",{"$f":"G28","v":{"v":11.2,"d":"11.20"}},null,null,"Non shared (ATL, VTL) and Shared (ASL-BR, VSL-BR)"]
[null,"WBA ZM EthernetSDSLunshared","WBA ZM Ethernet","SDSL",null,"unshared",{"v":22.1,"d":"22.10"},null,null,"Non shared (STL)"]
[null,"WBA ZM EthernetFttHunshared","WBA ZM Ethernet","FttH",null,"unshared",{"v":19,"d":"19.00"},null,null,"Non shared (Fiber to the Home)"]
[null,"WBA ZM EthernetFttOunshared","WBA ZM Ethernet","FttO",null,"unshared",96.21,null,null,"Non shared (Fiber to the Office)"]
[null,"WBA ZM EthernetVDSL Bondingunshared","WBA ZM Ethernet","VDSL Bonding",null,"unshared",17.34,null,null,"Non shared (VDSL Bonding)"]
[null,"WBA ZM EthernetVDSLshared","WBA ZM Ethernet","VDSL",null,"shared",2.88,null,null,"Shared (ASL-CO, VSL-CO)"]
[null,"WBA ZM EthernetADSLshared","WBA ZM Ethernet","ADSL",null,"shared",{"$f":"G34","v":2.88},null,null,"Shared (ASL-CO, VSL-CO)"]
[null,"WBA ZM EthernetADSLNew line","WBA ZM Ethernet","ADSL","New line",null,null,{"v":24,"d":"24.00"},{"$f":"25","v":{"v":25,"d":"25.00"}},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA ZM EthernetVDSLNew line","WBA ZM Ethernet","VDSL","New line",null,null,{"$f":"H36","v":{"v":24,"d":"24.00"}},{"$f":"I36","v":{"v":25,"d":"25.00"}},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA ZM EthernetSDSLNew line","WBA ZM Ethernet","SDSL","New line",null,null,{"$f":"H37","v":{"v":24,"d":"24.00"}},{"v":25,"d":"25.00"},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA ZM EthernetFttHNew line","WBA ZM Ethernet","FttH","New line",null,null,{"v":24,"d":"24.00"},{"v":25,"d":"25.00"},"New line (including Telco - Telco and WSO - WSO migrations)","Disconnection of Network Access line"]
[null,"WBA ZM EthernetADSLTelco-telco en WSO-WSO","WBA ZM Ethernet","ADSL","Telco-telco en WSO-WSO",null,null,{"v":16,"d":"16.00"},{"v":25,"d":"25.00"},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA ZM EthernetVDSLTelco-telco en WSO-WSO","WBA ZM Ethernet","VDSL","Telco-telco en WSO-WSO",null,null,{"$f":"H40","v":{"v":16,"d":"16.00"}},{"$f":"I40","v":{"v":25,"d":"25.00"}},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA ZM EthernetSDSLTelco-telco en WSO-WSO","WBA ZM Ethernet","SDSL","Telco-telco en WSO-WSO",null,null,{"$f":"H41","v":{"v":16,"d":"16.00"}},{"v":25,"d":"25.00"},"Telco - Telco and WSO - WSO migration DHZ","Disconnection of Network Access line"]
[null,"WBA ZM EthernetVDSL BondingNew line","WBA ZM Ethernet","VDSL Bonding","New line",null,null,{"$f":"H37","v":{"v":24,"d":"24.00"}},{"$f":"I37","v":{"v":25,"d":"25.00"}},"regel toegevoegd, in tariefblad geen onderscheid gemaakt met VDSL"]
[null,"WBA ZM EthernetFttONew line","WBA ZM Ethernet","FttO","New line",null,null,667.13,102.43]
[null,"WBA ZM Ethernetnvt","WBA ZM Ethernet","nvt",{"$nulls":4},{"v":25,"d":"25.00"},"Order cancellation"]
[]
[]
[null,{"$f":"C48&D48&E48&F48","v":"WBA CM EthernetADSL/VDSL/SDSLNLS type 1 ZTL/DHZ TL"},"WBA CM Ethernet","ADSL/VDSL/SDSL","NLS type 1 ZTL/DHZ TL",null,null,{"v":0,"d":"0.00"},null,"Fully connected but not yet active copper pair available to end user premises, excl. testing and labelling by KPN","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS type 1","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS type 1",null,null,{"v":40,"d":"40.00"},null,"- Fully connected but not yet active copper pair available to end user premises, incl. testing and labelling by KPN","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 1 DHZ Kruisdraden","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 1 DHZ Kruisdraden",null,null,28.37,null,"- NLS1 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 1 DHZ Kruisdraden & TL","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 1 DHZ Kruisdraden & TL",null,null,-23.26,null,"- NLS1 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS type 2","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS type 2",null,null,{"v":343.6,"d":"343.60"},null,"- Maximum of 3 welds needed to complete copper","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 2 DHZ TL","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ TL",null,null,291.97,null,"- NLS2 \"kruisdraden\" done by KPN, TL by WSO","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 2 DHZ Kruisdraden","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ Kruisdraden",null,null,331.97,null,"- NLS2 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 2 DHZ Kruisdraden & TL","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ Kruisdraden & TL",null,null,280.34,null,"NLS2 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS type 3","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS type 3",null,null,{"v":506.4,"d":"506.40"},null,"In all other situations","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 3 DHZ TL","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ TL",null,null,454.78,null,"NLS3 \"kruisdraden\" done by KPN, TL by WSO","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 3 DHZ Kruisdraden","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ Kruisdraden",null,null,494.79,null,"- NLS3 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLNLS 3 DHZ Kruisdraden & TL","WBA CM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ Kruisdraden & TL",null,null,443.17,null,"- NLS3 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLWCD","WBA CM Ethernet","ADSL/VDSL/SDSL","WCD",null,null,{"v":34,"d":"34.00"},null,"MDF Access surcharge for delivery of wall mounted socket at ISRA point (optional):","extra"]
[null,"WBA CM EthernetADSL/VDSL/SDSLDHZ \"Nazorg en Service\"","WBA CM Ethernet","ADSL/VDSL/SDSL","DHZ \"Nazorg en Service\"",null,null,-39.55,null,"kruisdraden provisioning by KPN corrected by WSO","extra"]
[]
[]
[]
[null,{"$f":"C65&D65&E65&F65","v":"WBA CM EthernetVDSL BondingNLS type 1"},"WBA CM Ethernet","VDSL Bonding","NLS type 1",null,null,149.45,null,"Regular order including Test & Label","extra"]
[null,"WBA CM EthernetVDSL BondingNLS type 2/3","WBA CM Ethernet","VDSL Bonding","NLS type 2/3",null,null,620.59,null,"- If regular order is not possible and \"infra extention\" is required, including Test & Label","extra"]
[null,"WBA CM EthernetVDSL BondingNLS type 1 DHZ","WBA CM Ethernet","VDSL Bonding","NLS type 1 DHZ",null,null,{"v":41.1,"d":"41.10"},null,"- Regular order where Test & Label is done by \"Doe Het Zelf monteur\"","extra"]
[null,"WBA CM EthernetVDSL BondingNLS type 2/3 DHZ","WBA CM Ethernet","VDSL Bonding","NLS type 2/3 DHZ",null,null,511.23,null,"- If regular order with \"Doe Het Zelf monteur\" requires \"infra extention\"","extra"]
[]
[]
[]
[null,{"$f":"C72&D72&E72&F72","v":"WBA CM EthernetFttHNLS type 6, 9"},"WBA CM Ethernet","FttH","NLS type 6, 9",null,null,{"v":0,"d":"0.00"},null,"Fiber available at Premises (\"FTU afgemonteerd/afgemonteerd bij levering\")","extra"]
[null,"WBA CM EthernetFttHNLS type 7","WBA CM Ethernet","FttH","NLS type 7",null,null,{"v":0,"d":"0.00"},null,"- Fiber available at Front Wall (\"Voorgevel\")","extra"]
[null,"WBA CM EthernetFttHNLS type 8","WBA CM Ethernet","FttH","NLS type 8",null,null,{"v":0,"d":"0.00"},null,"Fiber available at Grounds (\"Erfgrens\")","extra"]
[null,"WBA CM EthernetFttHDHZ Nazorg & Service","WBA CM Ethernet","FttH","DHZ Nazorg & Service",null,null,{"v":-35,"d":"-35.00"}]
[null,"WBA CM EthernetFttHNT install NWAP","WBA CM Ethernet","FttH","NT install NWAP",null,null,{"v":45,"d":"45.00"}]
[null,{"$f":"C77&D77&E77&F77","v":"WBA CM EthernetFttHNLS type 21, 23, 24"},"WBA CM Ethernet","FttH","NLS type 21, 23, 24",null,null,{"v":0,"d":"0.00"},null,"Fiber to the Office","extra"]
[]
[]
[null,{"$f":"C80&D80&E80&F80","v":"WBA ZM EthernetADSL/VDSL/SDSLNLS type 1 ZTL/DHZ TL"},"WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS type 1 ZTL/DHZ TL",null,null,{"v":0,"d":"0.00"},null,"Fully connected but not yet active copper pair available to end user premises, excl. testing and labelling by KPN","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS type 1","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS type 1",null,null,{"v":40,"d":"40.00"},null,"- Fully connected but not yet active copper pair available to end user premises, incl. testing and labelling by KPN","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 1 DHZ Kruisdraden","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 1 DHZ Kruisdraden",null,null,28.37,null,"- NLS1 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 1 DHZ Kruisdraden & TL","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 1 DHZ Kruisdraden & TL",null,null,-23.26,null,"- NLS1 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS type 2","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS type 2",null,null,{"v":308,"d":"308.00"},null,"- Maximum of 3 welds needed to complete copper","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 2 DHZ TL","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ TL",null,null,256.37,null,"- NLS2 \"kruisdraden\" done by KPN, TL by WSO","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 2 DHZ Kruisdraden","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ Kruisdraden",null,null,296.37,null,"- NLS2 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 2 DHZ Kruisdraden & TL","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 2 DHZ Kruisdraden & TL",null,null,244.74,null,"NLS2 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS type 3","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS type 3",null,null,{"v":506.4,"d":"506.40"},null,"In all other situations","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 3 DHZ TL","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ TL",null,null,454.78,null,"NLS3 \"kruisdraden\" done by KPN, TL by WSO","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 3 DHZ Kruisdraden","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ Kruisdraden",null,null,494.79,null,"- NLS3 \"kruisdraden\" done by WSO, TL by KPN","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLNLS 3 DHZ Kruisdraden & TL","WBA ZM Ethernet","ADSL/VDSL/SDSL","NLS 3 DHZ Kruisdraden & TL",null,null,443.17,null,"- NLS3 \"kruisdraden\" and T&L done by WSO","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLWCD","WBA ZM Ethernet","ADSL/VDSL/SDSL","WCD",null,null,{"v":34,"d":"34.00"},null,"MDF Access surcharge for delivery of wall mounted socket at ISRA point (optional):","extra"]
[null,"WBA ZM EthernetADSL/VDSL/SDSLDHZ \"Nazorg en Service\"","WBA ZM Ethernet","ADSL/VDSL/SDSL","DHZ \"Nazorg en Service\"",null,null,-39.55,null,"kruisdraden provisioning by KPN corrected by WSO","extra"]
[]
[]
[]
[null,{"$f":"C97&D97&E97&F97","v":"WBA ZM EthernetVDSL BondingNLS type 1"},"WBA ZM Ethernet","VDSL Bonding","NLS type 1",null,null,149.45,null,"Regular order including Test & Label","extra"]
[null,"WBA ZM EthernetVDSL BondingNLS type 2/3","WBA ZM Ethernet","VDSL Bonding","NLS type 2/3",null,null,620.59,null,"- If regular order is not possible and \"infra extention\" is required, including Test & Label","extra"]
[null,"WBA ZM EthernetVDSL BondingNLS type 1 DHZ","WBA ZM Ethernet","VDSL Bonding","NLS type 1 DHZ",null,null,{"v":41.1,"d":"41.10"},null,"- Regular order where Test & Label is done by \"Doe Het Zelf monteur\"","extra"]
[null,"WBA ZM EthernetVDSL BondingNLS type 2/3 DHZ","WBA ZM Ethernet","VDSL Bonding","NLS type 2/3 DHZ",null,null,511.23,null,"- If regular order with \"Doe Het Zelf monteur\" requires \"infra extention\"","extra"]
[]
[]
[]
[null,{"$f":"C104&D104&E104&F104","v":"WBA ZM EthernetFttHNLS type 6, 9"},"WBA ZM Ethernet","FttH","NLS type 6, 9",null,null,{"v":0,"d":"0.00"},null,"Fiber available at Premises (\"FTU afgemonteerd/afgemonteerd bij levering\")","extra"]
[null,"WBA ZM EthernetFttHNLS type 7","WBA ZM Ethernet","FttH","NLS type 7",null,null,{"v":0,"d":"0.00"},null,"- Fiber available at Front Wall (\"Voorgevel\")","extra"]
[null,"WBA ZM EthernetFttHNLS type 8","WBA ZM Ethernet","FttH","NLS type 8",null,null,{"v":0,"d":"0.00"},null,"Fiber available at Grounds (\"Erfgrens\")","extra"]
[null,{"$f":"C107&D107&E107&F107","v":"WBA ZM EthernetFttHNT install LWAP"},"WBA ZM Ethernet","FttH","NT install LWAP",null,null,38.53,null,"subject to ACM approval","extra"]
[null,{"$f":"C108&D108&E108&F108","v":"WBA ZM EthernetFttHDHZ Nazorg & Service"},"WBA ZM Ethernet","FttH","DHZ Nazorg & Service",null,null,{"v":-35,"d":"-35.00"}]
[null,"WBA ZM EthernetFttHNLS type 21, 23, 24","WBA ZM Ethernet","FttH","NLS type 21, 23, 24",null,null,{"v":0,"d":"0.00"},null,"Fiber to the Office","extra"]
[]
[]
[null,"2. Access PVC/VLAN tariffs "]
[]
[null,"WO identifier","WBA","Bandbreedte","CoS","Bereik","VVA","VVE connect","VVE disconnect"]
[null,{"$f":"C115&D115&E115&F115","v":"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational"},"WBA CM Ethernet","<= 512 kbps/<= 256 kbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"ADSL-CO / VDSL-CO"]
[null,{"$f":"C116&D116&E116&F116","v":"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational"},"WBA CM Ethernet","<= 2 Mbps/<= 512 kbps","entry","national",3.02,{"$f":"H115","v":{"v":0,"d":"0.00"}},{"$f":"I115","v":{"v":5,"d":"5.00"}},"ADSL-CO / VDSL-CO"]
[null,"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational","WBA CM Ethernet","<= 4 Mbps/<= 1 Mbps","entry","national",3.02,{"$f":"H116","v":{"v":0,"d":"0.00"}},{"v":5,"d":"5.00"},"ADSL-CO / VDSL-CO"]
[null,"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational","WBA CM Ethernet","<= 8 Mbps/<= 1 Mbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"ADSL-CO / VDSL-CO"]
[null,"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational","WBA CM Ethernet","<= 20 Mbps/<= 1 Mbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"ADSL-CO / VDSL-CO"]
[null,"WBA CM Ethernet≤ 2,3 Mbps/≤ 2,3 Mbpsentrynational","WBA CM Ethernet","≤ 2,3 Mbps/≤ 2,3 Mbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"SDSL-CO"]
[null,"WBA CM Ethernet<= 30 Mbps/<= 3 Mbpsentrynational","WBA CM Ethernet","<= 30 Mbps/<= 3 Mbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"VDSL-CO/BR/FttC"]
[null,"WBA CM Ethernet<= 50 Mbps/<= 10 Mbpsentrynational","WBA CM Ethernet","<= 50 Mbps/<= 10 Mbps","entry","national",3.52,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"VDSL-CO/BR/FttC"]
[null,"WBA CM Ethernet<= 100 Mbps/<= 30 Mbpsentrynational","WBA CM Ethernet","<= 100 Mbps/<= 30 Mbps","entry","national",4.03,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"VDSL-CO/BR/FttC"]
[null,"WBA CM Ethernet<= 200 Mbps/<= 60 Mbpsentrynational","WBA CM Ethernet","<= 200 Mbps/<= 60 Mbps","entry","national",11.08,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"VDSL-CO/BR/FttC"]
[null,"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational","WBA CM Ethernet","<= 20 Mbps/<= 1 Mbps","entry","national",3.02,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"ADSL-BR / VDSL-BR / FttC"]
[null,"WBA CM Ethernet≤50/50 Mbpsentrynational","WBA CM Ethernet","≤50/50 Mbps","entry","national",7.43,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"FttH en FttO symmetrical"]
[null,"WBA CM Ethernet≤100/100 Mbpsentrynational","WBA CM Ethernet","≤100/100 Mbps","entry","national",11.08,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"FttH en FttO symmetrical"]
[null,"WBA CM Ethernet≤200/200 Mbpsentrynational","WBA CM Ethernet","≤200/200 Mbps","entry","national",18.13,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"FttH en FttO symmetrical"]
[null,"WBA CM Ethernet≤500/500 Mbpsentrynational","WBA CM Ethernet","≤500/500 Mbps","entry","national",26.18,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},"FttH en FttO symmetrical"]
[]
[]
[]
[]
[null,"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational","WBA CM Ethernet","<=256 kbps/<=256 kbps","add","national",{"v":1E-4,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA CM Ethernet1 Mps/1 Mbpsaddnational","WBA CM Ethernet","1 Mps/1 Mbps","add","national",20.14,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,""]
[null,"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro","WBA ZM Ethernet","<=256 kbps/<=256 kbps","premium","metro",7.41,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro","WBA ZM Ethernet","1 Mbps/1 Mbps","premium","metro",7.41,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro","WBA ZM Ethernet","2 Mbps/2 Mbps","premium","metro",14.82,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro","WBA ZM Ethernet","5 Mbps/5 Mbps","premium","metro",18.53,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro","WBA ZM Ethernet","10 Mbps/10 Mbps","premium","metro",26.28,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet20 Mbps/20 Mbpspremiummetro","WBA ZM Ethernet","20 Mbps/20 Mbps","premium","metro",34.37,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet2 Mbps/1 Mbpspremiummetro","WBA ZM Ethernet","2 Mbps/1 Mbps","premium","metro",12.35,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro","WBA ZM Ethernet","5 Mbps/1 Mbps","premium","metro",17.29,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro","WBA ZM Ethernet","10 Mbps/5 Mbps","premium","metro",22.24,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet20 Mbps/10 Mbpspremiummetro","WBA ZM Ethernet","20 Mbps/10 Mbps","premium","metro",27.18,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet50 Mbps/10 Mbpspremiummetro","WBA ZM Ethernet","50 Mbps/10 Mbps","premium","metro",29.88,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,""]
[null,"WBA ZM Ethernet<= 1/1LitenationalPtP","WBA ZM Ethernet","<= 1/1","Lite","nationalPtP",14.29,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<= 2/2LitenationalPtP","WBA ZM Ethernet","<= 2/2","Lite","nationalPtP",16.55,{"$f":"H149","v":{"v":0,"d":"0.00"}},{"$f":"I149","v":{"v":5,"d":"5.00"}}]
[null,"WBA ZM Ethernet<= 5/5LitenationalPtP","WBA ZM Ethernet","<= 5/5","Lite","nationalPtP",18.47,{"$f":"H150","v":{"v":0,"d":"0.00"}},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=10/10LitenationalPtP","WBA ZM Ethernet","<=10/10","Lite","nationalPtP",18.47,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=20/20LitenationalPtP","WBA ZM Ethernet","<=20/20","Lite","nationalPtP",29.78,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=20/1LitenationalPtP","WBA ZM Ethernet","<=20/1","Lite","nationalPtP",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=50/10LitenationalPtP","WBA ZM Ethernet","<=50/10","Lite","nationalPtP",25.89,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<= 1/1PremiumnationalPtP","WBA ZM Ethernet","<= 1/1","Premium","nationalPtP",14.29,{"$f":"H154","v":{"v":0,"d":"0.00"}},{"$f":"I154","v":{"v":5,"d":"5.00"}}]
[null,"WBA ZM Ethernet<= 2/2PremiumnationalPtP","WBA ZM Ethernet","<= 2/2","Premium","nationalPtP",16.55,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<= 5/5PremiumnationalPtP","WBA ZM Ethernet","<= 5/5","Premium","nationalPtP",46.71,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=10/10PremiumnationalPtP","WBA ZM Ethernet","<=10/10","Premium","nationalPtP",58.01,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=20/20PremiumnationalPtP","WBA ZM Ethernet","<=20/20","Premium","nationalPtP",88.17,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,"WBA ZM Ethernet<=50/10PremiumnationalPtP","WBA ZM Ethernet","<=50/10","Premium","nationalPtP",76.65,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[null,""]
[null,"WBA ZM Ethernet<=256 kbps/<=256 kbpsaddmetro","WBA ZM Ethernet","<=256 kbps/<=256 kbps","add","metro",{"v":1E-4,"d":"0.00"},{"$f":"H160","v":{"v":0,"d":"0.00"}},{"$f":"I160","v":{"v":5,"d":"5.00"}}]
[null,""]
[]
[null,"3. Transport tariffs"]
[]
[null,"WO identifier","WBA","WAP transport","Bereik",null,"VVA",null,"VVE"]
[null,{"$f":"C169&D169&E169&F169","v":"WBA CM EthernetWAP transport 1 Gb/snational"},"WBA CM Ethernet","WAP transport 1 Gb/s","national",null,{"v":1250,"d":"1250.00"},null,{"v":0,"d":"0.00"},"1 Gb/s transport capacity to National Ethernet WAP port"]
[null,"WBA CM EthernetWAP transport 1 Gb/smetro","WBA CM Ethernet","WAP transport 1 Gb/s","metro",null,{"v":500,"d":"500.00"},null,{"v":0,"d":"0.00"},"1 Gb/s transport capacity to Metro Ethernet WAP port"]
[null,"WBA ZM EthernetWAP transport 1 Gb/smetro","WBA ZM Ethernet","WAP transport 1 Gb/s","metro",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"1 Gb/s transport capacity to Metro Ethernet WAP port "]
[null,"WBA ZM EthernetWAP transport 1 Gb/smetro (best effort)","WBA ZM Ethernet","WAP transport 1 Gb/s","metro (best effort)",null,{"v":500,"d":"500.00"},null,{"v":0,"d":"0.00"},"1 Gb/s Best Effort transport capacity to Metro Ethernet WAP port "]
[]
[]
[null,"4. WAP tariffs"]
[null,null,"WBA","WAP port","type",null,"VVA",null,"VVE"]
[null,{"$f":"C177&D177&E177&F177","v":"WBA CM EthernetWAP port 1 Gb/snational"},"WBA CM Ethernet","WAP port 1 Gb/s","national",null,{"v":0,"d":"0.00"},null,{"v":1500,"d":"1500.00"},"Setup 1 Gb/s Ethernet port National"]
[null,"WBA ZM EthernetWAP port 1 Gb/smetro","WBA ZM Ethernet","WAP port 1 Gb/s","metro",null,{"v":42,"d":"42.00"},null,{"v":925,"d":"925.00"},"(Setup) 1 Gb/s Ethernet WAP port Metro"]
[null,"WBA ZM EthernetWAP port 10 Gb/smetro","WBA ZM Ethernet","WAP port 10 Gb/s","metro",null,{"v":42,"d":"42.00"},null,{"v":3000,"d":"3000.00"},"(Setup) 10 Gb/s Ethernet WAP port Metro"]
[]
[null,"5. Service levels"]
[]
[null,"WO identifier","WBA","xDSL","ZM VPN Service Level",null,"VVA","VVE connect","VVE disconnect","Omschrijving tariefbrochure"]
[null,{"$f":"C184&D184&E184&F184","v":"WBA CM EthernetADSLStandard+"},"WBA CM Ethernet","ADSL","Standard+",null,8.06,null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA CM EthernetVDSLStandard+","WBA CM Ethernet","VDSL","Standard+",null,8.06,null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA CM EthernetSDSLStandard+","WBA CM Ethernet","SDSL","Standard+",null,8.06,null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA CM EthernetFttHStandard+","WBA CM Ethernet","FttH","Standard+",null,"n.a.",null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA CM EthernetFttOStandard+","WBA CM Ethernet","FttO","Standard+",null,"n.a.",null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA CM EthernetADSL7x24","WBA CM Ethernet","ADSL","7x24",null,15.11,null,null,"7x24 repairtime 8h"]
[null,"WBA CM EthernetVDSL7x24","WBA CM Ethernet","VDSL","7x24",null,{"$f":"G189","v":15.11},null,null,"7x24 repairtime 8h"]
[null,"WBA CM EthernetSDSL7x24","WBA CM Ethernet","SDSL","7x24",null,{"$f":"G190","v":15.11},null,null,"7x24 repairtime 8h"]
[null,"WBA CM EthernetFttH7x24","WBA CM Ethernet","FttH","7x24",null,15.11,null,null,"7x24 repairtime 8h"]
[null,"WBA CM EthernetFttO7x24","WBA CM Ethernet","FttO","7x24",null,15.11,null,null,"7x24 repairtime 8h"]
[null,"WBA ZM EthernetADSLStandard+","WBA ZM Ethernet","ADSL","Standard+",null,5.58,null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA ZM EthernetVDSLStandard+","WBA ZM Ethernet","VDSL","Standard+",null,{"$f":"G194","v":5.58},null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA ZM EthernetSDSLStandard+","WBA ZM Ethernet","SDSL","Standard+",null,5.58,null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA ZM EthernetFttHStandard+","WBA ZM Ethernet","FttH","Standard+",null,"n.a.",null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA ZM EthernetFttOStandard+","WBA ZM Ethernet","FttO","Standard+",null,"n.a.",null,null,"Standard+: Support during office hours, repairtime one business day"]
[null,"WBA ZM EthernetADSL7x24","WBA ZM Ethernet","ADSL","7x24",null,8.12,null,null,"7x24 repairtime 8h"]
[null,"WBA ZM EthernetVDSL7x24","WBA ZM Ethernet","VDSL","7x24",null,{"$f":"G199","v":8.12},null,null,"7x24 repairtime 8h"]
[null,"WBA ZM EthernetSDSL7x24","WBA ZM Ethernet","SDSL","7x24",null,{"$f":"G200","v":8.12},null,null,"7x24 repairtime 8h"]
[null,"WBA ZM EthernetFttH7x24","WBA ZM Ethernet","FttH","7x24",null,{"v":15,"d":"15.00"},null,null,"7x24 repairtime 8h"]
[null,"WBA ZM EthernetFttO7x24","WBA ZM Ethernet","FttO","7x24",null,{"v":15,"d":"15.00"},null,null,"7x24 repairtime 8h"]
[]
[null,{"$f":"C205&D205&E205&F205","v":"WBA CM EthernetADSLStandard"},"WBA CM Ethernet","ADSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA CM EthernetVDSLStandard","WBA CM Ethernet","VDSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA CM EthernetSDSLStandard","WBA CM Ethernet","SDSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA CM EthernetFttHStandard","WBA CM Ethernet","FttH","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA CM EthernetFttOStandard","WBA CM Ethernet","FttO","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA ZM EthernetADSLStandard","WBA ZM Ethernet","ADSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA ZM EthernetVDSLStandard","WBA ZM Ethernet","VDSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA ZM EthernetSDSLStandard","WBA ZM Ethernet","SDSL","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA ZM EthernetFttHStandard","WBA ZM Ethernet","FttH","Standard",null,{"v":0,"d":"0.00"}]
[null,"WBA ZM EthernetFttOStandard","WBA ZM Ethernet","FttO","Standard",null,{"v":0,"d":"0.00"}]

{"sheet":"Rekenblad access","index":17,"n_rows":63,"n_cols":79,"rows_kept":63,"merged":[[0,22,0,32],[0,34,0,47],[0,49,0,52],[0,56,0,58],[0,64,0,67],[0,69,0,72],[0,76,0,78],[1,2,1,9],[1,11,1,20],[1,22,1,27],[1,28,1,31],[1,34,1,40],[1,41,1,46]]}
[{"$nulls":22},"RETAIL PRIJZEN",{"$nulls":11},"WHOLESALE KOSTEN",{"$nulls":14},"RETAILKOSTEN",{"$nulls":6},"SQUEEZE TOETS",{"$nulls":3},"REDEN VAN UITSLUITING TARIEFCOMBINATIES",{"$nulls":3},"ULL",{"$nulls":4},"RETAILKOSTEN ULL",{"$nulls":4},"ULL incl retail",null,"SQUEEZE TOETS ULL"]
[null,null,"dimensies retail",{"$nulls":8},"dimensies wholesale",{"$nulls":10},"VVE",{"$nulls":5},"VVA",{"$nulls":3},"Totalen",null,"VVE",{"$nulls":6},"VVA",{"$nulls":5},"VVA+VVE",{"$nulls":6},"TOTAAL",{"$nulls":19},"TOTAAL"]
["Identifier rekenblad totaal","Identifier transfersheet","ZM Contractduur","ZM Access type","ZM VPN kwaliteit",null,null,"Wholesale new line","Shared / unshared","ZM identifier",null,"WO Contractduur","WBA","WO Network Access Line type","WO Access type",null,"Wholesale new line","surcharge NLSx","Shared / unshared","WO identifier VVE","WO identifier VVA",null,"rij tariefblad","VVE","ZMtermijnkorting access VVE","ZMSalesMandaatVVE","VVE netto","VVE netto (mnd)","VVA","ZMtermijnkorting access VVA","ZMSalesMandaatVVA","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"rij W&O blad VVE","VVE connect","VVE disconnect","WOkortingVVE","Aanschafkosten","VVE netto","VVE netto (mnd)","rij W&O blad VVA","VVA","WOkortingVVA","Offnet kosten (mnd)",0,"VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"RTO (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"VVA netto + VVE netto + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?",null,"Wordt tariefcombinatie getoetst?","Reden van ontbreken toetsing (en dus foutmelding(en) in formules)",null,"WO identifier ULL","VVE netto","VVE netto (mnd)","VVA netto (mnd)","ULL totaal (mnd)",null,"NRK (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"ULL + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"C4&D4&E4&H4&I4","v":"1ADSLBasicnieuwunshared"},{"$f":"A4","v":"1ADSLBasicnieuwunshared"},1,"ADSL","Basic",null,null,"nieuw","unshared",{"$f":"D4&H4&I4","v":"ADSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C4,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E4,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D4&$I4,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D4,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H4,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D4&$I4,Mapping!$B:$B,0))","v":"unshared"},{"$f":"M4&O4&Q4","v":"WBA CM EthernetADSLNew line"},{"$f":"M4&O4&S4","v":"WBA CM EthernetADSLunshared"},null,{"$f":"MATCH($J4,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X4","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X4:Z4)","v":1000},{"$f":"AA4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"SUM(AC4:AE4)","v":1000},{"$f":"SUM(AB4,AF4)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q4<>\"nvt\",MATCH($T4,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":16},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI4)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O4&\" \"&M4,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI4),0)","v":25},{"$f":"IF(AI4<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M4,Parameters!$A:$A,0))*(AJ4+AK4),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ4:AM4)","v":90},{"$f":"AN4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U4,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP4<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP4),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M4&O4,Parameters!$A:$A,0))*(AQ4)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"$f":"SUM(AQ4:AT4)","v":{"v":11.780999999999999,"d":"11.78"}},{"$f":"SUM(AO4,AU4)","v":{"v":14.280999999999999,"d":"14.28"}},null,{"$f":"Parameters!$B$6*AV4","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX4:AZ4)","v":{"v":0.14281,"d":"0.14"}},null,{"$f":"SUM(AV4,BA4)","v":{"v":14.42381,"d":"14.42"}},null,{"$f":"AG4-BC4","v":{"v":1013.3539677777778,"d":"1013.35"}},{"$f":"IF(AG4=0,-999%,BE4/AG4)","v":{"v":0.9859660227027027,"d":"99%"}},{"$f":"BF4<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J4,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"N4&Q4&S4","v":"ADSLNew lineunshared"},{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL4,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL4,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"BN4+BO4","v":{"v":14.58511680845238,"d":"14.59"}},null,{"$f":"Parameters!$B$12*AG4","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF4+SUM(Distributievergoedingen!$O$12*AA4+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L4))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR4:BT4)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP4,BU4)","v":{"v":230.1406723640079,"d":"230.14"}},null,{"$f":"AG4-BW4","v":{"v":797.6371054137699,"d":"797.64"}},{"$f":"IF(AG4=0,-999%,BY4/AG4)","v":{"v":0.7760793458079922,"d":"78%"}},{"$f":"BZ4<0","v":false}]
[{"$f":"C5&D5&E5&H5&I5","v":"1VDSLEntrynieuwunshared"},{"$f":"A5","v":"1VDSLEntrynieuwunshared"},1,"VDSL","Entry",null,null,"nieuw","unshared",{"$f":"D5&H5&I5","v":"VDSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C5,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E5,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D5&$I5,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D5,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H5,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D5&$I5,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLNew line","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J5,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X5","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X5:Z5)","v":1000},{"$f":"AA5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC5","v":0},{"$f":"SUM(AC5:AE5)","v":1000},{"$f":"SUM(AB5,AF5)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q5<>\"nvt\",MATCH($T5,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":17},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI5)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O5&\" \"&M5,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI5),0)","v":25},{"$f":"IF(AI5<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M5,Parameters!$A:$A,0))*(AJ5+AK5),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ5:AM5)","v":90},{"$f":"AN5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U5,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP5<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP5),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M5&O5,Parameters!$A:$A,0))*(AQ5)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"$f":"SUM(AQ5:AT5)","v":{"v":11.780999999999999,"d":"11.78"}},{"$f":"SUM(AO5,AU5)","v":{"v":14.280999999999999,"d":"14.28"}},null,{"$f":"Parameters!$B$6*AV5","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX5:AZ5)","v":{"v":0.14281,"d":"0.14"}},null,{"$f":"SUM(AV5,BA5)","v":{"v":14.42381,"d":"14.42"}},null,{"v":1013.3539677777778,"d":"1013.35"},{"v":0.9859660227027027,"d":"99%"},{"$f":"BF5<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J5,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"N5&Q5&S5","v":"VDSLNew lineunshared"},{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL5,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL5,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"$f":"BN5+BO5","v":{"v":14.58511680845238,"d":"14.59"}},null,{"$f":"Parameters!$B$12*AG5","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF5+SUM(Distributievergoedingen!$O$12*AA5+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L5))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR5:BT5)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP5,BU5)","v":{"v":230.1406723640079,"d":"230.14"}},null,{"$f":"AG5-BW5","v":{"v":797.6371054137699,"d":"797.64"}},{"$f":"IF(AG5=0,-999%,BY5/AG5)","v":{"v":0.7760793458079922,"d":"78%"}},{"$f":"BZ5<0","v":false}]
["1VDSL bondingEntrynieuwunshared","1VDSL bondingEntrynieuwunshared",1,"VDSL bonding","Entry",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C6,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E6,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D6&$I6,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D6,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H6,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D6&$I6,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSL BondingNew line","WBA CM EthernetVDSL Bondingunshared",null,{"$f":"MATCH($J6,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X6","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X6:Z6)","v":1000},{"$f":"AA6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC6","v":0},{"$f":"SUM(AC6:AE6)","v":1000},{"$f":"SUM(AB6,AF6)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q6<>\"nvt\",MATCH($T6,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":25},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI6)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O6&\" \"&M6,Parameters!A:A,0)),0)","v":174.45},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI6),0)","v":25},{"$f":"IF(AI6<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M6,Parameters!$A:$A,0))*(AJ6+AK6),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ6:AM6)","v":199.45},{"$f":"AN6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":5.540277777777778,"d":"5.54"}},{"$f":"MATCH($U6,'Tarieven W&O'!$B:$B,0)","v":13},{"$f":"IF(AP6<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP6),0)","v":19.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M6&O6,Parameters!$A:$A,0))*(AQ6)","v":{"v":-1.9820000000000002,"d":"-2.0"}},null,null,{"$f":"SUM(AQ6:AT6)","v":{"v":17.838,"d":"17.84"}},{"$f":"SUM(AO6,AU6)","v":{"v":23.37827777777778,"d":"23.38"}},null,{"$f":"Parameters!$B$6*AV6","v":{"v":0.23378277777777778,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX6:AZ6)","v":{"v":0.23378277777777778,"d":"0.23"}},null,{"$f":"SUM(AV6,BA6)","v":{"v":23.612060555555555,"d":"23.61"}},null,{"$f":"AG6-BC6","v":{"v":1004.1657172222223,"d":"1004.17"}},{"$f":"IF(AG6=0,-999%,BE6/AG6)","v":{"v":0.9770261032432432,"d":"98%"}},{"$f":"BF6<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J6,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL6,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL6,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"BN6+BO6","v":{"v":17.759481887817458,"d":"17.76"}},null,{"$f":"Parameters!$B$12*AG6","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF6+SUM(Distributievergoedingen!$O$12*AA6+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L6))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR6:BT6)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP6,BU6)","v":{"v":233.315037443373,"d":"233.32"}},null,{"$f":"AG6-BW6","v":{"v":794.4627403344048,"d":"794.46"}},{"$f":"IF(AG6=0,-999%,BY6/AG6)","v":{"v":0.7729907743794209,"d":"77%"}},{"$f":"BZ6<0","v":false}]
["1SDSLBasicnieuwunshared","1SDSLBasicnieuwunshared",1,"SDSL","Basic",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C7,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E7,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D7&$I7,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D7,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H7,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D7&$I7,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLNew line","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J7,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X7","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC7","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q7<>\"nvt\",MATCH($T7,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":18},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI7)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O7&\" \"&M7,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI7),0)","v":25},{"$f":"IF(AI7<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M7,Parameters!$A:$A,0))*(AJ7+AK7),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U7,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP7<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP7),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M7&O7,Parameters!$A:$A,0))*(AQ7)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":32.857,"d":"32.86"},null,{"$f":"Parameters!$B$6*AV7","v":{"v":0.32857,"d":"0.33"}},{"v":0,"d":"0.00"},null,{"v":0.32857,"d":"0.33"},null,{"v":33.18557,"d":"33.19"},null,{"v":994.5922077777778,"d":"994.59"},{"v":0.9677113372972973,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J7,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL7,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL7,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG7","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF7+SUM(Distributievergoedingen!$O$12*AA7+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L7))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["1SA IPVPNEntrynieuwunshared","1SA IPVPNEntrynieuwunshared",1,"SA IPVPN","Entry",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C8,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E8,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D8&$I8,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D8,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H8,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D8&$I8,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetFttHNew line","WBA CM EthernetFttHunshared",null,{"$f":"MATCH($J8,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X8","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC8","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q8<>\"nvt\",MATCH($T8,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":22},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI8)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O8&\" \"&M8,Parameters!A:A,0)),0)","v":{"v":25,"d":"25.00"}},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI8),0)","v":25},{"$f":"IF(AI8<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M8,Parameters!$A:$A,0))*(AJ8+AK8),0)","v":{"v":0,"d":"0.0"}},null,50,{"$f":"AN8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":1.3888888888888888,"d":"1.39"}},{"$f":"MATCH($U8,'Tarieven W&O'!$B:$B,0)","v":11},{"$f":"IF(AP8<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP8),0)","v":19.13},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M8&O8,Parameters!$A:$A,0))*(AQ8)","v":{"v":0,"d":"0.0"}},null,null,19.13,{"v":20.51888888888889,"d":"20.52"},null,{"$f":"Parameters!$B$6*AV8","v":{"v":0.2051888888888889,"d":"0.21"}},{"v":0,"d":"0.00"},null,{"v":0.2051888888888889,"d":"0.21"},null,{"v":20.724077777777776,"d":"20.72"},null,{"v":1007.0537,"d":"1007.05"},{"v":0.9798360324324324,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J8,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL8,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL8,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG8","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF8+SUM(Distributievergoedingen!$O$12*AA8+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L8))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["1VDSLEntrybestaandunshared","1VDSLEntrybestaandunshared",1,"VDSL","Entry",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C9,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E9,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D9&$I9,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D9,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H9,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D9&$I9,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J9,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X9","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC9","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q9<>\"nvt\",MATCH($T9,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI9)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O9&\" \"&M9,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI9),0)","v":0},{"$f":"IF(AI9<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M9,Parameters!$A:$A,0))*(AJ9+AK9),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U9,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP9<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP9),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M9&O9,Parameters!$A:$A,0))*(AQ9)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV9","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J9,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL9,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL9,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG9","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF9+SUM(Distributievergoedingen!$O$12*AA9+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L9))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["1ADSLBasicbestaandunshared","1ADSLBasicbestaandunshared",1,"ADSL","Basic",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C10,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E10,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D10&$I10,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D10,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H10,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D10&$I10,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLunshared",null,{"$f":"MATCH($J10,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X10","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC10","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q10<>\"nvt\",MATCH($T10,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI10)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O10&\" \"&M10,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI10),0)","v":0},{"$f":"IF(AI10<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M10,Parameters!$A:$A,0))*(AJ10+AK10),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U10,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP10<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP10),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M10&O10,Parameters!$A:$A,0))*(AQ10)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV10","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J10,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL10,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL10,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG10","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF10+SUM(Distributievergoedingen!$O$12*AA10+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L10))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["1SDSLBasicbestaandunshared","1SDSLBasicbestaandunshared",1,"SDSL","Basic",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C11,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E11,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D11&$I11,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D11,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H11,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D11&$I11,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLnvt","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J11,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X11","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC11","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q11<>\"nvt\",MATCH($T11,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI11)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O11&\" \"&M11,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI11),0)","v":0},{"$f":"IF(AI11<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M11,Parameters!$A:$A,0))*(AJ11+AK11),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U11,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP11<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP11),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M11&O11,Parameters!$A:$A,0))*(AQ11)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":30.356999999999996,"d":"30.36"},null,{"$f":"Parameters!$B$6*AV11","v":{"v":0.30356999999999995,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.30356999999999995,"d":"0.30"},null,{"v":30.660569999999996,"d":"30.66"},null,{"v":997.1172077777778,"d":"997.12"},{"v":0.970168094054054,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J11,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL11,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL11,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG11","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF11+SUM(Distributievergoedingen!$O$12*AA11+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L11))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["1VDSLEntrybestaandshared","1VDSLEntrybestaandshared",1,"VDSL","Entry",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C12,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E12,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D12&$I12,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D12,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H12,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D12&$I12,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLshared",null,{"$f":"MATCH($J12,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X12","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC12","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q12<>\"nvt\",MATCH($T12,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI12)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O12&\" \"&M12,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI12),0)","v":0},{"$f":"IF(AI12<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M12,Parameters!$A:$A,0))*(AJ12+AK12),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U12,'Tarieven W&O'!$B:$B,0)","v":14},{"$f":"IF(AP12<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP12),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M12&O12,Parameters!$A:$A,0))*(AQ12)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV12","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J12,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL12,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL12,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG12","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF12+SUM(Distributievergoedingen!$O$12*AA12+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L12))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["1ADSLBasicbestaandshared","1ADSLBasicbestaandshared",1,"ADSL","Basic",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C13,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E13,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D13&$I13,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D13,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H13,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D13&$I13,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLshared",null,{"$f":"MATCH($J13,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X13","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC13","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q13<>\"nvt\",MATCH($T13,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI13)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O13&\" \"&M13,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI13),0)","v":0},{"$f":"IF(AI13<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M13,Parameters!$A:$A,0))*(AJ13+AK13),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U13,'Tarieven W&O'!$B:$B,0)","v":15},{"$f":"IF(AP13<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP13),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M13&O13,Parameters!$A:$A,0))*(AQ13)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV13","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J13,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL13,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL13,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG13","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF13+SUM(Distributievergoedingen!$O$12*AA13+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L13))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["1ADSLPremiumnieuwunshared","1ADSLPremiumnieuwunshared",1,"ADSL","Premium",null,null,"nieuw","unshared","ADSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C14,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E14,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D14&$I14,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D14,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H14,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D14&$I14,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLNew line","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J14,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X14","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC14","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q14<>\"nvt\",MATCH($T14,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":36},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI14)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O14&\" \"&M14,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI14),0)","v":25},{"$f":"IF(AI14<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M14,Parameters!$A:$A,0))*(AJ14+AK14),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U14,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP14<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP14),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M14&O14,Parameters!$A:$A,0))*(AQ14)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV14","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J14,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL14,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL14,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG14","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF14+SUM(Distributievergoedingen!$O$12*AA14+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L14))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["1VDSLPremiumnieuwunshared","1VDSLPremiumnieuwunshared",1,"VDSL","Premium",null,null,"nieuw","unshared","VDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C15,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E15,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D15&$I15,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D15,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H15,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D15&$I15,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLNew line","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J15,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X15","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC15","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q15<>\"nvt\",MATCH($T15,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":37},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI15)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O15&\" \"&M15,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI15),0)","v":25},{"$f":"IF(AI15<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M15,Parameters!$A:$A,0))*(AJ15+AK15),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U15,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP15<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP15),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M15&O15,Parameters!$A:$A,0))*(AQ15)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV15","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J15,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL15,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL15,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG15","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF15+SUM(Distributievergoedingen!$O$12*AA15+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L15))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["1VDSL bondingPremiumnieuwunshared","1VDSL bondingPremiumnieuwunshared",1,"VDSL bonding","Premium",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C16,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E16,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D16&$I16,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D16,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H16,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D16&$I16,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSL BondingNew line","WBA ZM EthernetVDSL Bondingunshared",null,{"$f":"MATCH($J16,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X16","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X16:Z16)","v":1000},{"$f":"AA16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC16","v":0},{"$f":"SUM(AC16:AE16)","v":1000},{"$f":"SUM(AB16,AF16)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q16<>\"nvt\",MATCH($T16,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":43},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI16)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O16&\" \"&M16,Parameters!A:A,0)),0)","v":173.45},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI16),0)","v":25},{"$f":"IF(AI16<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M16,Parameters!$A:$A,0))*(AJ16+AK16),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ16:AM16)","v":198.45},{"$f":"AN16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":5.512499999999999,"d":"5.51"}},{"$f":"MATCH($U16,'Tarieven W&O'!$B:$B,0)","v":33},{"$f":"IF(AP16<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP16),0)","v":17.34},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M16&O16,Parameters!$A:$A,0))*(AQ16)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ16:AT16)","v":17.34},{"$f":"SUM(AO16,AU16)","v":{"v":22.8525,"d":"22.85"}},null,{"$f":"Parameters!$B$6*AV16","v":{"v":0.228525,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX16:AZ16)","v":{"v":0.228525,"d":"0.23"}},null,{"$f":"SUM(AV16,BA16)","v":{"v":23.081025,"d":"23.08"}},null,{"$f":"AG16-BC16","v":{"v":1004.6967527777779,"d":"1004.70"}},{"$f":"IF(AG16=0,-999%,BE16/AG16)","v":{"v":0.9775427864864865,"d":"98%"}},{"$f":"BF16<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J16,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL16,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL16,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"BN16+BO16","v":{"v":17.759481887817458,"d":"17.76"}},null,{"$f":"Parameters!$B$12*AG16","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF16+SUM(Distributievergoedingen!$O$12*AA16+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L16))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR16:BT16)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP16,BU16)","v":{"v":233.315037443373,"d":"233.32"}},null,{"$f":"AG16-BW16","v":{"v":794.4627403344048,"d":"794.46"}},{"$f":"IF(AG16=0,-999%,BY16/AG16)","v":{"v":0.7729907743794209,"d":"77%"}},{"$f":"BZ16<0","v":false}]
["1SDSLPremiumnieuwunshared","1SDSLPremiumnieuwunshared",1,"SDSL","Premium",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C17,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E17,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D17&$I17,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D17,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H17,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D17&$I17,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLNew line","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J17,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X17","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC17","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q17<>\"nvt\",MATCH($T17,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":38},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI17)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O17&\" \"&M17,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI17),0)","v":25},{"$f":"IF(AI17<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M17,Parameters!$A:$A,0))*(AJ17+AK17),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U17,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP17<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP17),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M17&O17,Parameters!$A:$A,0))*(AQ17)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":24.572222222222223,"d":"24.57"},null,{"$f":"Parameters!$B$6*AV17","v":{"v":0.24572222222222223,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.24572222222222223,"d":"0.25"},null,{"v":24.817944444444446,"d":"24.82"},null,{"v":1002.9598333333333,"d":"1002.96"},{"v":0.9758528108108108,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J17,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL17,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL17,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG17","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF17+SUM(Distributievergoedingen!$O$12*AA17+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L17))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["1SA IPVPNPremiumnieuwunshared","1SA IPVPNPremiumnieuwunshared",1,"SA IPVPN","Premium",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C18,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E18,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D18&$I18,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D18,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H18,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D18&$I18,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetFttHNew line","WBA ZM EthernetFttHunshared",null,{"$f":"MATCH($J18,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X18","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC18","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q18<>\"nvt\",MATCH($T18,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":39},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI18)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O18&\" \"&M18,Parameters!A:A,0)),0)","v":{"v":24,"d":"24.00"}},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI18),0)","v":25},{"$f":"IF(AI18<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M18,Parameters!$A:$A,0))*(AJ18+AK18),0)","v":{"v":0,"d":"0.0"}},null,49,{"$f":"AN18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":1.3611111111111112,"d":"1.36"}},{"$f":"MATCH($U18,'Tarieven W&O'!$B:$B,0)","v":31},{"$f":"IF(AP18<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP18),0)","v":{"v":19,"d":"19.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M18&O18,Parameters!$A:$A,0))*(AQ18)","v":{"v":0,"d":"0.0"}},null,null,{"v":19,"d":"19.00"},{"v":20.36111111111111,"d":"20.36"},null,{"$f":"Parameters!$B$6*AV18","v":{"v":0.2036111111111111,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.2036111111111111,"d":"0.20"},null,{"v":20.564722222222223,"d":"20.56"},null,{"v":1007.2130555555556,"d":"1007.21"},{"v":0.979991081081081,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J18,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL18,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL18,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG18","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF18+SUM(Distributievergoedingen!$O$12*AA18+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L18))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["1VDSLPremiumbestaandunshared","1VDSLPremiumbestaandunshared",1,"VDSL","Premium",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C19,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E19,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D19&$I19,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D19,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H19,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D19&$I19,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J19,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X19","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC19","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q19<>\"nvt\",MATCH($T19,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI19)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O19&\" \"&M19,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI19),0)","v":0},{"$f":"IF(AI19<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M19,Parameters!$A:$A,0))*(AJ19+AK19),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U19,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP19<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP19),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M19&O19,Parameters!$A:$A,0))*(AQ19)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV19","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"v":1016.4657777777778,"d":"1016.47"},{"v":0.9889937297297298,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J19,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL19,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL19,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG19","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF19+SUM(Distributievergoedingen!$O$12*AA19+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L19))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["1ADSLPremiumbestaandunshared","1ADSLPremiumbestaandunshared",1,"ADSL","Premium",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C20,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E20,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D20&$I20,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D20,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H20,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D20&$I20,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J20,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X20","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC20","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q20<>\"nvt\",MATCH($T20,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI20)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O20&\" \"&M20,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI20),0)","v":0},{"$f":"IF(AI20<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M20,Parameters!$A:$A,0))*(AJ20+AK20),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U20,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP20<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP20),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M20&O20,Parameters!$A:$A,0))*(AQ20)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV20","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"v":1016.4657777777778,"d":"1016.47"},{"v":0.9889937297297298,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J20,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL20,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL20,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG20","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF20+SUM(Distributievergoedingen!$O$12*AA20+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L20))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["1SDSLPremiumbestaandunshared","1SDSLPremiumbestaandunshared",1,"SDSL","Premium",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C21,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E21,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D21&$I21,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D21,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H21,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D21&$I21,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLnvt","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J21,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X21","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC21","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q21<>\"nvt\",MATCH($T21,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI21)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O21&\" \"&M21,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI21),0)","v":0},{"$f":"IF(AI21<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M21,Parameters!$A:$A,0))*(AJ21+AK21),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U21,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP21<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP21),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M21&O21,Parameters!$A:$A,0))*(AQ21)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":22.1,"d":"22.10"},null,{"$f":"Parameters!$B$6*AV21","v":{"v":0.22100000000000003,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.22100000000000003,"d":"0.22"},null,{"v":22.321,"d":"22.32"},null,{"v":1005.4567777777778,"d":"1005.46"},{"v":0.9782822702702703,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J21,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL21,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL21,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG21","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF21+SUM(Distributievergoedingen!$O$12*AA21+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L21))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["1VDSLPremiumbestaandshared","1VDSLPremiumbestaandshared",1,"VDSL","Premium",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C22,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E22,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D22&$I22,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D22,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H22,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D22&$I22,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLshared",null,{"$f":"MATCH($J22,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X22","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC22","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q22<>\"nvt\",MATCH($T22,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI22)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O22&\" \"&M22,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI22),0)","v":0},{"$f":"IF(AI22<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M22,Parameters!$A:$A,0))*(AJ22+AK22),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U22,'Tarieven W&O'!$B:$B,0)","v":34},{"$f":"IF(AP22<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP22),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M22&O22,Parameters!$A:$A,0))*(AQ22)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV22","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J22,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL22,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL22,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG22","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF22+SUM(Distributievergoedingen!$O$12*AA22+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L22))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["1ADSLPremiumbestaandshared","1ADSLPremiumbestaandshared",1,"ADSL","Premium",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C23,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E23,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D23&$I23,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D23,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H23,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D23&$I23,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLshared",null,{"$f":"MATCH($J23,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X23","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC23","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q23<>\"nvt\",MATCH($T23,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI23)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O23&\" \"&M23,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI23),0)","v":0},{"$f":"IF(AI23<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M23,Parameters!$A:$A,0))*(AJ23+AK23),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U23,'Tarieven W&O'!$B:$B,0)","v":35},{"$f":"IF(AP23<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP23),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M23&O23,Parameters!$A:$A,0))*(AQ23)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV23","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J23,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL23,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL23,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG23","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF23+SUM(Distributievergoedingen!$O$12*AA23+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L23))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
[{"$f":"C24&D24&E24&H24&I24","v":"2ADSLBasicnieuwunshared"},"2ADSLBasicnieuwunshared",2,"ADSL","Basic",null,null,"nieuw","unshared",{"$f":"D24&H24&I24","v":"ADSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C24,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E24,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D24&$I24,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D24,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H24,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D24&$I24,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetADSLNew line","WBA CM EthernetADSLunshared",null,{"$f":"MATCH($J24,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X24","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X24:Z24)","v":1000},{"$f":"AA24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC24","v":0},{"$f":"SUM(AC24:AE24)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q24<>\"nvt\",MATCH($T24,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":16},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI24)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O24&\" \"&M24,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI24),0)","v":25},{"$f":"IF(AI24<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M24,Parameters!$A:$A,0))*(AJ24+AK24),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U24,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP24<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP24),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M24&O24,Parameters!$A:$A,0))*(AQ24)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":14.280999999999999,"d":"14.28"},null,{"$f":"Parameters!$B$6*AV24","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.14281,"d":"0.14"},null,{"v":14.42381,"d":"14.42"},null,{"v":1013.3539677777778,"d":"1013.35"},{"v":0.9859660227027027,"d":"99%"},{"$f":"BF24<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J24,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL24,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL24,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG24","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF24+SUM(Distributievergoedingen!$O$12*AA24+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L24))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
[{"$f":"C25&D25&E25&H25&I25","v":"2VDSLEntrynieuwunshared"},"2VDSLEntrynieuwunshared",2,"VDSL","Entry",null,null,"nieuw","unshared",{"$f":"D25&H25&I25","v":"VDSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C25,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E25,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D25&$I25,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D25,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H25,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D25&$I25,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLNew line","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J25,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X25","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X25:Z25)","v":1000},{"$f":"AA25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"SUM(AC25:AE25)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q25<>\"nvt\",MATCH($T25,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":17},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI25)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O25&\" \"&M25,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI25),0)","v":25},{"$f":"IF(AI25<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M25,Parameters!$A:$A,0))*(AJ25+AK25),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U25,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP25<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP25),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M25&O25,Parameters!$A:$A,0))*(AQ25)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":14.280999999999999,"d":"14.28"},null,{"$f":"Parameters!$B$6*AV25","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.14281,"d":"0.14"},null,{"v":14.42381,"d":"14.42"},null,{"v":1013.3539677777778,"d":"1013.35"},{"v":0.9859660227027027,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J25,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL25,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL25,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG25","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF25+SUM(Distributievergoedingen!$O$12*AA25+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L25))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["2VDSL bondingEntrynieuwunshared",{"$f":"A26","v":"2VDSL bondingEntrynieuwunshared"},2,"VDSL bonding","Entry",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C26,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E26,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D26&$I26,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D26,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H26,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D26&$I26,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSL BondingNew line","WBA CM EthernetVDSL Bondingunshared",null,{"$f":"MATCH($J26,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X26","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC26","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q26<>\"nvt\",MATCH($T26,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":25},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI26)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O26&\" \"&M26,Parameters!A:A,0)),0)","v":174.45},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI26),0)","v":25},{"$f":"IF(AI26<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M26,Parameters!$A:$A,0))*(AJ26+AK26),0)","v":{"v":0,"d":"0.0"}},null,199.45,{"$f":"AN26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":5.540277777777778,"d":"5.54"}},{"$f":"MATCH($U26,'Tarieven W&O'!$B:$B,0)","v":13},{"$f":"IF(AP26<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP26),0)","v":19.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M26&O26,Parameters!$A:$A,0))*(AQ26)","v":{"v":-1.9820000000000002,"d":"-2.0"}},null,null,{"v":17.838,"d":"17.84"},{"v":23.37827777777778,"d":"23.38"},null,{"$f":"Parameters!$B$6*AV26","v":{"v":0.23378277777777778,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"v":0.23378277777777778,"d":"0.23"},null,{"v":23.612060555555555,"d":"23.61"},null,{"v":1004.1657172222223,"d":"1004.17"},{"v":0.9770261032432432,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J26,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL26,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL26,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"v":17.759481887817458,"d":"17.76"},null,{"$f":"Parameters!$B$12*AG26","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF26+SUM(Distributievergoedingen!$O$12*AA26+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L26))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":233.315037443373,"d":"233.32"},null,{"v":794.4627403344048,"d":"794.46"},{"v":0.7729907743794209,"d":"77%"},false]
["2SDSLBasicnieuwunshared","2SDSLBasicnieuwunshared",2,"SDSL","Basic",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C27,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E27,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D27&$I27,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D27,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H27,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D27&$I27,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLNew line","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J27,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X27","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC27","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q27<>\"nvt\",MATCH($T27,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":18},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI27)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O27&\" \"&M27,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI27),0)","v":25},{"$f":"IF(AI27<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M27,Parameters!$A:$A,0))*(AJ27+AK27),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U27,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP27<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP27),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M27&O27,Parameters!$A:$A,0))*(AQ27)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":32.857,"d":"32.86"},null,{"$f":"Parameters!$B$6*AV27","v":{"v":0.32857,"d":"0.33"}},{"v":0,"d":"0.00"},null,{"v":0.32857,"d":"0.33"},null,{"v":33.18557,"d":"33.19"},null,{"v":994.5922077777778,"d":"994.59"},{"v":0.9677113372972973,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J27,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL27,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL27,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG27","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF27+SUM(Distributievergoedingen!$O$12*AA27+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L27))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["2SA IPVPNEntrynieuwunshared","2SA IPVPNEntrynieuwunshared",2,"SA IPVPN","Entry",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C28,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E28,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D28&$I28,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D28,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H28,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D28&$I28,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetFttHNew line","WBA CM EthernetFttHunshared",null,{"$f":"MATCH($J28,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X28","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC28","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q28<>\"nvt\",MATCH($T28,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":22},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI28)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O28&\" \"&M28,Parameters!A:A,0)),0)","v":{"v":25,"d":"25.00"}},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI28),0)","v":25},{"$f":"IF(AI28<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M28,Parameters!$A:$A,0))*(AJ28+AK28),0)","v":{"v":0,"d":"0.0"}},null,50,{"$f":"AN28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":1.3888888888888888,"d":"1.39"}},{"$f":"MATCH($U28,'Tarieven W&O'!$B:$B,0)","v":11},{"$f":"IF(AP28<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP28),0)","v":19.13},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M28&O28,Parameters!$A:$A,0))*(AQ28)","v":{"v":0,"d":"0.0"}},null,null,19.13,{"v":20.51888888888889,"d":"20.52"},null,{"$f":"Parameters!$B$6*AV28","v":{"v":0.2051888888888889,"d":"0.21"}},{"v":0,"d":"0.00"},null,{"v":0.2051888888888889,"d":"0.21"},null,{"v":20.724077777777776,"d":"20.72"},null,{"v":1007.0537,"d":"1007.05"},{"v":0.9798360324324324,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J28,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL28,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL28,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG28","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF28+SUM(Distributievergoedingen!$O$12*AA28+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L28))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["2VDSLEntrybestaandunshared","2VDSLEntrybestaandunshared",2,"VDSL","Entry",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C29,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E29,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D29&$I29,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D29,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H29,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D29&$I29,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J29,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X29","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC29","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q29<>\"nvt\",MATCH($T29,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI29)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O29&\" \"&M29,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI29),0)","v":0},{"$f":"IF(AI29<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M29,Parameters!$A:$A,0))*(AJ29+AK29),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U29,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP29<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP29),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M29&O29,Parameters!$A:$A,0))*(AQ29)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV29","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J29,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL29,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL29,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG29","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF29+SUM(Distributievergoedingen!$O$12*AA29+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L29))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["2ADSLBasicbestaandunshared","2ADSLBasicbestaandunshared",2,"ADSL","Basic",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C30,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E30,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D30&$I30,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D30,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H30,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D30&$I30,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLunshared",null,{"$f":"MATCH($J30,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X30","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC30","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q30<>\"nvt\",MATCH($T30,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI30)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O30&\" \"&M30,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI30),0)","v":0},{"$f":"IF(AI30<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M30,Parameters!$A:$A,0))*(AJ30+AK30),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U30,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP30<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP30),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M30&O30,Parameters!$A:$A,0))*(AQ30)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV30","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J30,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL30,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL30,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG30","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF30+SUM(Distributievergoedingen!$O$12*AA30+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L30))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["2SDSLBasicbestaandunshared","2SDSLBasicbestaandunshared",2,"SDSL","Basic",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C31,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E31,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D31&$I31,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D31,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H31,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D31&$I31,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLnvt","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J31,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X31","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC31","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q31<>\"nvt\",MATCH($T31,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI31)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O31&\" \"&M31,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI31),0)","v":0},{"$f":"IF(AI31<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M31,Parameters!$A:$A,0))*(AJ31+AK31),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U31,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP31<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP31),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M31&O31,Parameters!$A:$A,0))*(AQ31)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":30.356999999999996,"d":"30.36"},null,{"$f":"Parameters!$B$6*AV31","v":{"v":0.30356999999999995,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.30356999999999995,"d":"0.30"},null,{"v":30.660569999999996,"d":"30.66"},null,{"v":997.1172077777778,"d":"997.12"},{"v":0.970168094054054,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J31,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL31,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL31,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG31","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF31+SUM(Distributievergoedingen!$O$12*AA31+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L31))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["2VDSLEntrybestaandshared","2VDSLEntrybestaandshared",2,"VDSL","Entry",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C32,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E32,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D32&$I32,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D32,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H32,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D32&$I32,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLshared",null,{"$f":"MATCH($J32,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X32","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC32","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q32<>\"nvt\",MATCH($T32,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI32)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O32&\" \"&M32,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI32),0)","v":0},{"$f":"IF(AI32<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M32,Parameters!$A:$A,0))*(AJ32+AK32),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U32,'Tarieven W&O'!$B:$B,0)","v":14},{"$f":"IF(AP32<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP32),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M32&O32,Parameters!$A:$A,0))*(AQ32)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV32","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J32,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL32,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL32,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG32","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF32+SUM(Distributievergoedingen!$O$12*AA32+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L32))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["2ADSLBasicbestaandshared","2ADSLBasicbestaandshared",2,"ADSL","Basic",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C33,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E33,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D33&$I33,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D33,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H33,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D33&$I33,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLshared",null,{"$f":"MATCH($J33,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X33","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC33","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q33<>\"nvt\",MATCH($T33,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI33)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O33&\" \"&M33,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI33),0)","v":0},{"$f":"IF(AI33<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M33,Parameters!$A:$A,0))*(AJ33+AK33),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U33,'Tarieven W&O'!$B:$B,0)","v":15},{"$f":"IF(AP33<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP33),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M33&O33,Parameters!$A:$A,0))*(AQ33)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV33","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J33,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL33,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL33,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG33","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF33+SUM(Distributievergoedingen!$O$12*AA33+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L33))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["2ADSLPremiumnieuwunshared","2ADSLPremiumnieuwunshared",2,"ADSL","Premium",null,null,"nieuw","unshared","ADSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C34,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E34,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D34&$I34,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D34,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H34,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D34&$I34,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLNew line","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J34,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X34","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC34","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q34<>\"nvt\",MATCH($T34,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":36},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI34)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O34&\" \"&M34,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI34),0)","v":25},{"$f":"IF(AI34<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M34,Parameters!$A:$A,0))*(AJ34+AK34),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U34,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP34<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP34),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M34&O34,Parameters!$A:$A,0))*(AQ34)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV34","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J34,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL34,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL34,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG34","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF34+SUM(Distributievergoedingen!$O$12*AA34+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L34))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["2VDSLPremiumnieuwunshared","2VDSLPremiumnieuwunshared",2,"VDSL","Premium",null,null,"nieuw","unshared","VDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C35,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E35,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D35&$I35,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D35,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H35,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D35&$I35,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLNew line","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J35,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X35","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC35","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q35<>\"nvt\",MATCH($T35,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":37},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI35)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O35&\" \"&M35,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI35),0)","v":25},{"$f":"IF(AI35<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M35,Parameters!$A:$A,0))*(AJ35+AK35),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U35,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP35<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP35),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M35&O35,Parameters!$A:$A,0))*(AQ35)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV35","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J35,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL35,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL35,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG35","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF35+SUM(Distributievergoedingen!$O$12*AA35+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L35))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["2VDSL bondingPremiumnieuwunshared",{"$f":"A36","v":"2VDSL bondingPremiumnieuwunshared"},2,"VDSL bonding","Premium",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C36,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E36,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D36&$I36,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D36,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H36,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D36&$I36,Mapping!$B:$B,0))","v":"unshared"},{"$f":"M36&O36&Q36","v":"WBA ZM EthernetVDSL BondingNew line"},{"$f":"M36&O36&S36","v":"WBA ZM EthernetVDSL Bondingunshared"},null,{"$f":"MATCH($J36,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X36","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC36","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q36<>\"nvt\",MATCH($T36,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":43},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI36)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O36&\" \"&M36,Parameters!A:A,0)),0)","v":173.45},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI36),0)","v":25},{"$f":"IF(AI36<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M36,Parameters!$A:$A,0))*(AJ36+AK36),0)","v":{"v":0,"d":"0.0"}},null,198.45,{"$f":"AN36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":5.512499999999999,"d":"5.51"}},{"$f":"MATCH($U36,'Tarieven W&O'!$B:$B,0)","v":33},{"$f":"IF(AP36<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP36),0)","v":17.34},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M36&O36,Parameters!$A:$A,0))*(AQ36)","v":{"v":0,"d":"0.0"}},null,null,17.34,{"v":22.8525,"d":"22.85"},null,{"$f":"Parameters!$B$6*AV36","v":{"v":0.228525,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"v":0.228525,"d":"0.23"},null,{"v":23.081025,"d":"23.08"},null,{"v":1004.6967527777779,"d":"1004.70"},{"v":0.9775427864864865,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J36,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL36,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL36,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"v":17.759481887817458,"d":"17.76"},null,{"$f":"Parameters!$B$12*AG36","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF36+SUM(Distributievergoedingen!$O$12*AA36+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L36))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":233.315037443373,"d":"233.32"},null,{"v":794.4627403344048,"d":"794.46"},{"v":0.7729907743794209,"d":"77%"},false]
["2SDSLPremiumnieuwunshared","2SDSLPremiumnieuwunshared",2,"SDSL","Premium",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C37,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E37,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D37&$I37,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D37,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H37,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D37&$I37,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLNew line","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J37,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X37","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC37","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q37<>\"nvt\",MATCH($T37,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":38},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI37)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O37&\" \"&M37,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI37),0)","v":25},{"$f":"IF(AI37<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M37,Parameters!$A:$A,0))*(AJ37+AK37),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U37,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP37<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP37),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M37&O37,Parameters!$A:$A,0))*(AQ37)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":24.572222222222223,"d":"24.57"},null,{"$f":"Parameters!$B$6*AV37","v":{"v":0.24572222222222223,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.24572222222222223,"d":"0.25"},null,{"v":24.817944444444446,"d":"24.82"},null,{"v":1002.9598333333333,"d":"1002.96"},{"v":0.9758528108108108,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J37,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL37,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL37,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG37","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF37+SUM(Distributievergoedingen!$O$12*AA37+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L37))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["2SA IPVPNPremiumnieuwunshared","2SA IPVPNPremiumnieuwunshared",2,"SA IPVPN","Premium",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C38,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E38,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D38&$I38,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D38,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H38,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D38&$I38,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetFttHNew line","WBA ZM EthernetFttHunshared",null,{"$f":"MATCH($J38,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X38","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC38","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q38<>\"nvt\",MATCH($T38,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":39},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI38)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O38&\" \"&M38,Parameters!A:A,0)),0)","v":{"v":24,"d":"24.00"}},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI38),0)","v":25},{"$f":"IF(AI38<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M38,Parameters!$A:$A,0))*(AJ38+AK38),0)","v":{"v":0,"d":"0.0"}},null,49,{"$f":"AN38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":1.3611111111111112,"d":"1.36"}},{"$f":"MATCH($U38,'Tarieven W&O'!$B:$B,0)","v":31},{"$f":"IF(AP38<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP38),0)","v":{"v":19,"d":"19.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M38&O38,Parameters!$A:$A,0))*(AQ38)","v":{"v":0,"d":"0.0"}},null,null,{"v":19,"d":"19.00"},{"v":20.36111111111111,"d":"20.36"},null,{"$f":"Parameters!$B$6*AV38","v":{"v":0.2036111111111111,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.2036111111111111,"d":"0.20"},null,{"v":20.564722222222223,"d":"20.56"},null,{"v":1007.2130555555556,"d":"1007.21"},{"v":0.979991081081081,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J38,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL38,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL38,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG38","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF38+SUM(Distributievergoedingen!$O$12*AA38+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L38))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["2VDSLPremiumbestaandunshared","2VDSLPremiumbestaandunshared",2,"VDSL","Premium",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C39,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E39,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D39&$I39,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D39,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H39,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D39&$I39,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J39,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X39","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC39","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q39<>\"nvt\",MATCH($T39,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI39)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O39&\" \"&M39,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI39),0)","v":0},{"$f":"IF(AI39<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M39,Parameters!$A:$A,0))*(AJ39+AK39),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U39,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP39<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP39),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M39&O39,Parameters!$A:$A,0))*(AQ39)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV39","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"v":1016.4657777777778,"d":"1016.47"},{"v":0.9889937297297298,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J39,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL39,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL39,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG39","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF39+SUM(Distributievergoedingen!$O$12*AA39+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L39))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["2ADSLPremiumbestaandunshared","2ADSLPremiumbestaandunshared",2,"ADSL","Premium",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C40,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E40,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D40&$I40,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D40,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H40,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D40&$I40,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J40,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X40","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC40","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q40<>\"nvt\",MATCH($T40,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI40)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O40&\" \"&M40,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI40),0)","v":0},{"$f":"IF(AI40<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M40,Parameters!$A:$A,0))*(AJ40+AK40),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U40,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP40<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP40),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M40&O40,Parameters!$A:$A,0))*(AQ40)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV40","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"$f":"AG40-BC40","v":{"v":1016.4657777777778,"d":"1016.47"}},{"$f":"IF(AG40=0,-999%,BE40/AG40)","v":{"v":0.9889937297297298,"d":"99%"}},false,null,"ja",null,{"$f":"VLOOKUP(J40,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL40,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL40,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG40","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF40+SUM(Distributievergoedingen!$O$12*AA40+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L40))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["2SDSLPremiumbestaandunshared","2SDSLPremiumbestaandunshared",2,"SDSL","Premium",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C41,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E41,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D41&$I41,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D41,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H41,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D41&$I41,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLnvt","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J41,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X41","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC41","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q41<>\"nvt\",MATCH($T41,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI41)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O41&\" \"&M41,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI41),0)","v":0},{"$f":"IF(AI41<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M41,Parameters!$A:$A,0))*(AJ41+AK41),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U41,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP41<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP41),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M41&O41,Parameters!$A:$A,0))*(AQ41)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":22.1,"d":"22.10"},null,{"$f":"Parameters!$B$6*AV41","v":{"v":0.22100000000000003,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.22100000000000003,"d":"0.22"},null,{"v":22.321,"d":"22.32"},null,{"v":1005.4567777777778,"d":"1005.46"},{"v":0.9782822702702703,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J41,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL41,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL41,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG41","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF41+SUM(Distributievergoedingen!$O$12*AA41+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L41))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["2VDSLPremiumbestaandshared","2VDSLPremiumbestaandshared",2,"VDSL","Premium",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C42,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E42,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D42&$I42,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D42,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H42,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D42&$I42,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLshared",null,{"$f":"MATCH($J42,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X42","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC42","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q42<>\"nvt\",MATCH($T42,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI42)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O42&\" \"&M42,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI42),0)","v":0},{"$f":"IF(AI42<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M42,Parameters!$A:$A,0))*(AJ42+AK42),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U42,'Tarieven W&O'!$B:$B,0)","v":34},{"$f":"IF(AP42<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP42),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M42&O42,Parameters!$A:$A,0))*(AQ42)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV42","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J42,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL42,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL42,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG42","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF42+SUM(Distributievergoedingen!$O$12*AA42+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L42))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["2ADSLPremiumbestaandshared","2ADSLPremiumbestaandshared",2,"ADSL","Premium",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C43,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E43,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D43&$I43,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D43,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H43,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D43&$I43,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLshared",null,{"$f":"MATCH($J43,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X43","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC43","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q43<>\"nvt\",MATCH($T43,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI43)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O43&\" \"&M43,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI43),0)","v":0},{"$f":"IF(AI43<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M43,Parameters!$A:$A,0))*(AJ43+AK43),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U43,'Tarieven W&O'!$B:$B,0)","v":35},{"$f":"IF(AP43<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP43),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M43&O43,Parameters!$A:$A,0))*(AQ43)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV43","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J43,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL43,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL43,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG43","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF43+SUM(Distributievergoedingen!$O$12*AA43+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L43))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
[{"$f":"C44&D44&E44&H44&I44","v":"3ADSLBasicnieuwunshared"},"3ADSLBasicnieuwunshared",3,"ADSL","Basic",null,null,"nieuw","unshared",{"$f":"D44&H44&I44","v":"ADSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C44,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E44,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D44&$I44,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D44,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H44,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D44&$I44,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetADSLNew line","WBA CM EthernetADSLunshared",null,{"$f":"MATCH($J44,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X44","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X44:Z44)","v":1000},{"$f":"AA44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC44","v":0},{"$f":"SUM(AC44:AE44)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q44<>\"nvt\",MATCH($T44,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":16},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI44)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O44&\" \"&M44,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI44),0)","v":25},{"$f":"IF(AI44<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M44,Parameters!$A:$A,0))*(AJ44+AK44),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U44,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP44<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP44),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M44&O44,Parameters!$A:$A,0))*(AQ44)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":14.280999999999999,"d":"14.28"},null,{"$f":"Parameters!$B$6*AV44","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.14281,"d":"0.14"},null,{"v":14.42381,"d":"14.42"},null,{"v":1013.3539677777778,"d":"1013.35"},{"v":0.9859660227027027,"d":"99%"},{"$f":"BF44<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J44,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL44,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL44,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG44","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF44+SUM(Distributievergoedingen!$O$12*AA44+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L44))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
[{"$f":"C45&D45&E45&H45&I45","v":"3VDSLEntrynieuwunshared"},"3VDSLEntrynieuwunshared",3,"VDSL","Entry",null,null,"nieuw","unshared",{"$f":"D45&H45&I45","v":"VDSLnieuwunshared"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C45,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E45,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D45&$I45,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D45,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H45,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D45&$I45,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLNew line","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J45,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X45","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X45:Z45)","v":1000},{"$f":"AA45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC45","v":0},{"$f":"SUM(AC45:AE45)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q45<>\"nvt\",MATCH($T45,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":17},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI45)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O45&\" \"&M45,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI45),0)","v":25},{"$f":"IF(AI45<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M45,Parameters!$A:$A,0))*(AJ45+AK45),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U45,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP45<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP45),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M45&O45,Parameters!$A:$A,0))*(AQ45)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":14.280999999999999,"d":"14.28"},null,{"$f":"Parameters!$B$6*AV45","v":{"v":0.14281,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.14281,"d":"0.14"},null,{"v":14.42381,"d":"14.42"},null,{"v":1013.3539677777778,"d":"1013.35"},{"v":0.9859660227027027,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J45,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL45,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL45,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG45","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF45+SUM(Distributievergoedingen!$O$12*AA45+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L45))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["3VDSL bondingEntrynieuwunshared","3VDSL bondingEntrynieuwunshared",3,"VDSL bonding","Entry",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C46,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E46,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D46&$I46,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D46,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H46,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D46&$I46,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSL BondingNew line","WBA CM EthernetVDSL Bondingunshared",null,{"$f":"MATCH($J46,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X46","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC46","v":0},1000,{"$f":"SUM(AB46,AF46)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q46<>\"nvt\",MATCH($T46,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":25},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI46)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O46&\" \"&M46,Parameters!A:A,0)),0)","v":174.45},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI46),0)","v":25},{"$f":"IF(AI46<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M46,Parameters!$A:$A,0))*(AJ46+AK46),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ46:AM46)","v":199.45},{"$f":"AN46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":5.540277777777778,"d":"5.54"}},{"$f":"MATCH($U46,'Tarieven W&O'!$B:$B,0)","v":13},{"$f":"IF(AP46<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP46),0)","v":19.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M46&O46,Parameters!$A:$A,0))*(AQ46)","v":{"v":-1.9820000000000002,"d":"-2.0"}},null,null,{"$f":"SUM(AQ46:AT46)","v":{"v":17.838,"d":"17.84"}},{"$f":"SUM(AO46,AU46)","v":{"v":23.37827777777778,"d":"23.38"}},null,{"$f":"Parameters!$B$6*AV46","v":{"v":0.23378277777777778,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX46:AZ46)","v":{"v":0.23378277777777778,"d":"0.23"}},null,{"$f":"SUM(AV46,BA46)","v":{"v":23.612060555555555,"d":"23.61"}},null,{"v":1004.1657172222223,"d":"1004.17"},{"v":0.9770261032432432,"d":"98%"},{"$f":"BF46<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J46,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL46,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL46,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"BN46+BO46","v":{"v":17.759481887817458,"d":"17.76"}},null,{"$f":"Parameters!$B$12*AG46","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF46+SUM(Distributievergoedingen!$O$12*AA46+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L46))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR46:BT46)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP46,BU46)","v":{"v":233.315037443373,"d":"233.32"}},null,{"$f":"AG46-BW46","v":{"v":794.4627403344048,"d":"794.46"}},{"$f":"IF(AG46=0,-999%,BY46/AG46)","v":{"v":0.7729907743794209,"d":"77%"}},{"$f":"BZ46<0","v":false}]
["3SDSLBasicnieuwunshared","3SDSLBasicnieuwunshared",3,"SDSL","Basic",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C47,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E47,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D47&$I47,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D47,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H47,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D47&$I47,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLNew line","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J47,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X47","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC47","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q47<>\"nvt\",MATCH($T47,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":18},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI47)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O47&\" \"&M47,Parameters!A:A,0)),0)","v":{"v":65,"d":"65.00"}},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI47),0)","v":25},{"$f":"IF(AI47<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M47,Parameters!$A:$A,0))*(AJ47+AK47),0)","v":{"v":0,"d":"0.0"}},null,90,{"$f":"AN47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":2.5,"d":"2.50"}},{"$f":"MATCH($U47,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP47<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP47),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M47&O47,Parameters!$A:$A,0))*(AQ47)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":32.857,"d":"32.86"},null,{"$f":"Parameters!$B$6*AV47","v":{"v":0.32857,"d":"0.33"}},{"v":0,"d":"0.00"},null,{"v":0.32857,"d":"0.33"},null,{"v":33.18557,"d":"33.19"},null,{"v":994.5922077777778,"d":"994.59"},{"v":0.9677113372972973,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J47,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL47,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL47,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG47","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF47+SUM(Distributievergoedingen!$O$12*AA47+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L47))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["3SA IPVPNEntrynieuwunshared","3SA IPVPNEntrynieuwunshared",3,"SA IPVPN","Entry",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C48,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E48,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D48&$I48,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D48,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H48,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D48&$I48,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetFttHNew line","WBA CM EthernetFttHunshared",null,{"$f":"MATCH($J48,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X48","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC48","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q48<>\"nvt\",MATCH($T48,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":22},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI48)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O48&\" \"&M48,Parameters!A:A,0)),0)","v":{"v":25,"d":"25.00"}},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI48),0)","v":25},{"$f":"IF(AI48<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M48,Parameters!$A:$A,0))*(AJ48+AK48),0)","v":{"v":0,"d":"0.0"}},null,50,{"$f":"AN48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":1.3888888888888888,"d":"1.39"}},{"$f":"MATCH($U48,'Tarieven W&O'!$B:$B,0)","v":11},{"$f":"IF(AP48<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP48),0)","v":19.13},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M48&O48,Parameters!$A:$A,0))*(AQ48)","v":{"v":0,"d":"0.0"}},null,null,19.13,{"v":20.51888888888889,"d":"20.52"},null,{"$f":"Parameters!$B$6*AV48","v":{"v":0.2051888888888889,"d":"0.21"}},{"v":0,"d":"0.00"},null,{"v":0.2051888888888889,"d":"0.21"},null,{"v":20.724077777777776,"d":"20.72"},null,{"v":1007.0537,"d":"1007.05"},{"v":0.9798360324324324,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J48,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL48,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL48,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG48","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF48+SUM(Distributievergoedingen!$O$12*AA48+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L48))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["3VDSLEntrybestaandunshared","3VDSLEntrybestaandunshared",3,"VDSL","Entry",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C49,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E49,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D49&$I49,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D49,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H49,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D49&$I49,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLunshared",null,{"$f":"MATCH($J49,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X49","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC49","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q49<>\"nvt\",MATCH($T49,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI49)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O49&\" \"&M49,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI49),0)","v":0},{"$f":"IF(AI49<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M49,Parameters!$A:$A,0))*(AJ49+AK49),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U49,'Tarieven W&O'!$B:$B,0)","v":9},{"$f":"IF(AP49<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP49),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M49&O49,Parameters!$A:$A,0))*(AQ49)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV49","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J49,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL49,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL49,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG49","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF49+SUM(Distributievergoedingen!$O$12*AA49+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L49))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["3ADSLBasicbestaandunshared","3ADSLBasicbestaandunshared",3,"ADSL","Basic",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C50,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E50,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D50&$I50,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D50,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H50,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D50&$I50,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLunshared",null,{"$f":"MATCH($J50,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X50","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC50","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q50<>\"nvt\",MATCH($T50,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI50)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O50&\" \"&M50,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI50),0)","v":0},{"$f":"IF(AI50<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M50,Parameters!$A:$A,0))*(AJ50+AK50),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U50,'Tarieven W&O'!$B:$B,0)","v":8},{"$f":"IF(AP50<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP50),0)","v":13.09},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M50&O50,Parameters!$A:$A,0))*(AQ50)","v":{"v":-1.3090000000000002,"d":"-1.3"}},null,null,{"v":11.780999999999999,"d":"11.78"},{"v":11.780999999999999,"d":"11.78"},null,{"$f":"Parameters!$B$6*AV50","v":{"v":0.11780999999999998,"d":"0.12"}},{"v":0,"d":"0.00"},null,{"v":0.11780999999999998,"d":"0.12"},null,{"v":11.89881,"d":"11.90"},null,{"v":1015.8789677777778,"d":"1015.88"},{"v":0.9884227794594594,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J50,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL50,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL50,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG50","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF50+SUM(Distributievergoedingen!$O$12*AA50+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L50))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["3SDSLBasicbestaandunshared","3SDSLBasicbestaandunshared",3,"SDSL","Basic",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C51,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E51,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D51&$I51,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D51,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H51,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D51&$I51,Mapping!$B:$B,0))","v":"unshared"},"WBA CM EthernetSDSLnvt","WBA CM EthernetSDSLunshared",null,{"$f":"MATCH($J51,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X51","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC51","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q51<>\"nvt\",MATCH($T51,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI51)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O51&\" \"&M51,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI51),0)","v":0},{"$f":"IF(AI51<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M51,Parameters!$A:$A,0))*(AJ51+AK51),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U51,'Tarieven W&O'!$B:$B,0)","v":10},{"$f":"IF(AP51<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP51),0)","v":33.73},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M51&O51,Parameters!$A:$A,0))*(AQ51)","v":{"v":-3.3729999999999998,"d":"-3.4"}},null,null,{"v":30.356999999999996,"d":"30.36"},{"v":30.356999999999996,"d":"30.36"},null,{"$f":"Parameters!$B$6*AV51","v":{"v":0.30356999999999995,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.30356999999999995,"d":"0.30"},null,{"v":30.660569999999996,"d":"30.66"},null,{"v":997.1172077777778,"d":"997.12"},{"v":0.970168094054054,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J51,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL51,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL51,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG51","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF51+SUM(Distributievergoedingen!$O$12*AA51+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L51))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["3VDSLEntrybestaandshared","3VDSLEntrybestaandshared",3,"VDSL","Entry",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C52,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E52,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D52&$I52,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D52,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H52,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D52&$I52,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetVDSLnvt","WBA CM EthernetVDSLshared",null,{"$f":"MATCH($J52,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X52","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC52","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q52<>\"nvt\",MATCH($T52,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI52)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O52&\" \"&M52,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI52),0)","v":0},{"$f":"IF(AI52<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M52,Parameters!$A:$A,0))*(AJ52+AK52),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U52,'Tarieven W&O'!$B:$B,0)","v":14},{"$f":"IF(AP52<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP52),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M52&O52,Parameters!$A:$A,0))*(AQ52)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV52","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J52,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL52,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL52,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG52","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF52+SUM(Distributievergoedingen!$O$12*AA52+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L52))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["3ADSLBasicbestaandshared","3ADSLBasicbestaandshared",3,"ADSL","Basic",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C53,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E53,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D53&$I53,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D53,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H53,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D53&$I53,Mapping!$B:$B,0))","v":"shared"},"WBA CM EthernetADSLnvt","WBA CM EthernetADSLshared",null,{"$f":"MATCH($J53,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X53","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC53","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q53<>\"nvt\",MATCH($T53,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI53)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O53&\" \"&M53,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI53),0)","v":0},{"$f":"IF(AI53<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M53,Parameters!$A:$A,0))*(AJ53+AK53),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U53,'Tarieven W&O'!$B:$B,0)","v":15},{"$f":"IF(AP53<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP53),0)","v":5.36},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M53&O53,Parameters!$A:$A,0))*(AQ53)","v":{"v":-0.536,"d":"-0.5"}},null,null,{"v":4.824,"d":"4.82"},{"v":4.824,"d":"4.82"},null,{"$f":"Parameters!$B$6*AV53","v":{"v":0.04824,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04824,"d":"0.05"},null,{"v":4.87224,"d":"4.87"},null,{"v":1022.9055377777778,"d":"1022.91"},{"v":0.9952594421621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J53,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL53,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL53,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG53","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF53+SUM(Distributievergoedingen!$O$12*AA53+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L53))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["3ADSLPremiumnieuwunshared","3ADSLPremiumnieuwunshared",3,"ADSL","Premium",null,null,"nieuw","unshared","ADSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C54,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E54,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D54&$I54,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D54,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H54,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D54&$I54,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLNew line","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J54,'Tarieven ZM'!$B:$B,0)","v":97},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X54","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC54","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q54<>\"nvt\",MATCH($T54,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":36},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI54)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O54&\" \"&M54,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI54),0)","v":25},{"$f":"IF(AI54<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M54,Parameters!$A:$A,0))*(AJ54+AK54),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U54,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP54<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP54),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M54&O54,Parameters!$A:$A,0))*(AQ54)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV54","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J54,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL54,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL54,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG54","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF54+SUM(Distributievergoedingen!$O$12*AA54+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L54))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["3VDSLPremiumnieuwunshared","3VDSLPremiumnieuwunshared",3,"VDSL","Premium",null,null,"nieuw","unshared","VDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C55,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E55,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D55&$I55,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D55,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H55,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D55&$I55,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLNew line","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J55,'Tarieven ZM'!$B:$B,0)","v":98},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X55","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC55","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q55<>\"nvt\",MATCH($T55,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":37},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI55)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O55&\" \"&M55,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI55),0)","v":25},{"$f":"IF(AI55<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M55,Parameters!$A:$A,0))*(AJ55+AK55),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U55,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP55<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP55),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M55&O55,Parameters!$A:$A,0))*(AQ55)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":13.67222222222222,"d":"13.67"},null,{"$f":"Parameters!$B$6*AV55","v":{"v":0.13672222222222222,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13672222222222222,"d":"0.14"},null,{"v":13.808944444444442,"d":"13.81"},null,{"v":1013.9688333333334,"d":"1013.97"},{"v":0.9865642702702703,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J55,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL55,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":75,"d":"75.00"}},{"$f":"BM55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL55,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":14.58511680845238,"d":"14.59"},null,{"$f":"Parameters!$B$12*AG55","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF55+SUM(Distributievergoedingen!$O$12*AA55+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L55))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":230.1406723640079,"d":"230.14"},null,{"v":797.6371054137699,"d":"797.64"},{"v":0.7760793458079922,"d":"78%"},false]
["3VDSL bondingPremiumnieuwunshared","3VDSL bondingPremiumnieuwunshared",3,"VDSL bonding","Premium",null,null,"nieuw","unshared","VDSL bondingnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C56,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E56,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D56&$I56,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D56,Mapping!$B:$B,0))","v":"VDSL Bonding"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H56,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D56&$I56,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSL BondingNew line","WBA ZM EthernetVDSL Bondingunshared",null,{"$f":"MATCH($J56,'Tarieven ZM'!$B:$B,0)","v":99},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X56","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC56","v":0},1000,{"$f":"SUM(AB56,AF56)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(Q56<>\"nvt\",MATCH($T56,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":43},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI56)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O56&\" \"&M56,Parameters!A:A,0)),0)","v":173.45},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI56),0)","v":25},{"$f":"IF(AI56<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M56,Parameters!$A:$A,0))*(AJ56+AK56),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ56:AM56)","v":198.45},{"$f":"AN56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":5.512499999999999,"d":"5.51"}},{"$f":"MATCH($U56,'Tarieven W&O'!$B:$B,0)","v":33},{"$f":"IF(AP56<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP56),0)","v":17.34},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M56&O56,Parameters!$A:$A,0))*(AQ56)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ56:AT56)","v":17.34},{"$f":"SUM(AO56,AU56)","v":{"v":22.8525,"d":"22.85"}},null,{"$f":"Parameters!$B$6*AV56","v":{"v":0.228525,"d":"0.23"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX56:AZ56)","v":{"v":0.228525,"d":"0.23"}},null,{"$f":"SUM(AV56,BA56)","v":{"v":23.081025,"d":"23.08"}},null,{"v":1004.6967527777779,"d":"1004.70"},{"v":0.9775427864864865,"d":"98%"},{"$f":"BF56<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J56,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL BondingNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL56,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL56,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":16.787259665595236,"d":"16.79"}},{"$f":"BN56+BO56","v":{"v":17.759481887817458,"d":"17.76"}},null,{"$f":"Parameters!$B$12*AG56","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF56+SUM(Distributievergoedingen!$O$12*AA56+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L56))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR56:BT56)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP56,BU56)","v":{"v":233.315037443373,"d":"233.32"}},null,{"$f":"AG56-BW56","v":{"v":794.4627403344048,"d":"794.46"}},{"$f":"IF(AG56=0,-999%,BY56/AG56)","v":{"v":0.7729907743794209,"d":"77%"}},{"$f":"BZ56<0","v":false}]
["3SDSLPremiumnieuwunshared","3SDSLPremiumnieuwunshared",3,"SDSL","Premium",null,null,"nieuw","unshared","SDSLnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C57,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E57,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D57&$I57,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D57,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H57,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D57&$I57,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLNew line","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J57,'Tarieven ZM'!$B:$B,0)","v":100},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X57","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC57","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q57<>\"nvt\",MATCH($T57,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":38},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI57)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O57&\" \"&M57,Parameters!A:A,0)),0)","v":{"v":64,"d":"64.00"}},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI57),0)","v":25},{"$f":"IF(AI57<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M57,Parameters!$A:$A,0))*(AJ57+AK57),0)","v":{"v":0,"d":"0.0"}},null,89,{"$f":"AN57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":2.4722222222222223,"d":"2.47"}},{"$f":"MATCH($U57,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP57<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP57),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M57&O57,Parameters!$A:$A,0))*(AQ57)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":24.572222222222223,"d":"24.57"},null,{"$f":"Parameters!$B$6*AV57","v":{"v":0.24572222222222223,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.24572222222222223,"d":"0.25"},null,{"v":24.817944444444446,"d":"24.82"},null,{"v":1002.9598333333333,"d":"1002.96"},{"v":0.9758528108108108,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J57,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL57,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":76.96000000000001,"d":"76.96"}},{"$f":"BM57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":2.137777777777778,"d":"2.14"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL57,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":11.523362222222222,"d":"11.52"},null,{"$f":"Parameters!$B$12*AG57","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF57+SUM(Distributievergoedingen!$O$12*AA57+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L57))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":227.07891777777778,"d":"227.08"},null,{"v":800.6988600000001,"d":"800.70"},{"v":0.7790583502702703,"d":"78%"},false]
["3SA IPVPNPremiumnieuwunshared","3SA IPVPNPremiumnieuwunshared",3,"SA IPVPN","Premium",null,null,"nieuw","unshared","SA IPVPNnieuwunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C58,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E58,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D58&$I58,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D58,Mapping!$B:$B,0))","v":"FttH"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H58,Mapping!$B:$B,0))","v":"New line"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D58&$I58,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetFttHNew line","WBA ZM EthernetFttHunshared",null,{"$f":"MATCH($J58,'Tarieven ZM'!$B:$B,0)","v":101},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X58","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC58","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q58<>\"nvt\",MATCH($T58,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":39},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI58)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O58&\" \"&M58,Parameters!A:A,0)),0)","v":{"v":24,"d":"24.00"}},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI58),0)","v":25},{"$f":"IF(AI58<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M58,Parameters!$A:$A,0))*(AJ58+AK58),0)","v":{"v":0,"d":"0.0"}},null,49,{"$f":"AN58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":1.3611111111111112,"d":"1.36"}},{"$f":"MATCH($U58,'Tarieven W&O'!$B:$B,0)","v":31},{"$f":"IF(AP58<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP58),0)","v":{"v":19,"d":"19.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M58&O58,Parameters!$A:$A,0))*(AQ58)","v":{"v":0,"d":"0.0"}},null,null,{"v":19,"d":"19.00"},{"v":20.36111111111111,"d":"20.36"},null,{"$f":"Parameters!$B$6*AV58","v":{"v":0.2036111111111111,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.2036111111111111,"d":"0.20"},null,{"v":20.564722222222223,"d":"20.56"},null,{"v":1007.2130555555556,"d":"1007.21"},{"v":0.979991081081081,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J58,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHNew lineunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL58,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":114.6,"d":"114.60"}},{"$f":"BM58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":3.183333333333333,"d":"3.18"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL58,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":18.2732188395,"d":"18.27"}},{"v":21.456552172833334,"d":"21.46"},null,{"$f":"Parameters!$B$12*AG58","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF58+SUM(Distributievergoedingen!$O$12*AA58+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L58))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":237.01210772838888,"d":"237.01"},null,{"v":790.765670049389,"d":"790.77"},{"v":0.769393624912919,"d":"77%"},false]
["3VDSLPremiumbestaandunshared","3VDSLPremiumbestaandunshared",3,"VDSL","Premium",null,null,"bestaand","unshared","VDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C59,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E59,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D59&$I59,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D59,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H59,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D59&$I59,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLunshared",null,{"$f":"MATCH($J59,'Tarieven ZM'!$B:$B,0)","v":102},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X59","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC59","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q59<>\"nvt\",MATCH($T59,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI59)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O59&\" \"&M59,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI59),0)","v":0},{"$f":"IF(AI59<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M59,Parameters!$A:$A,0))*(AJ59+AK59),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U59,'Tarieven W&O'!$B:$B,0)","v":29},{"$f":"IF(AP59<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP59),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M59&O59,Parameters!$A:$A,0))*(AQ59)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV59","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"v":1016.4657777777778,"d":"1016.47"},{"v":0.9889937297297298,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J59,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL59,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL59,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG59","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF59+SUM(Distributievergoedingen!$O$12*AA59+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L59))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["3ADSLPremiumbestaandunshared","3ADSLPremiumbestaandunshared",3,"ADSL","Premium",null,null,"bestaand","unshared","ADSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C60,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E60,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D60&$I60,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D60,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H60,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D60&$I60,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLunshared",null,{"$f":"MATCH($J60,'Tarieven ZM'!$B:$B,0)","v":103},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X60","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC60","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q60<>\"nvt\",MATCH($T60,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI60)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O60&\" \"&M60,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI60),0)","v":0},{"$f":"IF(AI60<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M60,Parameters!$A:$A,0))*(AJ60+AK60),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U60,'Tarieven W&O'!$B:$B,0)","v":28},{"$f":"IF(AP60<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP60),0)","v":{"v":11.2,"d":"11.20"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M60&O60,Parameters!$A:$A,0))*(AQ60)","v":{"v":0,"d":"0.0"}},null,null,{"v":11.2,"d":"11.20"},{"v":11.2,"d":"11.20"},null,{"$f":"Parameters!$B$6*AV60","v":{"v":0.11199999999999999,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.11199999999999999,"d":"0.11"},null,{"v":11.312,"d":"11.31"},null,{"v":1016.4657777777778,"d":"1016.47"},{"v":0.9889937297297298,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J60,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL60,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL60,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":12.501783475119046,"d":"12.50"}},{"v":13.474005697341267,"d":"13.47"},null,{"$f":"Parameters!$B$12*AG60","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF60+SUM(Distributievergoedingen!$O$12*AA60+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L60))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":229.0295612528968,"d":"229.03"},null,{"v":798.7482165248811,"d":"798.75"},{"v":0.7771604268890734,"d":"78%"},false]
["3SDSLPremiumbestaandunshared","3SDSLPremiumbestaandunshared",3,"SDSL","Premium",null,null,"bestaand","unshared","SDSLbestaandunshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C61,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E61,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D61&$I61,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D61,Mapping!$B:$B,0))","v":"SDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H61,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D61&$I61,Mapping!$B:$B,0))","v":"unshared"},"WBA ZM EthernetSDSLnvt","WBA ZM EthernetSDSLunshared",null,{"$f":"MATCH($J61,'Tarieven ZM'!$B:$B,0)","v":104},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X61","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC61","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q61<>\"nvt\",MATCH($T61,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI61)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O61&\" \"&M61,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI61),0)","v":0},{"$f":"IF(AI61<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M61,Parameters!$A:$A,0))*(AJ61+AK61),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U61,'Tarieven W&O'!$B:$B,0)","v":30},{"$f":"IF(AP61<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP61),0)","v":{"v":22.1,"d":"22.10"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M61&O61,Parameters!$A:$A,0))*(AQ61)","v":{"v":0,"d":"0.0"}},null,null,{"v":22.1,"d":"22.10"},{"v":22.1,"d":"22.10"},null,{"$f":"Parameters!$B$6*AV61","v":{"v":0.22100000000000003,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.22100000000000003,"d":"0.22"},null,{"v":22.321,"d":"22.32"},null,{"v":1005.4567777777778,"d":"1005.46"},{"v":0.9782822702702703,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J61,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLnvtunshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL61,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":19.3,"d":"19.30"}},{"$f":"BM61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0.5361111111111111,"d":"0.54"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL61,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":9.385584444444444,"d":"9.39"}},{"v":9.921695555555555,"d":"9.92"},null,{"$f":"Parameters!$B$12*AG61","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF61+SUM(Distributievergoedingen!$O$12*AA61+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L61))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":225.4772511111111,"d":"225.48"},null,{"v":802.3005266666668,"d":"802.30"},{"v":0.7806167286486487,"d":"78%"},false]
["3VDSLPremiumbestaandshared","3VDSLPremiumbestaandshared",3,"VDSL","Premium",null,null,"bestaand","shared","VDSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C62,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E62,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D62&$I62,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D62,Mapping!$B:$B,0))","v":"VDSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H62,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D62&$I62,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetVDSLnvt","WBA ZM EthernetVDSLshared",null,{"$f":"MATCH($J62,'Tarieven ZM'!$B:$B,0)","v":105},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X62","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC62","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q62<>\"nvt\",MATCH($T62,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI62)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O62&\" \"&M62,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI62),0)","v":0},{"$f":"IF(AI62<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M62,Parameters!$A:$A,0))*(AJ62+AK62),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U62,'Tarieven W&O'!$B:$B,0)","v":34},{"$f":"IF(AP62<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP62),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M62&O62,Parameters!$A:$A,0))*(AQ62)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV62","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J62,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL62,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL62,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG62","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF62+SUM(Distributievergoedingen!$O$12*AA62+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L62))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]
["3ADSLPremiumbestaandshared","3ADSLPremiumbestaandshared",3,"ADSL","Premium",null,null,"bestaand","shared","ADSLbestaandshared",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C63,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E63,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D63&$I63,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D63,Mapping!$B:$B,0))","v":"ADSL"},null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H63,Mapping!$B:$B,0))","v":"nvt"},"nvt",{"$f":"INDEX(Mapping!$J:$J,MATCH($D63&$I63,Mapping!$B:$B,0))","v":"shared"},"WBA ZM EthernetADSLnvt","WBA ZM EthernetADSLshared",null,{"$f":"MATCH($J63,'Tarieven ZM'!$B:$B,0)","v":106},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X63","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC63","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(Q63<>\"nvt\",MATCH($T63,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":"nvt"},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI63)+INDEX(Parameters!C:C,MATCH(\"NLSx \"&O63&\" \"&M63,Parameters!A:A,0)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI63),0)","v":0},{"$f":"IF(AI63<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M63,Parameters!$A:$A,0))*(AJ63+AK63),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U63,'Tarieven W&O'!$B:$B,0)","v":35},{"$f":"IF(AP63<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP63),0)","v":2.88},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M63&O63,Parameters!$A:$A,0))*(AQ63)","v":{"v":0,"d":"0.0"}},null,null,2.88,2.88,null,{"$f":"Parameters!$B$6*AV63","v":{"v":0.0288,"d":"0.03"}},{"v":0,"d":"0.00"},null,{"v":0.0288,"d":"0.03"},null,{"v":2.9088,"d":"2.91"},null,{"v":1024.868977777778,"d":"1024.87"},{"v":0.9971698162162163,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J63,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLnvtshared",{"$f":"INDEX('inkoop ULL tbv Epacity'!$J:$J,MATCH(BL63,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":35,"d":"35.00"}},{"$f":"BM63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0.9722222222222222,"d":"0.97"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!$I:$I,MATCH(BL63,'inkoop ULL tbv Epacity'!$H:$H,0),0)","v":{"v":6.031783475119048,"d":"6.03"}},{"v":7.00400569734127,"d":"7.00"},null,{"$f":"Parameters!$B$12*AG63","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF63+SUM(Distributievergoedingen!$O$12*AA63+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L63))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":222.5595612528968,"d":"222.56"},null,{"v":805.218216524881,"d":"805.22"},{"v":0.7834555620242085,"d":"78%"},false]

{"sheet":"Rekenblad transport","index":18,"n_rows":159,"n_cols":79,"rows_kept":159,"merged":[[0,22,0,32],[0,34,0,47],[0,49,0,52],[0,56,0,58],[0,64,0,67],[0,69,0,72],[0,76,0,78],[1,2,1,9],[1,11,1,20],[1,22,1,27],[1,28,1,31],[1,34,1,40],[1,41,1,46]]}
[{"$nulls":22},"RETAIL PRIJZEN",{"$nulls":11},"WHOLESALE KOSTEN",{"$nulls":14},"RETAILKOSTEN",{"$nulls":6},"SQUEEZE TOETS",{"$nulls":3},"REDEN VAN UITSLUITING TARIEFCOMBINATIES",{"$nulls":3},"ULL",{"$nulls":4},"RETAILKOSTEN ULL",{"$nulls":4},"ULL incl retail",null,"SQUEEZE TOETS ULL"]
[null,null,"dimensies retail",{"$nulls":8},"dimensies wholesale",{"$nulls":10},"VVE",{"$nulls":5},"VVA",{"$nulls":3},"Totalen",null,"VVE",{"$nulls":6},"VVA",{"$nulls":5},"Totalen",{"$nulls":6},"TOTAAL",{"$nulls":19},"TOTAAL"]
["Identifier rekenblad totaal","Identifier transfersheet","ZM Contractduur","ZM Access type","ZM VPN kwaliteit","ZM VPN type","ZM Geografisch Bereik","ZM Snelheid",null,"ZM identifier",null,"WO Contractduur","WBA","WO VPN Kwaliteit","WO Access type","WO VPN type","WO Geografisch Bereik","WO Snelheid","Epacity platform","backbone","WO identifier VVA",null,"rij tariefblad","VVE","ZMtermijnkorting transport VVE","ZMSalesMandaatVVE","VVE netto","VVE netto (mnd)","VVA","ZMtermijnkorting transport VVA","ZMSalesMandaatVVA","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"rij W&O blad VVE","VVE connect","VVE disconnect","WOkortingVVE",null,"VVE netto","VVE netto (mnd)","rij W&O blad VVA","VVA","WOkortingVVA","Epacity platformkosten (mnd)","backbone kosten (mnd)","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"RTO (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"VVA netto + VVE netto + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?",null,"Wordt tariefcombinatie getoetst?","Reden van ontbreken toetsing (en dus foutmelding(en) in formules)",null,"WO identifier ULL","VVE netto","VVE netto (mnd)","VVA netto (mnd)","ULL totaal (mnd)",null,"NRK (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"ULL + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"C4&D4&E4&G4&H4","v":"1ADSLBasicnationaal384/128"},{"$f":"C4&D4&H4&E4","v":"1ADSL384/128Basic"},1,"ADSL","Basic","nvt","nationaal","384/128",null,{"$f":"D4&H4&E4","v":"ADSL384/128Basic"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C4,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E4,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E4&$G4,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D4,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E4&$G4,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J4,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E4&$G4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M4&R4&N4&Q4","v":"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational"},null,{"$f":"MATCH($J4,'Tarieven ZM'!$B:$B,0)","v":8},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X4","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X4:Z4)","v":1000},{"$f":"AA4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"SUM(AC4:AE4)","v":1000},{"$f":"SUM(AB4,AF4)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R4<>\"n.a.\",MATCH($U4,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI4),0)","v":0},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI4),0)","v":5},{"$f":"IF(AI4<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M4,Parameters!$A:$A,0))*(AJ4+AK4),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ4:AM4)","v":{"v":5,"d":"5.00"}},{"$f":"AN4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI4","v":115},{"$f":"IF(AP4<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP4),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M4&O4,Parameters!$A:$A,0))*(AQ4)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M4=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ4:AT4)","v":{"v":4.718,"d":"4.72"}},{"$f":"SUM(AO4,AU4)","v":{"v":4.856888888888889,"d":"4.86"}},null,{"$f":"Parameters!$B$6*AV4","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX4:AZ4)","v":{"v":0.04856888888888889,"d":"0.05"}},null,{"$f":"SUM(AV4,BA4)","v":{"v":4.905457777777778,"d":"4.91"}},null,{"$f":"AG4-BC4","v":{"v":1022.8723200000001,"d":"1022.87"}},{"$f":"IF(AG4=0,-999%,BE4/AG4)","v":{"v":0.9952271221621621,"d":"100%"}},{"$f":"BF4<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J4,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J4,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL4,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"$f":"BN4+BO4","v":{"v":1,"d":"1.00"}},null,{"$f":"Parameters!$B$12*AG4","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF4+SUM(Distributievergoedingen!$O$12*AA4+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L4))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR4:BT4)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP4,BU4)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG4-BW4","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG4=0,-999%,BY4/AG4)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ4<0","v":false}]
["1ADSLBasicnationaal512/256","1ADSL512/256Basic",1,"ADSL","Basic","nvt","nationaal","512/256",null,"ADSL512/256Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C5,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E5,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E5&$G5,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D5,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F5,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E5&$G5,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J5,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E5&$G5,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational",null,{"$f":"MATCH($J5,'Tarieven ZM'!$B:$B,0)","v":9},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X5","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC5","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R5<>\"n.a.\",MATCH($U5,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI5),0)","v":0},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI5),0)","v":5},{"$f":"IF(AI5<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M5,Parameters!$A:$A,0))*(AJ5+AK5),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},115,{"$f":"IF(AP5<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP5),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M5&O5,Parameters!$A:$A,0))*(AQ5)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M5=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV5","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J5,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J5,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL5,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG5","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF5+SUM(Distributievergoedingen!$O$12*AA5+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L5))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal1024/512","1ADSL1024/512Basic",1,"ADSL","Basic","nvt","nationaal","1024/512",null,"ADSL1024/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C6,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E6,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E6&$G6,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D6,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F6,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E6&$G6,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J6,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E6&$G6,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J6,'Tarieven ZM'!$B:$B,0)","v":10},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X6","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC6","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R6<>\"n.a.\",MATCH($U6,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI6),0)","v":0},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI6),0)","v":5},{"$f":"IF(AI6<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M6,Parameters!$A:$A,0))*(AJ6+AK6),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP6<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP6),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M6&O6,Parameters!$A:$A,0))*(AQ6)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M6=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV6","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J6,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J6,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL6,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG6","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF6+SUM(Distributievergoedingen!$O$12*AA6+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L6))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal2048/512","1ADSL2048/512Basic",1,"ADSL","Basic","nvt","nationaal","2048/512",null,"ADSL2048/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C7,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E7,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E7&$G7,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D7,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F7,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E7&$G7,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J7,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E7&$G7,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J7,'Tarieven ZM'!$B:$B,0)","v":11},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X7","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC7","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R7<>\"n.a.\",MATCH($U7,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI7),0)","v":0},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI7),0)","v":5},{"$f":"IF(AI7<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M7,Parameters!$A:$A,0))*(AJ7+AK7),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP7<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP7),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M7&O7,Parameters!$A:$A,0))*(AQ7)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M7=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV7","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J7,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J7,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL7,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG7","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF7+SUM(Distributievergoedingen!$O$12*AA7+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L7))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal3072/512","1ADSL3072/512Basic",1,"ADSL","Basic","nvt","nationaal","3072/512",null,"ADSL3072/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C8,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E8,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E8&$G8,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D8,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F8,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E8&$G8,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J8,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E8&$G8,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J8,'Tarieven ZM'!$B:$B,0)","v":12},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X8","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC8","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R8<>\"n.a.\",MATCH($U8,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI8),0)","v":0},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI8),0)","v":5},{"$f":"IF(AI8<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M8,Parameters!$A:$A,0))*(AJ8+AK8),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP8<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP8),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M8&O8,Parameters!$A:$A,0))*(AQ8)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M8=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV8","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J8,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J8,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL8,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG8","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF8+SUM(Distributievergoedingen!$O$12*AA8+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L8))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal4096/1024","1ADSL4096/1024Basic",1,"ADSL","Basic","nvt","nationaal","4096/1024",null,"ADSL4096/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C9,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E9,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E9&$G9,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D9,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F9,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E9&$G9,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J9,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E9&$G9,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J9,'Tarieven ZM'!$B:$B,0)","v":13},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X9","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC9","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R9<>\"n.a.\",MATCH($U9,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI9),0)","v":0},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI9),0)","v":5},{"$f":"IF(AI9<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M9,Parameters!$A:$A,0))*(AJ9+AK9),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP9<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP9),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M9&O9,Parameters!$A:$A,0))*(AQ9)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M9=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV9","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J9,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J9,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL9,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG9","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF9+SUM(Distributievergoedingen!$O$12*AA9+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L9))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal6144/1024","1ADSL6144/1024Basic",1,"ADSL","Basic","nvt","nationaal","6144/1024",null,"ADSL6144/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C10,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E10,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E10&$G10,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D10,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F10,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E10&$G10,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J10,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E10&$G10,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J10,'Tarieven ZM'!$B:$B,0)","v":14},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X10","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC10","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R10<>\"n.a.\",MATCH($U10,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI10),0)","v":0},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI10),0)","v":5},{"$f":"IF(AI10<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M10,Parameters!$A:$A,0))*(AJ10+AK10),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP10<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP10),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M10&O10,Parameters!$A:$A,0))*(AQ10)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M10=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV10","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J10,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J10,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL10,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG10","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF10+SUM(Distributievergoedingen!$O$12*AA10+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L10))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal8000/1024","1ADSL8000/1024Basic",1,"ADSL","Basic","nvt","nationaal","8000/1024",null,"ADSL8000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C11,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E11,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E11&$G11,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D11,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F11,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E11&$G11,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J11,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E11&$G11,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J11,'Tarieven ZM'!$B:$B,0)","v":15},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X11","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC11","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R11<>\"n.a.\",MATCH($U11,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI11),0)","v":0},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI11),0)","v":5},{"$f":"IF(AI11<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M11,Parameters!$A:$A,0))*(AJ11+AK11),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP11<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP11),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M11&O11,Parameters!$A:$A,0))*(AQ11)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M11=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV11","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J11,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J11,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL11,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG11","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF11+SUM(Distributievergoedingen!$O$12*AA11+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L11))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal12000/1024","1ADSL12000/1024Basic",1,"ADSL","Basic","nvt","nationaal","12000/1024",null,"ADSL12000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C12,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E12,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E12&$G12,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D12,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F12,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E12&$G12,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J12,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E12&$G12,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J12,'Tarieven ZM'!$B:$B,0)","v":16},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X12","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC12","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R12<>\"n.a.\",MATCH($U12,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI12),0)","v":0},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI12),0)","v":5},{"$f":"IF(AI12<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M12,Parameters!$A:$A,0))*(AJ12+AK12),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP12<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP12),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M12&O12,Parameters!$A:$A,0))*(AQ12)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M12=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV12","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J12,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J12,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL12,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG12","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF12+SUM(Distributievergoedingen!$O$12*AA12+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L12))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLBasicnationaal20000/1024","1ADSL20000/1024Basic",1,"ADSL","Basic","nvt","nationaal","20000/1024",null,"ADSL20000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C13,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E13,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E13&$G13,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D13,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F13,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E13&$G13,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J13,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E13&$G13,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J13,'Tarieven ZM'!$B:$B,0)","v":17},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X13","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC13","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R13<>\"n.a.\",MATCH($U13,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI13),0)","v":0},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI13),0)","v":5},{"$f":"IF(AI13<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M13,Parameters!$A:$A,0))*(AJ13+AK13),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP13<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP13),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M13&O13,Parameters!$A:$A,0))*(AQ13)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M13=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV13","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J13,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J13,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL13,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG13","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF13+SUM(Distributievergoedingen!$O$12*AA13+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L13))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal128/128","1ADSL128/128Premium",1,"ADSL","Premium","nvt","nationaal","128/128",null,"ADSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C14,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E14,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E14&$G14,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D14,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F14,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E14&$G14,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J14,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E14&$G14,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J14,'Tarieven ZM'!$B:$B,0)","v":18},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X14","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC14","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R14<>\"n.a.\",MATCH($U14,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI14),0)","v":0},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI14),0)","v":5},{"$f":"IF(AI14<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M14,Parameters!$A:$A,0))*(AJ14+AK14),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP14<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP14),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M14&O14,Parameters!$A:$A,0))*(AQ14)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M14=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV14","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J14,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J14,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL14,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG14","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF14+SUM(Distributievergoedingen!$O$12*AA14+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L14))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal256/256","1ADSL256/256Premium",1,"ADSL","Premium","nvt","nationaal","256/256",null,"ADSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C15,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E15,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E15&$G15,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D15,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F15,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E15&$G15,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J15,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E15&$G15,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J15,'Tarieven ZM'!$B:$B,0)","v":19},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X15","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC15","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R15<>\"n.a.\",MATCH($U15,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI15),0)","v":0},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI15),0)","v":5},{"$f":"IF(AI15<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M15,Parameters!$A:$A,0))*(AJ15+AK15),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP15<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP15),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M15&O15,Parameters!$A:$A,0))*(AQ15)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M15=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV15","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J15,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J15,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL15,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG15","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF15+SUM(Distributievergoedingen!$O$12*AA15+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L15))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal512/256","1ADSL512/256Premium",1,"ADSL","Premium","nvt","nationaal","512/256",null,"ADSL512/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C16,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E16,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E16&$G16,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D16,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F16,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E16&$G16,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J16,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E16&$G16,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J16,'Tarieven ZM'!$B:$B,0)","v":20},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X16","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC16","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R16<>\"n.a.\",MATCH($U16,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI16),0)","v":0},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI16),0)","v":5},{"$f":"IF(AI16<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M16,Parameters!$A:$A,0))*(AJ16+AK16),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP16<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP16),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M16&O16,Parameters!$A:$A,0))*(AQ16)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M16=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV16","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J16,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J16,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL16,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG16","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF16+SUM(Distributievergoedingen!$O$12*AA16+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L16))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal512/512","1ADSL512/512Premium",1,"ADSL","Premium","nvt","nationaal","512/512",null,"ADSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C17,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E17,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E17&$G17,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D17,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F17,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E17&$G17,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J17,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E17&$G17,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J17,'Tarieven ZM'!$B:$B,0)","v":21},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X17","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC17","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R17<>\"n.a.\",MATCH($U17,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI17),0)","v":0},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI17),0)","v":5},{"$f":"IF(AI17<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M17,Parameters!$A:$A,0))*(AJ17+AK17),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP17<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP17),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M17&O17,Parameters!$A:$A,0))*(AQ17)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M17=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV17","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J17,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J17,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL17,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG17","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF17+SUM(Distributievergoedingen!$O$12*AA17+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L17))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal1024/256","1ADSL1024/256Premium",1,"ADSL","Premium","nvt","nationaal","1024/256",null,"ADSL1024/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C18,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E18,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E18&$G18,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D18,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F18,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E18&$G18,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J18,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E18&$G18,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J18,'Tarieven ZM'!$B:$B,0)","v":22},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X18","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC18","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R18<>\"n.a.\",MATCH($U18,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI18),0)","v":0},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI18),0)","v":5},{"$f":"IF(AI18<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M18,Parameters!$A:$A,0))*(AJ18+AK18),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP18<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP18),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M18&O18,Parameters!$A:$A,0))*(AQ18)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M18=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV18","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J18,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J18,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL18,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG18","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF18+SUM(Distributievergoedingen!$O$12*AA18+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L18))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal1024/512","1ADSL1024/512Premium",1,"ADSL","Premium","nvt","nationaal","1024/512",null,"ADSL1024/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C19,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E19,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E19&$G19,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D19,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F19,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E19&$G19,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J19,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E19&$G19,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J19,'Tarieven ZM'!$B:$B,0)","v":23},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X19","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC19","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R19<>\"n.a.\",MATCH($U19,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI19),0)","v":0},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI19),0)","v":5},{"$f":"IF(AI19<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M19,Parameters!$A:$A,0))*(AJ19+AK19),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP19<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP19),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M19&O19,Parameters!$A:$A,0))*(AQ19)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M19=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV19","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J19,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J19,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL19,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG19","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF19+SUM(Distributievergoedingen!$O$12*AA19+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L19))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal2048/512","1ADSL2048/512Premium",1,"ADSL","Premium","nvt","nationaal","2048/512",null,"ADSL2048/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C20,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E20,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E20&$G20,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D20,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F20,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E20&$G20,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J20,Mapping!$B:$B,0))","v":"2 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E20&$G20,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J20,'Tarieven ZM'!$B:$B,0)","v":24},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X20","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC20","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R20<>\"n.a.\",MATCH($U20,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":143},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI20),0)","v":0},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI20),0)","v":5},{"$f":"IF(AI20<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M20,Parameters!$A:$A,0))*(AJ20+AK20),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},143,{"$f":"IF(AP20<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP20),0)","v":12.35},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M20&O20,Parameters!$A:$A,0))*(AQ20)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M20=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.35,{"v":15.488888888888889,"d":"15.49"},null,{"$f":"Parameters!$B$6*AV20","v":{"v":0.15488888888888888,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"v":0.15488888888888888,"d":"0.15"},null,{"v":15.643777777777778,"d":"15.64"},null,{"v":1012.134,"d":"1012.13"},{"v":0.984779027027027,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J20,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J20,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL20,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG20","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF20+SUM(Distributievergoedingen!$O$12*AA20+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L20))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1ADSLPremiumnationaal4096/1024","1ADSL4096/1024Premium",1,"ADSL","Premium","nvt","nationaal","4096/1024",null,"ADSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C21,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E21,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E21&$G21,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D21,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F21,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E21&$G21,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J21,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E21&$G21,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J21,'Tarieven ZM'!$B:$B,0)","v":25},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X21","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC21","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R21<>\"n.a.\",MATCH($U21,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI21),0)","v":0},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI21),0)","v":5},{"$f":"IF(AI21<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M21,Parameters!$A:$A,0))*(AJ21+AK21),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP21<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP21),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M21&O21,Parameters!$A:$A,0))*(AQ21)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M21=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV21","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J21,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J21,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL21,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG21","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF21+SUM(Distributievergoedingen!$O$12*AA21+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L21))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1ADSLPremiumnationaal8000/1024","1ADSL8000/1024Premium",1,"ADSL","Premium","nvt","nationaal","8000/1024",null,"ADSL8000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C22,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E22,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E22&$G22,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D22,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F22,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E22&$G22,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J22,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E22&$G22,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J22,'Tarieven ZM'!$B:$B,0)","v":26},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X22","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC22","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R22<>\"n.a.\",MATCH($U22,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI22),0)","v":0},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI22),0)","v":5},{"$f":"IF(AI22<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M22,Parameters!$A:$A,0))*(AJ22+AK22),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP22<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP22),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M22&O22,Parameters!$A:$A,0))*(AQ22)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M22=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV22","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J22,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J22,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL22,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG22","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF22+SUM(Distributievergoedingen!$O$12*AA22+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L22))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1ADSLPremiumnationaal12000/1024","1ADSL12000/1024Premium",1,"ADSL","Premium","nvt","nationaal","12000/1024",null,"ADSL12000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C23,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E23,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E23&$G23,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D23,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F23,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E23&$G23,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J23,Mapping!$B:$B,0))","v":"20 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E23&$G23,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet20 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J23,'Tarieven ZM'!$B:$B,0)","v":27},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X23","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC23","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R23<>\"n.a.\",MATCH($U23,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":146},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI23),0)","v":0},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI23),0)","v":5},{"$f":"IF(AI23<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M23,Parameters!$A:$A,0))*(AJ23+AK23),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},146,{"$f":"IF(AP23<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP23),0)","v":27.18},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M23&O23,Parameters!$A:$A,0))*(AQ23)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M23=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},30.18,{"v":30.31888888888889,"d":"30.32"},null,{"$f":"Parameters!$B$6*AV23","v":{"v":0.3031888888888889,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.3031888888888889,"d":"0.30"},null,{"v":30.62207777777778,"d":"30.62"},null,{"v":997.1557,"d":"997.16"},{"v":0.9702055459459459,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J23,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J23,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL23,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG23","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF23+SUM(Distributievergoedingen!$O$12*AA23+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L23))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1SDSLPremiumnationaal256/256","1SDSL256/256Premium",1,"SDSL","Premium","nvt","nationaal","256/256",null,"SDSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C24,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E24,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E24&$G24,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D24,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F24,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E24&$G24,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J24,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E24&$G24,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J24,'Tarieven ZM'!$B:$B,0)","v":28},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X24","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC24","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R24<>\"n.a.\",MATCH($U24,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI24),0)","v":0},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI24),0)","v":5},{"$f":"IF(AI24<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M24,Parameters!$A:$A,0))*(AJ24+AK24),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP24<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP24),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M24&O24,Parameters!$A:$A,0))*(AQ24)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M24=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV24","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J24,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J24,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL24,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG24","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF24+SUM(Distributievergoedingen!$O$12*AA24+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L24))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SDSLPremiumnationaal512/512","1SDSL512/512Premium",1,"SDSL","Premium","nvt","nationaal","512/512",null,"SDSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C25,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E25,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E25&$G25,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D25,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F25,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E25&$G25,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J25,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E25&$G25,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J25,'Tarieven ZM'!$B:$B,0)","v":29},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X25","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC25","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R25<>\"n.a.\",MATCH($U25,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI25),0)","v":0},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI25),0)","v":5},{"$f":"IF(AI25<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M25,Parameters!$A:$A,0))*(AJ25+AK25),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP25<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP25),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M25&O25,Parameters!$A:$A,0))*(AQ25)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M25=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV25","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J25,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J25,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL25,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG25","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF25+SUM(Distributievergoedingen!$O$12*AA25+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L25))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SDSLPremiumnationaal1024/1024","1SDSL1024/1024Premium",1,"SDSL","Premium","nvt","nationaal","1024/1024",null,"SDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C26,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E26,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E26&$G26,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D26,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F26,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E26&$G26,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J26,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E26&$G26,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J26,'Tarieven ZM'!$B:$B,0)","v":30},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X26","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC26","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R26<>\"n.a.\",MATCH($U26,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI26),0)","v":0},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI26),0)","v":5},{"$f":"IF(AI26<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M26,Parameters!$A:$A,0))*(AJ26+AK26),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP26<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP26),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M26&O26,Parameters!$A:$A,0))*(AQ26)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M26=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV26","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J26,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J26,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL26,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG26","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF26+SUM(Distributievergoedingen!$O$12*AA26+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L26))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SDSLPremiumnationaal1536/1536","1SDSL1536/1536Premium",1,"SDSL","Premium","nvt","nationaal","1536/1536",null,"SDSL1536/1536Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C27,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E27,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E27&$G27,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D27,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F27,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E27&$G27,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J27,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E27&$G27,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J27,'Tarieven ZM'!$B:$B,0)","v":31},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X27","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC27","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R27<>\"n.a.\",MATCH($U27,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI27),0)","v":0},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI27),0)","v":5},{"$f":"IF(AI27<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M27,Parameters!$A:$A,0))*(AJ27+AK27),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP27<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP27),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M27&O27,Parameters!$A:$A,0))*(AQ27)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M27=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV27","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J27,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J27,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL27,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG27","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF27+SUM(Distributievergoedingen!$O$12*AA27+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L27))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SDSLPremiumnationaal2048/2048","1SDSL2048/2048Premium",1,"SDSL","Premium","nvt","nationaal","2048/2048",null,"SDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C28,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E28,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E28&$G28,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D28,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F28,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E28&$G28,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J28,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E28&$G28,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J28,'Tarieven ZM'!$B:$B,0)","v":32},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X28","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC28","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R28<>\"n.a.\",MATCH($U28,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI28),0)","v":0},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI28),0)","v":5},{"$f":"IF(AI28<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M28,Parameters!$A:$A,0))*(AJ28+AK28),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP28<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP28),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M28&O28,Parameters!$A:$A,0))*(AQ28)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M28=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV28","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J28,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J28,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL28,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG28","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF28+SUM(Distributievergoedingen!$O$12*AA28+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L28))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SDSLPremiumnationaal2300/2300","1SDSL2300/2300Premium",1,"SDSL","Premium","nvt","nationaal","2300/2300",null,"SDSL2300/2300Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C29,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E29,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E29&$G29,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D29,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F29,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E29&$G29,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J29,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E29&$G29,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J29,'Tarieven ZM'!$B:$B,0)","v":33},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X29","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC29","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R29<>\"n.a.\",MATCH($U29,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI29),0)","v":0},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI29),0)","v":5},{"$f":"IF(AI29<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M29,Parameters!$A:$A,0))*(AJ29+AK29),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP29<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP29),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M29&O29,Parameters!$A:$A,0))*(AQ29)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M29=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV29","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J29,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J29,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL29,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG29","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF29+SUM(Distributievergoedingen!$O$12*AA29+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L29))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLEntrynationaal10240/1024","1VDSL10240/1024Entry",1,"VDSL","Entry","nvt","nationaal","10240/1024",null,"VDSL10240/1024Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C30,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E30,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E30&$G30,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D30,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F30,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E30&$G30,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J30,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E30&$G30,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J30,'Tarieven ZM'!$B:$B,0)","v":34},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X30","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC30","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R30<>\"n.a.\",MATCH($U30,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI30),0)","v":0},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI30),0)","v":5},{"$f":"IF(AI30<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M30,Parameters!$A:$A,0))*(AJ30+AK30),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP30<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP30),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M30&O30,Parameters!$A:$A,0))*(AQ30)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M30=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV30","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J30,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J30,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL30,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG30","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF30+SUM(Distributievergoedingen!$O$12*AA30+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L30))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLEntrynationaal20480/2048","1VDSL20480/2048Entry",1,"VDSL","Entry","nvt","nationaal","20480/2048",null,"VDSL20480/2048Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C31,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E31,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E31&$G31,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D31,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F31,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E31&$G31,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J31,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E31&$G31,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J31,'Tarieven ZM'!$B:$B,0)","v":35},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X31","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC31","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R31<>\"n.a.\",MATCH($U31,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI31),0)","v":0},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI31),0)","v":5},{"$f":"IF(AI31<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M31,Parameters!$A:$A,0))*(AJ31+AK31),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP31<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP31),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M31&O31,Parameters!$A:$A,0))*(AQ31)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M31=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV31","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J31,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J31,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL31,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG31","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF31+SUM(Distributievergoedingen!$O$12*AA31+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L31))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLEntrynationaal30372/3072","1VDSL30372/3072Entry",1,"VDSL","Entry","nvt","nationaal","30372/3072",null,"VDSL30372/3072Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C32,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E32,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E32&$G32,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D32,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F32,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E32&$G32,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J32,Mapping!$B:$B,0))","v":"<= 30 Mbps/<= 3 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E32&$G32,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 30 Mbps/<= 3 Mbpsentrynational",null,{"$f":"MATCH($J32,'Tarieven ZM'!$B:$B,0)","v":36},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X32","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC32","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R32<>\"n.a.\",MATCH($U32,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":121},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI32),0)","v":0},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI32),0)","v":5},{"$f":"IF(AI32<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M32,Parameters!$A:$A,0))*(AJ32+AK32),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},121,{"$f":"IF(AP32<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP32),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M32&O32,Parameters!$A:$A,0))*(AQ32)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M32=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV32","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J32,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J32,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL32,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG32","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF32+SUM(Distributievergoedingen!$O$12*AA32+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L32))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLEntrynationaal51200/5120","1VDSL51200/5120Entry",1,"VDSL","Entry","nvt","nationaal","51200/5120",null,"VDSL51200/5120Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C33,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E33,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E33&$G33,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D33,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F33,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E33&$G33,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J33,Mapping!$B:$B,0))","v":"<= 50 Mbps/<= 10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E33&$G33,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 50 Mbps/<= 10 Mbpsentrynational",null,{"$f":"MATCH($J33,'Tarieven ZM'!$B:$B,0)","v":37},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X33","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC33","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R33<>\"n.a.\",MATCH($U33,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":122},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI33),0)","v":0},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI33),0)","v":5},{"$f":"IF(AI33<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M33,Parameters!$A:$A,0))*(AJ33+AK33),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},122,{"$f":"IF(AP33<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP33),0)","v":3.52},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M33&O33,Parameters!$A:$A,0))*(AQ33)","v":{"v":-0.35200000000000004,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M33=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":5.168,"d":"5.17"},{"v":5.306888888888889,"d":"5.31"},null,{"$f":"Parameters!$B$6*AV33","v":{"v":0.053068888888888895,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.053068888888888895,"d":"0.05"},null,{"v":5.359957777777779,"d":"5.36"},null,{"v":1022.41782,"d":"1022.42"},{"v":0.9947849059459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J33,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J33,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL33,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG33","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF33+SUM(Distributievergoedingen!$O$12*AA33+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L33))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSL bondingEntrynationaal81920/8192","1VDSL bonding81920/8192Entry",1,"VDSL bonding","Entry","nvt","nationaal","81920/8192",null,"VDSL bonding81920/8192Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C34,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E34,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E34&$G34,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D34,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F34,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E34&$G34,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J34,Mapping!$B:$B,0))","v":"<= 100 Mbps/<= 30 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E34&$G34,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 100 Mbps/<= 30 Mbpsentrynational",null,{"$f":"MATCH($J34,'Tarieven ZM'!$B:$B,0)","v":38},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X34","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC34","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R34<>\"n.a.\",MATCH($U34,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":123},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI34),0)","v":0},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI34),0)","v":5},{"$f":"IF(AI34<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M34,Parameters!$A:$A,0))*(AJ34+AK34),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},123,{"$f":"IF(AP34<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP34),0)","v":4.03},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M34&O34,Parameters!$A:$A,0))*(AQ34)","v":{"v":-0.403,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M34=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":5.627000000000001,"d":"5.63"},{"v":5.76588888888889,"d":"5.77"},null,{"$f":"Parameters!$B$6*AV34","v":{"v":0.0576588888888889,"d":"0.06"}},{"v":0,"d":"0.00"},null,{"v":0.0576588888888889,"d":"0.06"},null,{"v":5.823547777777779,"d":"5.82"},null,{"v":1021.95423,"d":"1021.95"},{"v":0.9943338454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J34,'Tarieven ZM'!$B$7:$I$146,8,0)","v":"kan alleen met bonding"},{"$f":"INDEX(Mapping!$M:$M,MATCH($J34,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL34,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG34","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF34+SUM(Distributievergoedingen!$O$12*AA34+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L34))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLPremiumnationaal128/128","1VDSL128/128Premium",1,"VDSL","Premium","nvt","nationaal","128/128",null,"VDSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C35,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E35,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E35&$G35,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D35,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F35,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E35&$G35,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J35,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E35&$G35,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J35,'Tarieven ZM'!$B:$B,0)","v":39},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X35","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC35","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R35<>\"n.a.\",MATCH($U35,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI35),0)","v":0},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI35),0)","v":5},{"$f":"IF(AI35<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M35,Parameters!$A:$A,0))*(AJ35+AK35),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP35<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP35),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M35&O35,Parameters!$A:$A,0))*(AQ35)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M35=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV35","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J35,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J35,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL35,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG35","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF35+SUM(Distributievergoedingen!$O$12*AA35+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L35))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
[{"$f":"C36&D36&E36&G36&H36","v":"1VDSLPremiumnationaal256/256"},{"$f":"C36&D36&H36&E36","v":"1VDSL256/256Premium"},1,"VDSL","Premium","nvt","nationaal","256/256",null,{"$f":"D36&H36&E36","v":"VDSL256/256Premium"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C36,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E36,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E36&$G36,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D36,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F36,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E36&$G36,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J36,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E36&$G36,Mapping!$B:$B,0))","v":"metro-nationaal"},{"$f":"M36&R36&N36&Q36","v":"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro"},null,{"$f":"MATCH($J36,'Tarieven ZM'!$B:$B,0)","v":40},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X36","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X36:Z36)","v":1000},{"$f":"AA36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC36","v":0},{"$f":"SUM(AC36:AE36)","v":1000},{"$f":"SUM(AB36,AF36)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R36<>\"n.a.\",MATCH($U36,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI36),0)","v":0},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI36),0)","v":5},{"$f":"IF(AI36<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M36,Parameters!$A:$A,0))*(AJ36+AK36),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ36:AM36)","v":{"v":5,"d":"5.00"}},{"$f":"AN36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI36","v":137},{"$f":"IF(AP36<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP36),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M36&O36,Parameters!$A:$A,0))*(AQ36)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M36=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(AQ36:AT36)","v":10.41},{"$f":"SUM(AO36,AU36)","v":{"v":10.54888888888889,"d":"10.55"}},null,{"$f":"Parameters!$B$6*AV36","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX36:AZ36)","v":{"v":0.1054888888888889,"d":"0.11"}},null,{"$f":"SUM(AV36,BA36)","v":{"v":10.654377777777778,"d":"10.65"}},null,{"$f":"AG36-BC36","v":{"v":1017.1234000000001,"d":"1017.12"}},{"$f":"IF(AG36=0,-999%,BE36/AG36)","v":{"v":0.9896335783783784,"d":"99%"}},{"$f":"BF36<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J36,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J36,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL36,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG36","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF36+SUM(Distributievergoedingen!$O$12*AA36+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L36))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR36:BT36)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP36,BU36)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG36-BW36","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG36=0,-999%,BY36/AG36)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ36<0","v":false}]
["1VDSLPremiumnationaal448/448","1VDSL448/448Premium",1,"VDSL","Premium","nvt","nationaal","448/448",null,"VDSL448/448Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C37,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E37,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E37&$G37,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D37,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F37,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E37&$G37,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J37,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E37&$G37,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J37,'Tarieven ZM'!$B:$B,0)","v":41},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X37","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC37","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R37<>\"n.a.\",MATCH($U37,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI37),0)","v":0},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI37),0)","v":5},{"$f":"IF(AI37<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M37,Parameters!$A:$A,0))*(AJ37+AK37),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP37<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP37),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M37&O37,Parameters!$A:$A,0))*(AQ37)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M37=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV37","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J37,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J37,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL37,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG37","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF37+SUM(Distributievergoedingen!$O$12*AA37+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L37))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLPremiumnationaal640/640","1VDSL640/640Premium",1,"VDSL","Premium","nvt","nationaal","640/640",null,"VDSL640/640Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C38,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E38,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E38&$G38,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D38,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F38,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E38&$G38,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J38,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E38&$G38,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J38,'Tarieven ZM'!$B:$B,0)","v":42},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X38","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC38","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R38<>\"n.a.\",MATCH($U38,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI38),0)","v":0},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI38),0)","v":5},{"$f":"IF(AI38<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M38,Parameters!$A:$A,0))*(AJ38+AK38),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP38<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP38),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M38&O38,Parameters!$A:$A,0))*(AQ38)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M38=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV38","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J38,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J38,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL38,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG38","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF38+SUM(Distributievergoedingen!$O$12*AA38+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L38))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLPremiumnationaal1024/1024","1VDSL1024/1024Premium",1,"VDSL","Premium","nvt","nationaal","1024/1024",null,"VDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C39,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E39,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E39&$G39,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D39,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F39,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E39&$G39,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J39,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E39&$G39,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J39,'Tarieven ZM'!$B:$B,0)","v":43},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X39","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC39","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R39<>\"n.a.\",MATCH($U39,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI39),0)","v":0},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI39),0)","v":5},{"$f":"IF(AI39<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M39,Parameters!$A:$A,0))*(AJ39+AK39),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP39<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP39),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M39&O39,Parameters!$A:$A,0))*(AQ39)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M39=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV39","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J39,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J39,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL39,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG39","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF39+SUM(Distributievergoedingen!$O$12*AA39+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L39))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLPremiumnationaal2048/2048","1VDSL2048/2048Premium",1,"VDSL","Premium","nvt","nationaal","2048/2048",null,"VDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C40,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E40,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E40&$G40,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D40,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F40,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E40&$G40,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J40,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E40&$G40,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J40,'Tarieven ZM'!$B:$B,0)","v":44},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X40","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC40","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R40<>\"n.a.\",MATCH($U40,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI40),0)","v":0},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI40),0)","v":5},{"$f":"IF(AI40<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M40,Parameters!$A:$A,0))*(AJ40+AK40),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP40<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP40),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M40&O40,Parameters!$A:$A,0))*(AQ40)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M40=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV40","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J40,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J40,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL40,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG40","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF40+SUM(Distributievergoedingen!$O$12*AA40+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L40))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1VDSLPremiumnationaal3072/3072","1VDSL3072/3072Premium",1,"VDSL","Premium","nvt","nationaal","3072/3072",null,"VDSL3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C41,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E41,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E41&$G41,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D41,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F41,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E41&$G41,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J41,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E41&$G41,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J41,'Tarieven ZM'!$B:$B,0)","v":45},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X41","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC41","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R41<>\"n.a.\",MATCH($U41,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI41),0)","v":0},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI41),0)","v":5},{"$f":"IF(AI41<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M41,Parameters!$A:$A,0))*(AJ41+AK41),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP41<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP41),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M41&O41,Parameters!$A:$A,0))*(AQ41)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M41=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV41","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J41,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J41,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL41,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG41","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF41+SUM(Distributievergoedingen!$O$12*AA41+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L41))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1VDSLPremiumnationaal4096/1024","1VDSL4096/1024Premium",1,"VDSL","Premium","nvt","nationaal","4096/1024",null,"VDSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C42,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E42,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E42&$G42,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D42,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F42,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E42&$G42,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J42,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E42&$G42,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J42,'Tarieven ZM'!$B:$B,0)","v":46},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X42","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC42","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R42<>\"n.a.\",MATCH($U42,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI42),0)","v":0},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI42),0)","v":5},{"$f":"IF(AI42<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M42,Parameters!$A:$A,0))*(AJ42+AK42),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP42<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP42),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M42&O42,Parameters!$A:$A,0))*(AQ42)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M42=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV42","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J42,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J42,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL42,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG42","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF42+SUM(Distributievergoedingen!$O$12*AA42+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L42))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1VDSLPremiumnationaal4096/4096","1VDSL4096/4096Premium",1,"VDSL","Premium","nvt","nationaal","4096/4096",null,"VDSL4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C43,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E43,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E43&$G43,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D43,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F43,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E43&$G43,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J43,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E43&$G43,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J43,'Tarieven ZM'!$B:$B,0)","v":47},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X43","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC43","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R43<>\"n.a.\",MATCH($U43,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI43),0)","v":0},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI43),0)","v":5},{"$f":"IF(AI43<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M43,Parameters!$A:$A,0))*(AJ43+AK43),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP43<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP43),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M43&O43,Parameters!$A:$A,0))*(AQ43)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M43=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV43","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J43,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J43,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL43,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG43","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF43+SUM(Distributievergoedingen!$O$12*AA43+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L43))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1VDSLPremiumnationaal8192/1024","1VDSL8192/1024Premium",1,"VDSL","Premium","nvt","nationaal","8192/1024",null,"VDSL8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C44,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E44,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E44&$G44,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D44,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F44,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E44&$G44,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J44,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E44&$G44,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J44,'Tarieven ZM'!$B:$B,0)","v":48},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X44","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC44","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R44<>\"n.a.\",MATCH($U44,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI44),0)","v":0},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI44),0)","v":5},{"$f":"IF(AI44<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M44,Parameters!$A:$A,0))*(AJ44+AK44),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP44<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP44),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M44&O44,Parameters!$A:$A,0))*(AQ44)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M44=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV44","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J44,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J44,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL44,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG44","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF44+SUM(Distributievergoedingen!$O$12*AA44+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L44))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["1SA IPVPNEntrynationaal1024/1024 tbv alarm","1SA IPVPN1024/1024 tbv alarmEntry",1,"SA IPVPN","Entry","nvt","nationaal","1024/1024 tbv alarm",null,"SA IPVPN1024/1024 tbv alarmEntry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C45,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E45,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E45&$G45,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D45,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F45,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E45&$G45,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J45,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E45&$G45,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤50/50 Mbpsentrynational",null,{"$f":"MATCH($J45,'Tarieven ZM'!$B:$B,0)","v":49},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X45","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC45","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R45<>\"n.a.\",MATCH($U45,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI45),0)","v":0},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI45),0)","v":5},{"$f":"IF(AI45<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M45,Parameters!$A:$A,0))*(AJ45+AK45),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},126,{"$f":"IF(AP45<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP45),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M45&O45,Parameters!$A:$A,0))*(AQ45)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M45=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},9.43,{"v":9.568888888888889,"d":"9.57"},null,{"$f":"Parameters!$B$6*AV45","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"v":0.09568888888888889,"d":"0.10"},null,{"v":9.664577777777778,"d":"9.66"},null,{"v":1018.1132,"d":"1018.11"},{"v":0.990596627027027,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J45,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J45,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL45,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG45","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF45+SUM(Distributievergoedingen!$O$12*AA45+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L45))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNEntrynationaal51200/51200","1SA IPVPN51200/51200Entry",1,"SA IPVPN","Entry","nvt","nationaal","51200/51200",null,"SA IPVPN51200/51200Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C46,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E46,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E46&$G46,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D46,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F46,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E46&$G46,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J46,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E46&$G46,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤50/50 Mbpsentrynational",null,{"$f":"MATCH($J46,'Tarieven ZM'!$B:$B,0)","v":50},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X46","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC46","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R46<>\"n.a.\",MATCH($U46,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI46),0)","v":0},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI46),0)","v":5},{"$f":"IF(AI46<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M46,Parameters!$A:$A,0))*(AJ46+AK46),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},126,{"$f":"IF(AP46<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP46),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M46&O46,Parameters!$A:$A,0))*(AQ46)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M46=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},9.43,{"v":9.568888888888889,"d":"9.57"},null,{"$f":"Parameters!$B$6*AV46","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"v":0.09568888888888889,"d":"0.10"},null,{"v":9.664577777777778,"d":"9.66"},null,{"v":1018.1132,"d":"1018.11"},{"v":0.990596627027027,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J46,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J46,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL46,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG46","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF46+SUM(Distributievergoedingen!$O$12*AA46+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L46))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNEntrynationaal100000/100000","1SA IPVPN100000/100000Entry",1,"SA IPVPN","Entry","nvt","nationaal","100000/100000",null,"SA IPVPN100000/100000Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C47,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E47,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E47&$G47,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D47,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F47,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E47&$G47,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J47,Mapping!$B:$B,0))","v":"≤100/100 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E47&$G47,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤100/100 Mbpsentrynational",null,{"$f":"MATCH($J47,'Tarieven ZM'!$B:$B,0)","v":51},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X47","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC47","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R47<>\"n.a.\",MATCH($U47,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":127},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI47),0)","v":0},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI47),0)","v":5},{"$f":"IF(AI47<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M47,Parameters!$A:$A,0))*(AJ47+AK47),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},127,{"$f":"IF(AP47<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP47),0)","v":11.08},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M47&O47,Parameters!$A:$A,0))*(AQ47)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M47=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},13.08,{"v":13.21888888888889,"d":"13.22"},null,{"$f":"Parameters!$B$6*AV47","v":{"v":0.13218888888888888,"d":"0.13"}},{"v":0,"d":"0.00"},null,{"v":0.13218888888888888,"d":"0.13"},null,{"v":13.351077777777778,"d":"13.35"},null,{"v":1014.4267000000001,"d":"1014.43"},{"v":0.9870097621621622,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J47,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J47,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL47,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG47","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF47+SUM(Distributievergoedingen!$O$12*AA47+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L47))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal1024/1024","1SA IPVPN1024/1024Premium",1,"SA IPVPN","Premium","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C48,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E48,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E48&$G48,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D48,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F48,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E48&$G48,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J48,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E48&$G48,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J48,'Tarieven ZM'!$B:$B,0)","v":52},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X48","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC48","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R48<>\"n.a.\",MATCH($U48,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI48),0)","v":0},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI48),0)","v":5},{"$f":"IF(AI48<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M48,Parameters!$A:$A,0))*(AJ48+AK48),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP48<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP48),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M48&O48,Parameters!$A:$A,0))*(AQ48)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M48=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV48","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J48,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J48,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL48,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG48","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF48+SUM(Distributievergoedingen!$O$12*AA48+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L48))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal2048/2048","1SA IPVPN2048/2048Premium",1,"SA IPVPN","Premium","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C49,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E49,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E49&$G49,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D49,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F49,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E49&$G49,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J49,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E49&$G49,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J49,'Tarieven ZM'!$B:$B,0)","v":53},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X49","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC49","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R49<>\"n.a.\",MATCH($U49,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI49),0)","v":0},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI49),0)","v":5},{"$f":"IF(AI49<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M49,Parameters!$A:$A,0))*(AJ49+AK49),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP49<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP49),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M49&O49,Parameters!$A:$A,0))*(AQ49)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M49=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV49","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J49,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J49,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL49,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG49","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF49+SUM(Distributievergoedingen!$O$12*AA49+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L49))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal3072/3072","1SA IPVPN3072/3072Premium",1,"SA IPVPN","Premium","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C50,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E50,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E50&$G50,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D50,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F50,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E50&$G50,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J50,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E50&$G50,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J50,'Tarieven ZM'!$B:$B,0)","v":54},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X50","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC50","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R50<>\"n.a.\",MATCH($U50,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI50),0)","v":0},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI50),0)","v":5},{"$f":"IF(AI50<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M50,Parameters!$A:$A,0))*(AJ50+AK50),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP50<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP50),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M50&O50,Parameters!$A:$A,0))*(AQ50)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M50=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV50","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J50,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J50,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL50,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG50","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF50+SUM(Distributievergoedingen!$O$12*AA50+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L50))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal4096/1024","1SA IPVPN4096/1024Premium",1,"SA IPVPN","Premium","nvt","nationaal","4096/1024",null,"SA IPVPN4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C51,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E51,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E51&$G51,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D51,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F51,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E51&$G51,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J51,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E51&$G51,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J51,'Tarieven ZM'!$B:$B,0)","v":55},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X51","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC51","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R51<>\"n.a.\",MATCH($U51,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI51),0)","v":0},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI51),0)","v":5},{"$f":"IF(AI51<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M51,Parameters!$A:$A,0))*(AJ51+AK51),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP51<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP51),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M51&O51,Parameters!$A:$A,0))*(AQ51)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M51=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV51","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J51,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J51,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL51,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"$f":"BN51+BO51","v":{"v":1,"d":"1.00"}},null,{"$f":"Parameters!$B$12*AG51","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF51+SUM(Distributievergoedingen!$O$12*AA51+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L51))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal4096/4096","1SA IPVPN4096/4096Premium",1,"SA IPVPN","Premium","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C52,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E52,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E52&$G52,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D52,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F52,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E52&$G52,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J52,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E52&$G52,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J52,'Tarieven ZM'!$B:$B,0)","v":56},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X52","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC52","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R52<>\"n.a.\",MATCH($U52,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI52),0)","v":0},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI52),0)","v":5},{"$f":"IF(AI52<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M52,Parameters!$A:$A,0))*(AJ52+AK52),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP52<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP52),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M52&O52,Parameters!$A:$A,0))*(AQ52)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M52=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV52","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J52,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J52,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL52,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG52","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF52+SUM(Distributievergoedingen!$O$12*AA52+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L52))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal8192/1024","1SA IPVPN8192/1024Premium",1,"SA IPVPN","Premium","nvt","nationaal","8192/1024",null,"SA IPVPN8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C53,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E53,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E53&$G53,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D53,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F53,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E53&$G53,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J53,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E53&$G53,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J53,'Tarieven ZM'!$B:$B,0)","v":57},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X53","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC53","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R53<>\"n.a.\",MATCH($U53,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI53),0)","v":0},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI53),0)","v":5},{"$f":"IF(AI53<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M53,Parameters!$A:$A,0))*(AJ53+AK53),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP53<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP53),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M53&O53,Parameters!$A:$A,0))*(AQ53)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M53=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV53","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J53,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J53,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL53,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG53","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF53+SUM(Distributievergoedingen!$O$12*AA53+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L53))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal8192/8192","1SA IPVPN8192/8192Premium",1,"SA IPVPN","Premium","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C54,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E54,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E54&$G54,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D54,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F54,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E54&$G54,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J54,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E54&$G54,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J54,'Tarieven ZM'!$B:$B,0)","v":58},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X54","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC54","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R54<>\"n.a.\",MATCH($U54,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI54),0)","v":0},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI54),0)","v":5},{"$f":"IF(AI54<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M54,Parameters!$A:$A,0))*(AJ54+AK54),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP54<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP54),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M54&O54,Parameters!$A:$A,0))*(AQ54)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M54=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV54","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J54,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J54,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL54,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG54","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF54+SUM(Distributievergoedingen!$O$12*AA54+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L54))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["1SA IPVPNPremiumnationaal10240/10240","1SA IPVPN10240/10240Premium",1,"SA IPVPN","Premium","nvt","nationaal","10240/10240",null,"SA IPVPN10240/10240Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C55,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E55,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E55&$G55,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D55,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F55,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E55&$G55,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J55,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E55&$G55,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J55,'Tarieven ZM'!$B:$B,0)","v":59},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X55","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC55","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R55<>\"n.a.\",MATCH($U55,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI55),0)","v":0},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI55),0)","v":5},{"$f":"IF(AI55<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M55,Parameters!$A:$A,0))*(AJ55+AK55),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP55<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP55),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M55&O55,Parameters!$A:$A,0))*(AQ55)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M55=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV55","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J55,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J55,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL55,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG55","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF55+SUM(Distributievergoedingen!$O$12*AA55+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L55))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
[{"$f":"C56&D56&E56&G56&H56","v":"2ADSLBasicnationaal384/128"},"2ADSL384/128Basic",2,"ADSL","Basic","nvt","nationaal","384/128",null,{"$f":"D56&H56&E56","v":"ADSL384/128Basic"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C56,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E56,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E56&$G56,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D56,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F56,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E56&$G56,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J56,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E56&$G56,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M56&R56&N56&Q56","v":"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational"},null,{"$f":"MATCH($J56,'Tarieven ZM'!$B:$B,0)","v":8},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X56","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X56:Z56)","v":1000},{"$f":"AA56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC56","v":0},{"$f":"SUM(AC56:AE56)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R56<>\"n.a.\",MATCH($U56,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI56),0)","v":0},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI56),0)","v":5},{"$f":"IF(AI56<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M56,Parameters!$A:$A,0))*(AJ56+AK56),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ56:AM56)","v":{"v":5,"d":"5.00"}},{"$f":"AN56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI56","v":115},{"$f":"IF(AP56<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP56),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M56&O56,Parameters!$A:$A,0))*(AQ56)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M56=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV56","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},{"$f":"BF56<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J56,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J56,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL56,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG56","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF56+SUM(Distributievergoedingen!$O$12*AA56+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L56))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal512/256","2ADSL512/256Basic",2,"ADSL","Basic","nvt","nationaal","512/256",null,"ADSL512/256Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C57,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E57,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E57&$G57,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D57,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F57,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E57&$G57,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J57,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E57&$G57,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational",null,{"$f":"MATCH($J57,'Tarieven ZM'!$B:$B,0)","v":9},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X57","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC57","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R57<>\"n.a.\",MATCH($U57,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI57),0)","v":0},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI57),0)","v":5},{"$f":"IF(AI57<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M57,Parameters!$A:$A,0))*(AJ57+AK57),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},115,{"$f":"IF(AP57<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP57),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M57&O57,Parameters!$A:$A,0))*(AQ57)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M57=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV57","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J57,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J57,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL57,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG57","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF57+SUM(Distributievergoedingen!$O$12*AA57+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L57))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal1024/512","2ADSL1024/512Basic",2,"ADSL","Basic","nvt","nationaal","1024/512",null,"ADSL1024/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C58,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E58,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E58&$G58,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D58,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F58,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E58&$G58,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J58,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E58&$G58,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J58,'Tarieven ZM'!$B:$B,0)","v":10},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X58","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC58","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R58<>\"n.a.\",MATCH($U58,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI58),0)","v":0},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI58),0)","v":5},{"$f":"IF(AI58<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M58,Parameters!$A:$A,0))*(AJ58+AK58),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP58<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP58),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M58&O58,Parameters!$A:$A,0))*(AQ58)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M58=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV58","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J58,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J58,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL58,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG58","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF58+SUM(Distributievergoedingen!$O$12*AA58+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L58))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal2048/512","2ADSL2048/512Basic",2,"ADSL","Basic","nvt","nationaal","2048/512",null,"ADSL2048/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C59,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E59,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E59&$G59,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D59,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F59,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E59&$G59,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J59,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E59&$G59,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J59,'Tarieven ZM'!$B:$B,0)","v":11},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X59","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC59","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R59<>\"n.a.\",MATCH($U59,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI59),0)","v":0},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI59),0)","v":5},{"$f":"IF(AI59<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M59,Parameters!$A:$A,0))*(AJ59+AK59),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP59<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP59),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M59&O59,Parameters!$A:$A,0))*(AQ59)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M59=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV59","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J59,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J59,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL59,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG59","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF59+SUM(Distributievergoedingen!$O$12*AA59+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L59))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal3072/512","2ADSL3072/512Basic",2,"ADSL","Basic","nvt","nationaal","3072/512",null,"ADSL3072/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C60,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E60,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E60&$G60,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D60,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F60,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E60&$G60,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J60,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E60&$G60,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J60,'Tarieven ZM'!$B:$B,0)","v":12},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X60","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC60","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R60<>\"n.a.\",MATCH($U60,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI60),0)","v":0},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI60),0)","v":5},{"$f":"IF(AI60<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M60,Parameters!$A:$A,0))*(AJ60+AK60),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP60<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP60),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M60&O60,Parameters!$A:$A,0))*(AQ60)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M60=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV60","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J60,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J60,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL60,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG60","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF60+SUM(Distributievergoedingen!$O$12*AA60+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L60))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal4096/1024","2ADSL4096/1024Basic",2,"ADSL","Basic","nvt","nationaal","4096/1024",null,"ADSL4096/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C61,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E61,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E61&$G61,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D61,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F61,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E61&$G61,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J61,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E61&$G61,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J61,'Tarieven ZM'!$B:$B,0)","v":13},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X61","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC61","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R61<>\"n.a.\",MATCH($U61,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI61),0)","v":0},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI61),0)","v":5},{"$f":"IF(AI61<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M61,Parameters!$A:$A,0))*(AJ61+AK61),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP61<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP61),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M61&O61,Parameters!$A:$A,0))*(AQ61)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M61=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV61","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J61,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J61,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL61,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG61","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF61+SUM(Distributievergoedingen!$O$12*AA61+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L61))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal6144/1024","2ADSL6144/1024Basic",2,"ADSL","Basic","nvt","nationaal","6144/1024",null,"ADSL6144/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C62,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E62,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E62&$G62,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D62,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F62,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E62&$G62,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J62,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E62&$G62,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J62,'Tarieven ZM'!$B:$B,0)","v":14},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X62","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC62","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R62<>\"n.a.\",MATCH($U62,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI62),0)","v":0},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI62),0)","v":5},{"$f":"IF(AI62<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M62,Parameters!$A:$A,0))*(AJ62+AK62),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP62<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP62),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M62&O62,Parameters!$A:$A,0))*(AQ62)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M62=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV62","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J62,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J62,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL62,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG62","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF62+SUM(Distributievergoedingen!$O$12*AA62+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L62))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR62:BT62)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP62,BU62)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG62-BW62","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG62=0,-999%,BY62/AG62)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ62<0","v":false}]
["2ADSLBasicnationaal8000/1024","2ADSL8000/1024Basic",2,"ADSL","Basic","nvt","nationaal","8000/1024",null,"ADSL8000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C63,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E63,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E63&$G63,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D63,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F63,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E63&$G63,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J63,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E63&$G63,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J63,'Tarieven ZM'!$B:$B,0)","v":15},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X63","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC63","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R63<>\"n.a.\",MATCH($U63,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI63),0)","v":0},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI63),0)","v":5},{"$f":"IF(AI63<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M63,Parameters!$A:$A,0))*(AJ63+AK63),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP63<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP63),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M63&O63,Parameters!$A:$A,0))*(AQ63)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M63=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV63","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J63,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J63,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL63,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG63","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF63+SUM(Distributievergoedingen!$O$12*AA63+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L63))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal12000/1024","2ADSL12000/1024Basic",2,"ADSL","Basic","nvt","nationaal","12000/1024",null,"ADSL12000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C64,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E64,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E64&$G64,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D64,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F64,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E64&$G64,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J64,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E64&$G64,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J64,'Tarieven ZM'!$B:$B,0)","v":16},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X64","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC64","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R64<>\"n.a.\",MATCH($U64,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI64),0)","v":0},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI64),0)","v":5},{"$f":"IF(AI64<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M64,Parameters!$A:$A,0))*(AJ64+AK64),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP64<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP64),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M64&O64,Parameters!$A:$A,0))*(AQ64)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M64=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV64","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J64,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J64,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL64,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG64","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF64+SUM(Distributievergoedingen!$O$12*AA64+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L64))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLBasicnationaal20000/1024","2ADSL20000/1024Basic",2,"ADSL","Basic","nvt","nationaal","20000/1024",null,"ADSL20000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C65,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E65,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E65&$G65,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D65,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F65,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E65&$G65,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J65,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E65&$G65,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J65,'Tarieven ZM'!$B:$B,0)","v":17},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X65","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC65","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R65<>\"n.a.\",MATCH($U65,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI65),0)","v":0},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI65),0)","v":5},{"$f":"IF(AI65<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M65,Parameters!$A:$A,0))*(AJ65+AK65),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP65<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP65),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M65&O65,Parameters!$A:$A,0))*(AQ65)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M65=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV65","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J65,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J65,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL65,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG65","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF65+SUM(Distributievergoedingen!$O$12*AA65+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L65))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal128/128","2ADSL128/128Premium",2,"ADSL","Premium","nvt","nationaal","128/128",null,"ADSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C66,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E66,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E66&$G66,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D66,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F66,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E66&$G66,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J66,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E66&$G66,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J66,'Tarieven ZM'!$B:$B,0)","v":18},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X66","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC66","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R66<>\"n.a.\",MATCH($U66,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI66),0)","v":0},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI66),0)","v":5},{"$f":"IF(AI66<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M66,Parameters!$A:$A,0))*(AJ66+AK66),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP66<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP66),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M66&O66,Parameters!$A:$A,0))*(AQ66)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M66=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV66","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J66,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J66,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL66,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG66","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF66+SUM(Distributievergoedingen!$O$12*AA66+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L66))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal256/256","2ADSL256/256Premium",2,"ADSL","Premium","nvt","nationaal","256/256",null,"ADSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C67,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E67,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E67&$G67,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D67,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F67,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E67&$G67,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J67,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E67&$G67,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J67,'Tarieven ZM'!$B:$B,0)","v":19},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X67","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC67","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R67<>\"n.a.\",MATCH($U67,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI67),0)","v":0},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI67),0)","v":5},{"$f":"IF(AI67<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M67,Parameters!$A:$A,0))*(AJ67+AK67),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP67<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP67),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M67&O67,Parameters!$A:$A,0))*(AQ67)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M67=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV67","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J67,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J67,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL67,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG67","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF67+SUM(Distributievergoedingen!$O$12*AA67+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L67))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal512/256",{"$f":"C68&D68&H68&E68","v":"2ADSL512/256Premium"},2,"ADSL","Premium","nvt","nationaal","512/256",null,"ADSL512/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C68,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E68,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E68&$G68,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D68,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F68,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E68&$G68,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J68,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E68&$G68,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J68,'Tarieven ZM'!$B:$B,0)","v":20},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X68","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC68","v":0},1000,{"$f":"SUM(AB68,AF68)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R68<>\"n.a.\",MATCH($U68,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI68),0)","v":0},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI68),0)","v":5},{"$f":"IF(AI68<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M68,Parameters!$A:$A,0))*(AJ68+AK68),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP68<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP68),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M68&O68,Parameters!$A:$A,0))*(AQ68)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M68=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(AQ68:AT68)","v":10.41},{"$f":"SUM(AO68,AU68)","v":{"v":10.54888888888889,"d":"10.55"}},null,{"$f":"Parameters!$B$6*AV68","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX68:AZ68)","v":{"v":0.1054888888888889,"d":"0.11"}},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"$f":"IF(AG68=0,-999%,BE68/AG68)","v":{"v":0.9896335783783784,"d":"99%"}},false,null,"ja",null,{"$f":"VLOOKUP(J68,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J68,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL68,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG68","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF68+SUM(Distributievergoedingen!$O$12*AA68+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L68))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal512/512","2ADSL512/512Premium",2,"ADSL","Premium","nvt","nationaal","512/512",null,"ADSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C69,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E69,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E69&$G69,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D69,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F69,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E69&$G69,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J69,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E69&$G69,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J69,'Tarieven ZM'!$B:$B,0)","v":21},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X69","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC69","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R69<>\"n.a.\",MATCH($U69,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI69),0)","v":0},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI69),0)","v":5},{"$f":"IF(AI69<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M69,Parameters!$A:$A,0))*(AJ69+AK69),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP69<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP69),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M69&O69,Parameters!$A:$A,0))*(AQ69)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M69=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV69","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J69,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J69,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL69,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG69","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF69+SUM(Distributievergoedingen!$O$12*AA69+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L69))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal1024/256","2ADSL1024/256Premium",2,"ADSL","Premium","nvt","nationaal","1024/256",null,"ADSL1024/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C70,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E70,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E70&$G70,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D70,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F70,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E70&$G70,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J70,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E70&$G70,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J70,'Tarieven ZM'!$B:$B,0)","v":22},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X70","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC70","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R70<>\"n.a.\",MATCH($U70,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI70),0)","v":0},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI70),0)","v":5},{"$f":"IF(AI70<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M70,Parameters!$A:$A,0))*(AJ70+AK70),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP70<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP70),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M70&O70,Parameters!$A:$A,0))*(AQ70)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M70=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV70","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J70,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J70,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL70,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG70","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF70+SUM(Distributievergoedingen!$O$12*AA70+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L70))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal1024/512","2ADSL1024/512Premium",2,"ADSL","Premium","nvt","nationaal","1024/512",null,"ADSL1024/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C71,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E71,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E71&$G71,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D71,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F71,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E71&$G71,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J71,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E71&$G71,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J71,'Tarieven ZM'!$B:$B,0)","v":23},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X71","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC71","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R71<>\"n.a.\",MATCH($U71,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI71),0)","v":0},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI71),0)","v":5},{"$f":"IF(AI71<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M71,Parameters!$A:$A,0))*(AJ71+AK71),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP71<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP71),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M71&O71,Parameters!$A:$A,0))*(AQ71)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M71=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV71","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"$f":"AG71-BC71","v":{"v":1017.1234000000001,"d":"1017.12"}},{"$f":"IF(AG71=0,-999%,BE71/AG71)","v":{"v":0.9896335783783784,"d":"99%"}},false,null,"ja",null,{"$f":"VLOOKUP(J71,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J71,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL71,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG71","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF71+SUM(Distributievergoedingen!$O$12*AA71+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L71))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal2048/512",{"$f":"C72&D72&H72&E72","v":"2ADSL2048/512Premium"},2,"ADSL","Premium","nvt","nationaal","2048/512",null,"ADSL2048/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C72,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E72,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E72&$G72,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D72,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F72,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E72&$G72,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J72,Mapping!$B:$B,0))","v":"2 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E72&$G72,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J72,'Tarieven ZM'!$B:$B,0)","v":24},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X72","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC72","v":0},1000,{"$f":"SUM(AB72,AF72)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R72<>\"n.a.\",MATCH($U72,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":143},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI72),0)","v":0},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI72),0)","v":5},{"$f":"IF(AI72<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M72,Parameters!$A:$A,0))*(AJ72+AK72),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},143,{"$f":"IF(AP72<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP72),0)","v":12.35},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M72&O72,Parameters!$A:$A,0))*(AQ72)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M72=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(AQ72:AT72)","v":15.35},{"$f":"SUM(AO72,AU72)","v":{"v":15.488888888888889,"d":"15.49"}},null,{"$f":"Parameters!$B$6*AV72","v":{"v":0.15488888888888888,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX72:AZ72)","v":{"v":0.15488888888888888,"d":"0.15"}},null,{"$f":"SUM(AV72,BA72)","v":{"v":15.643777777777778,"d":"15.64"}},null,{"v":1012.134,"d":"1012.13"},{"v":0.984779027027027,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J72,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J72,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL72,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG72","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF72+SUM(Distributievergoedingen!$O$12*AA72+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L72))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2ADSLPremiumnationaal4096/1024","2ADSL4096/1024Premium",2,"ADSL","Premium","nvt","nationaal","4096/1024",null,"ADSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C73,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E73,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E73&$G73,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D73,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F73,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E73&$G73,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J73,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E73&$G73,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J73,'Tarieven ZM'!$B:$B,0)","v":25},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W73)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X73","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X73","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W73)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC73","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC73","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R73<>\"n.a.\",MATCH($U73,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI73<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI73),0)","v":0},{"$f":"IF(AI73<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI73),0)","v":5},{"$f":"IF(AI73<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M73,Parameters!$A:$A,0))*(AJ73+AK73),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP73<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP73),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M73&O73,Parameters!$A:$A,0))*(AQ73)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M73=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV73","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J73,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J73,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL73,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG73","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF73+SUM(Distributievergoedingen!$O$12*AA73+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L73))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2ADSLPremiumnationaal8000/1024","2ADSL8000/1024Premium",2,"ADSL","Premium","nvt","nationaal","8000/1024",null,"ADSL8000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C74,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E74,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E74&$G74,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D74,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F74,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E74&$G74,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J74,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E74&$G74,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J74,'Tarieven ZM'!$B:$B,0)","v":26},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W74)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X74","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X74","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W74)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC74","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC74","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R74<>\"n.a.\",MATCH($U74,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI74<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI74),0)","v":0},{"$f":"IF(AI74<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI74),0)","v":5},{"$f":"IF(AI74<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M74,Parameters!$A:$A,0))*(AJ74+AK74),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP74<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP74),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M74&O74,Parameters!$A:$A,0))*(AQ74)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M74=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV74","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J74,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J74,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL74,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG74","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF74+SUM(Distributievergoedingen!$O$12*AA74+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L74))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2ADSLPremiumnationaal12000/1024","2ADSL12000/1024Premium",2,"ADSL","Premium","nvt","nationaal","12000/1024",null,"ADSL12000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C75,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E75,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E75&$G75,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D75,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F75,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E75&$G75,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J75,Mapping!$B:$B,0))","v":"20 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E75&$G75,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet20 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J75,'Tarieven ZM'!$B:$B,0)","v":27},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W75)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X75","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X75","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W75)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC75","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC75","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R75<>\"n.a.\",MATCH($U75,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":146},{"$f":"IF(AI75<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI75),0)","v":0},{"$f":"IF(AI75<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI75),0)","v":5},{"$f":"IF(AI75<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M75,Parameters!$A:$A,0))*(AJ75+AK75),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},146,{"$f":"IF(AP75<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP75),0)","v":27.18},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M75&O75,Parameters!$A:$A,0))*(AQ75)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M75=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},30.18,{"v":30.31888888888889,"d":"30.32"},null,{"$f":"Parameters!$B$6*AV75","v":{"v":0.3031888888888889,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.3031888888888889,"d":"0.30"},null,{"v":30.62207777777778,"d":"30.62"},null,{"v":997.1557,"d":"997.16"},{"v":0.9702055459459459,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J75,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J75,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL75,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG75","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF75+SUM(Distributievergoedingen!$O$12*AA75+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L75))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2SDSLPremiumnationaal256/256","2SDSL256/256Premium",2,"SDSL","Premium","nvt","nationaal","256/256",null,"SDSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C76,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E76,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E76&$G76,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D76,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F76,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E76&$G76,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J76,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E76&$G76,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J76,'Tarieven ZM'!$B:$B,0)","v":28},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W76)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X76","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X76","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W76)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC76","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC76","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R76<>\"n.a.\",MATCH($U76,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI76<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI76),0)","v":0},{"$f":"IF(AI76<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI76),0)","v":5},{"$f":"IF(AI76<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M76,Parameters!$A:$A,0))*(AJ76+AK76),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP76<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP76),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M76&O76,Parameters!$A:$A,0))*(AQ76)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M76=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV76","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J76,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J76,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL76,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG76","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF76+SUM(Distributievergoedingen!$O$12*AA76+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L76))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SDSLPremiumnationaal512/512","2SDSL512/512Premium",2,"SDSL","Premium","nvt","nationaal","512/512",null,"SDSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C77,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E77,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E77&$G77,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D77,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F77,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E77&$G77,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J77,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E77&$G77,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J77,'Tarieven ZM'!$B:$B,0)","v":29},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W77)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X77","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X77","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W77)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC77","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC77","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R77<>\"n.a.\",MATCH($U77,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI77<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI77),0)","v":0},{"$f":"IF(AI77<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI77),0)","v":5},{"$f":"IF(AI77<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M77,Parameters!$A:$A,0))*(AJ77+AK77),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP77<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP77),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M77&O77,Parameters!$A:$A,0))*(AQ77)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M77=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV77","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J77,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J77,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL77,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG77","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF77+SUM(Distributievergoedingen!$O$12*AA77+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L77))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SDSLPremiumnationaal1024/1024","2SDSL1024/1024Premium",2,"SDSL","Premium","nvt","nationaal","1024/1024",null,"SDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C78,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E78,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E78&$G78,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D78,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F78,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E78&$G78,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J78,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E78&$G78,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J78,'Tarieven ZM'!$B:$B,0)","v":30},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W78)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X78","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X78","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W78)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC78","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC78","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R78<>\"n.a.\",MATCH($U78,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI78<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI78),0)","v":0},{"$f":"IF(AI78<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI78),0)","v":5},{"$f":"IF(AI78<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M78,Parameters!$A:$A,0))*(AJ78+AK78),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP78<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP78),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M78&O78,Parameters!$A:$A,0))*(AQ78)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M78=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV78","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J78,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J78,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL78,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG78","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF78+SUM(Distributievergoedingen!$O$12*AA78+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L78))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SDSLPremiumnationaal1536/1536","2SDSL1536/1536Premium",2,"SDSL","Premium","nvt","nationaal","1536/1536",null,"SDSL1536/1536Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C79,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E79,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E79&$G79,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D79,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F79,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E79&$G79,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J79,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E79&$G79,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J79,'Tarieven ZM'!$B:$B,0)","v":31},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W79)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X79","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X79","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W79)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC79","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC79","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R79<>\"n.a.\",MATCH($U79,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI79<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI79),0)","v":0},{"$f":"IF(AI79<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI79),0)","v":5},{"$f":"IF(AI79<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M79,Parameters!$A:$A,0))*(AJ79+AK79),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP79<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP79),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M79&O79,Parameters!$A:$A,0))*(AQ79)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M79=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV79","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J79,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J79,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL79,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG79","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF79+SUM(Distributievergoedingen!$O$12*AA79+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L79))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SDSLPremiumnationaal2048/2048","2SDSL2048/2048Premium",2,"SDSL","Premium","nvt","nationaal","2048/2048",null,"SDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C80,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E80,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E80&$G80,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D80,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F80,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E80&$G80,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J80,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E80&$G80,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J80,'Tarieven ZM'!$B:$B,0)","v":32},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W80)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X80","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X80","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W80)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC80","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC80","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R80<>\"n.a.\",MATCH($U80,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI80<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI80),0)","v":0},{"$f":"IF(AI80<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI80),0)","v":5},{"$f":"IF(AI80<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M80,Parameters!$A:$A,0))*(AJ80+AK80),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP80<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP80),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M80&O80,Parameters!$A:$A,0))*(AQ80)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M80=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV80","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J80,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J80,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL80,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG80","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF80+SUM(Distributievergoedingen!$O$12*AA80+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L80))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SDSLPremiumnationaal2300/2300","2SDSL2300/2300Premium",2,"SDSL","Premium","nvt","nationaal","2300/2300",null,"SDSL2300/2300Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C81,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E81,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E81&$G81,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D81,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F81,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E81&$G81,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J81,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E81&$G81,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J81,'Tarieven ZM'!$B:$B,0)","v":33},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W81)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X81","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X81","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W81)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC81","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC81","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R81<>\"n.a.\",MATCH($U81,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI81<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI81),0)","v":0},{"$f":"IF(AI81<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI81),0)","v":5},{"$f":"IF(AI81<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M81,Parameters!$A:$A,0))*(AJ81+AK81),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP81<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP81),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M81&O81,Parameters!$A:$A,0))*(AQ81)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M81=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV81","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J81,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J81,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL81,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG81","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF81+SUM(Distributievergoedingen!$O$12*AA81+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L81))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLEntrynationaal10240/1024","2VDSL10240/1024Entry",2,"VDSL","Entry","nvt","nationaal","10240/1024",null,"VDSL10240/1024Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C82,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E82,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E82&$G82,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D82,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F82,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E82&$G82,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J82,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E82&$G82,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J82,'Tarieven ZM'!$B:$B,0)","v":34},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W82)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X82","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X82","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W82)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC82","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC82","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R82<>\"n.a.\",MATCH($U82,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI82<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI82),0)","v":0},{"$f":"IF(AI82<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI82),0)","v":5},{"$f":"IF(AI82<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M82,Parameters!$A:$A,0))*(AJ82+AK82),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP82<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP82),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M82&O82,Parameters!$A:$A,0))*(AQ82)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M82=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV82","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J82,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J82,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL82,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG82","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF82+SUM(Distributievergoedingen!$O$12*AA82+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L82))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLEntrynationaal20480/2048","2VDSL20480/2048Entry",2,"VDSL","Entry","nvt","nationaal","20480/2048",null,"VDSL20480/2048Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C83,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E83,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E83&$G83,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D83,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F83,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E83&$G83,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J83,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E83&$G83,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J83,'Tarieven ZM'!$B:$B,0)","v":35},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W83)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X83","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X83","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W83)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC83","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC83","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R83<>\"n.a.\",MATCH($U83,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI83<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI83),0)","v":0},{"$f":"IF(AI83<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI83),0)","v":5},{"$f":"IF(AI83<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M83,Parameters!$A:$A,0))*(AJ83+AK83),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP83<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP83),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M83&O83,Parameters!$A:$A,0))*(AQ83)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M83=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV83","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J83,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J83,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL83,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG83","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF83+SUM(Distributievergoedingen!$O$12*AA83+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L83))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLEntrynationaal30372/3072","2VDSL30372/3072Entry",2,"VDSL","Entry","nvt","nationaal","30372/3072",null,"VDSL30372/3072Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C84,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E84,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E84&$G84,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D84,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F84,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E84&$G84,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J84,Mapping!$B:$B,0))","v":"<= 30 Mbps/<= 3 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E84&$G84,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 30 Mbps/<= 3 Mbpsentrynational",null,{"$f":"MATCH($J84,'Tarieven ZM'!$B:$B,0)","v":36},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W84)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X84","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X84","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W84)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC84","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC84","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R84<>\"n.a.\",MATCH($U84,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":121},{"$f":"IF(AI84<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI84),0)","v":0},{"$f":"IF(AI84<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI84),0)","v":5},{"$f":"IF(AI84<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M84,Parameters!$A:$A,0))*(AJ84+AK84),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},121,{"$f":"IF(AP84<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP84),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M84&O84,Parameters!$A:$A,0))*(AQ84)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M84=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV84","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J84,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J84,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL84,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG84","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF84+SUM(Distributievergoedingen!$O$12*AA84+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L84))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLEntrynationaal51200/5120","2VDSL51200/5120Entry",2,"VDSL","Entry","nvt","nationaal","51200/5120",null,"VDSL51200/5120Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C85,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E85,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E85&$G85,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D85,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F85,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E85&$G85,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J85,Mapping!$B:$B,0))","v":"<= 50 Mbps/<= 10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E85&$G85,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 50 Mbps/<= 10 Mbpsentrynational",null,{"$f":"MATCH($J85,'Tarieven ZM'!$B:$B,0)","v":37},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W85)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X85","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X85","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W85)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC85","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC85","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R85<>\"n.a.\",MATCH($U85,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":122},{"$f":"IF(AI85<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI85),0)","v":0},{"$f":"IF(AI85<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI85),0)","v":5},{"$f":"IF(AI85<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M85,Parameters!$A:$A,0))*(AJ85+AK85),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},122,{"$f":"IF(AP85<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP85),0)","v":3.52},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M85&O85,Parameters!$A:$A,0))*(AQ85)","v":{"v":-0.35200000000000004,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M85=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":5.168,"d":"5.17"},{"v":5.306888888888889,"d":"5.31"},null,{"$f":"Parameters!$B$6*AV85","v":{"v":0.053068888888888895,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.053068888888888895,"d":"0.05"},null,{"v":5.359957777777779,"d":"5.36"},null,{"v":1022.41782,"d":"1022.42"},{"v":0.9947849059459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J85,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J85,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL85,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG85","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF85+SUM(Distributievergoedingen!$O$12*AA85+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L85))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSL bondingEntrynationaal81920/8192","2VDSL bonding81920/8192Entry",2,"VDSL bonding","Entry","nvt","nationaal","81920/8192",null,"VDSL bonding81920/8192Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C86,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E86,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E86&$G86,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D86,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F86,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E86&$G86,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J86,Mapping!$B:$B,0))","v":"<= 100 Mbps/<= 30 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E86&$G86,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 100 Mbps/<= 30 Mbpsentrynational",null,{"$f":"MATCH($J86,'Tarieven ZM'!$B:$B,0)","v":38},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W86)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X86","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X86","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W86)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC86","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC86","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R86<>\"n.a.\",MATCH($U86,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":123},{"$f":"IF(AI86<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI86),0)","v":0},{"$f":"IF(AI86<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI86),0)","v":5},{"$f":"IF(AI86<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M86,Parameters!$A:$A,0))*(AJ86+AK86),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},123,{"$f":"IF(AP86<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP86),0)","v":4.03},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M86&O86,Parameters!$A:$A,0))*(AQ86)","v":{"v":-0.403,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M86=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":5.627000000000001,"d":"5.63"},{"v":5.76588888888889,"d":"5.77"},null,{"$f":"Parameters!$B$6*AV86","v":{"v":0.0576588888888889,"d":"0.06"}},{"v":0,"d":"0.00"},null,{"v":0.0576588888888889,"d":"0.06"},null,{"v":5.823547777777779,"d":"5.82"},null,{"v":1021.95423,"d":"1021.95"},{"v":0.9943338454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J86,'Tarieven ZM'!$B$7:$I$146,8,0)","v":"kan alleen met bonding"},{"$f":"INDEX(Mapping!$M:$M,MATCH($J86,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL86,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG86","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF86+SUM(Distributievergoedingen!$O$12*AA86+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L86))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal128/128","2VDSL128/128Premium",2,"VDSL","Premium","nvt","nationaal","128/128",null,"VDSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C87,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E87,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E87&$G87,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D87,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F87,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E87&$G87,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J87,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E87&$G87,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J87,'Tarieven ZM'!$B:$B,0)","v":39},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W87)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X87","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X87","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W87)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC87","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC87","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R87<>\"n.a.\",MATCH($U87,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI87<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI87),0)","v":0},{"$f":"IF(AI87<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI87),0)","v":5},{"$f":"IF(AI87<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M87,Parameters!$A:$A,0))*(AJ87+AK87),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP87<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP87),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M87&O87,Parameters!$A:$A,0))*(AQ87)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M87=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV87","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J87,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J87,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL87,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG87","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF87+SUM(Distributievergoedingen!$O$12*AA87+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L87))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal256/256","2VDSL256/256Premium",2,"VDSL","Premium","nvt","nationaal","256/256",null,"VDSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C88,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E88,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E88&$G88,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D88,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F88,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E88&$G88,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J88,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E88&$G88,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J88,'Tarieven ZM'!$B:$B,0)","v":40},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W88)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X88","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X88","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W88)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC88","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC88","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R88<>\"n.a.\",MATCH($U88,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI88<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI88),0)","v":0},{"$f":"IF(AI88<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI88),0)","v":5},{"$f":"IF(AI88<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M88,Parameters!$A:$A,0))*(AJ88+AK88),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP88<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP88),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M88&O88,Parameters!$A:$A,0))*(AQ88)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M88=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV88","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J88,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J88,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL88,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG88","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF88+SUM(Distributievergoedingen!$O$12*AA88+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L88))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal448/448","2VDSL448/448Premium",2,"VDSL","Premium","nvt","nationaal","448/448",null,"VDSL448/448Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C89,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E89,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E89&$G89,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D89,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F89,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E89&$G89,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J89,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E89&$G89,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J89,'Tarieven ZM'!$B:$B,0)","v":41},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W89)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X89","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X89","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W89)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC89","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC89","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R89<>\"n.a.\",MATCH($U89,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI89<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI89),0)","v":0},{"$f":"IF(AI89<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI89),0)","v":5},{"$f":"IF(AI89<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M89,Parameters!$A:$A,0))*(AJ89+AK89),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP89<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP89),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M89&O89,Parameters!$A:$A,0))*(AQ89)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M89=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV89","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J89,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J89,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL89,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG89","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF89+SUM(Distributievergoedingen!$O$12*AA89+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L89))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal640/640","2VDSL640/640Premium",2,"VDSL","Premium","nvt","nationaal","640/640",null,"VDSL640/640Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C90,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E90,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E90&$G90,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D90,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F90,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E90&$G90,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J90,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E90&$G90,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J90,'Tarieven ZM'!$B:$B,0)","v":42},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W90)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X90","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X90","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W90)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC90","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC90","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R90<>\"n.a.\",MATCH($U90,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI90<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI90),0)","v":0},{"$f":"IF(AI90<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI90),0)","v":5},{"$f":"IF(AI90<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M90,Parameters!$A:$A,0))*(AJ90+AK90),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP90<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP90),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M90&O90,Parameters!$A:$A,0))*(AQ90)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M90=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV90","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J90,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J90,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL90,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG90","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF90+SUM(Distributievergoedingen!$O$12*AA90+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L90))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal1024/1024","2VDSL1024/1024Premium",2,"VDSL","Premium","nvt","nationaal","1024/1024",null,"VDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C91,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E91,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E91&$G91,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D91,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F91,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E91&$G91,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J91,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E91&$G91,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J91,'Tarieven ZM'!$B:$B,0)","v":43},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W91)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X91","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X91","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W91)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC91","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC91","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R91<>\"n.a.\",MATCH($U91,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI91<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI91),0)","v":0},{"$f":"IF(AI91<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI91),0)","v":5},{"$f":"IF(AI91<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M91,Parameters!$A:$A,0))*(AJ91+AK91),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP91<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP91),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M91&O91,Parameters!$A:$A,0))*(AQ91)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M91=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV91","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J91,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J91,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL91,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG91","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF91+SUM(Distributievergoedingen!$O$12*AA91+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L91))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal2048/2048","2VDSL2048/2048Premium",2,"VDSL","Premium","nvt","nationaal","2048/2048",null,"VDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C92,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E92,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E92&$G92,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D92,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F92,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E92&$G92,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J92,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E92&$G92,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J92,'Tarieven ZM'!$B:$B,0)","v":44},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W92)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X92","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X92","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W92)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC92","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC92","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R92<>\"n.a.\",MATCH($U92,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI92<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI92),0)","v":0},{"$f":"IF(AI92<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI92),0)","v":5},{"$f":"IF(AI92<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M92,Parameters!$A:$A,0))*(AJ92+AK92),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP92<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP92),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M92&O92,Parameters!$A:$A,0))*(AQ92)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M92=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV92","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J92,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J92,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL92,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG92","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF92+SUM(Distributievergoedingen!$O$12*AA92+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L92))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2VDSLPremiumnationaal3072/3072","2VDSL3072/3072Premium",2,"VDSL","Premium","nvt","nationaal","3072/3072",null,"VDSL3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C93,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E93,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E93&$G93,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D93,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F93,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E93&$G93,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J93,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E93&$G93,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J93,'Tarieven ZM'!$B:$B,0)","v":45},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W93)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X93","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X93","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W93)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC93","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC93","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R93<>\"n.a.\",MATCH($U93,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI93<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI93),0)","v":0},{"$f":"IF(AI93<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI93),0)","v":5},{"$f":"IF(AI93<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M93,Parameters!$A:$A,0))*(AJ93+AK93),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP93<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP93),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M93&O93,Parameters!$A:$A,0))*(AQ93)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M93=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV93","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J93,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J93,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL93,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG93","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF93+SUM(Distributievergoedingen!$O$12*AA93+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L93))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2VDSLPremiumnationaal4096/1024","2VDSL4096/1024Premium",2,"VDSL","Premium","nvt","nationaal","4096/1024",null,"VDSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C94,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E94,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E94&$G94,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D94,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F94,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E94&$G94,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J94,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E94&$G94,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J94,'Tarieven ZM'!$B:$B,0)","v":46},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W94)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X94","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X94","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA94/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C94,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W94)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC94","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC94","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R94<>\"n.a.\",MATCH($U94,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI94<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI94),0)","v":0},{"$f":"IF(AI94<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI94),0)","v":5},{"$f":"IF(AI94<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M94,Parameters!$A:$A,0))*(AJ94+AK94),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN94/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C94,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP94<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP94),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M94&O94,Parameters!$A:$A,0))*(AQ94)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M94=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV94","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J94,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J94,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM94/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C94,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL94,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG94","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF94+SUM(Distributievergoedingen!$O$12*AA94+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L94))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2VDSLPremiumnationaal4096/4096","2VDSL4096/4096Premium",2,"VDSL","Premium","nvt","nationaal","4096/4096",null,"VDSL4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C95,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E95,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E95&$G95,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D95,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F95,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E95&$G95,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J95,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E95&$G95,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J95,'Tarieven ZM'!$B:$B,0)","v":47},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W95)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X95","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X95","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA95/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C95,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W95)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC95","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC95","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R95<>\"n.a.\",MATCH($U95,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI95<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI95),0)","v":0},{"$f":"IF(AI95<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI95),0)","v":5},{"$f":"IF(AI95<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M95,Parameters!$A:$A,0))*(AJ95+AK95),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN95/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C95,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP95<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP95),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M95&O95,Parameters!$A:$A,0))*(AQ95)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M95=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV95","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J95,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J95,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM95/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C95,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL95,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG95","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF95+SUM(Distributievergoedingen!$O$12*AA95+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L95))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["2VDSLPremiumnationaal8192/1024","2VDSL8192/1024Premium",2,"VDSL","Premium","nvt","nationaal","8192/1024",null,"VDSL8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C96,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E96,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E96&$G96,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D96,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F96,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E96&$G96,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J96,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E96&$G96,Mapping!$B:$B,0))","v":"metro-nationaal"},{"$f":"M96&R96&N96&Q96","v":"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro"},null,{"$f":"MATCH($J96,'Tarieven ZM'!$B:$B,0)","v":48},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W96)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X96","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X96","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA96/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C96,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W96)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC96","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC96","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R96<>\"n.a.\",MATCH($U96,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI96<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI96),0)","v":0},{"$f":"IF(AI96<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI96),0)","v":5},{"$f":"IF(AI96<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M96,Parameters!$A:$A,0))*(AJ96+AK96),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN96/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C96,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP96<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP96),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M96&O96,Parameters!$A:$A,0))*(AQ96)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M96=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV96","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J96,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J96,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM96/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C96,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL96,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG96","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF96+SUM(Distributievergoedingen!$O$12*AA96+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L96))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
[{"$f":"C97&D97&E97&G97&H97","v":"2SA IPVPNEntrynationaal1024/1024 tbv alarm"},{"$f":"C97&D97&H97&E97","v":"2SA IPVPN1024/1024 tbv alarmEntry"},2,"SA IPVPN","Entry","nvt","nationaal","1024/1024 tbv alarm",null,{"$f":"D97&H97&E97","v":"SA IPVPN1024/1024 tbv alarmEntry"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C97,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E97,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E97&$G97,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D97,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F97,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E97&$G97,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J97,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E97&$G97,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M97&R97&N97&Q97","v":"WBA CM Ethernet≤50/50 Mbpsentrynational"},null,{"$f":"MATCH($J97,'Tarieven ZM'!$B:$B,0)","v":49},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W97)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X97","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X97","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X97:Z97)","v":1000},{"$f":"AA97/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C97,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W97)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC97","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC97","v":0},{"$f":"SUM(AC97:AE97)","v":1000},{"$f":"SUM(AB97,AF97)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R97<>\"n.a.\",MATCH($U97,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI97<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI97),0)","v":0},{"$f":"IF(AI97<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI97),0)","v":5},{"$f":"IF(AI97<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M97,Parameters!$A:$A,0))*(AJ97+AK97),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ97:AM97)","v":{"v":5,"d":"5.00"}},{"$f":"AN97/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C97,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI97","v":126},{"$f":"IF(AP97<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP97),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M97&O97,Parameters!$A:$A,0))*(AQ97)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M97=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ97:AT97)","v":9.43},{"$f":"SUM(AO97,AU97)","v":{"v":9.568888888888889,"d":"9.57"}},null,{"$f":"Parameters!$B$6*AV97","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX97:AZ97)","v":{"v":0.09568888888888889,"d":"0.10"}},null,{"$f":"SUM(AV97,BA97)","v":{"v":9.664577777777778,"d":"9.66"}},null,{"$f":"AG97-BC97","v":{"v":1018.1132,"d":"1018.11"}},{"$f":"IF(AG97=0,-999%,BE97/AG97)","v":{"v":0.990596627027027,"d":"99%"}},{"$f":"BF97<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J97,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J97,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM97/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C97,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL97,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"$f":"BN97+BO97","v":{"v":1,"d":"1.00"}},null,{"$f":"Parameters!$B$12*AG97","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF97+SUM(Distributievergoedingen!$O$12*AA97+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L97))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR97:BT97)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP97,BU97)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG97-BW97","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG97=0,-999%,BY97/AG97)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ97<0","v":false}]
[{"$f":"C98&D98&E98&G98&H98","v":"2SA IPVPNEntrynationaal51200/51200"},"2SA IPVPN51200/51200Entry",2,"SA IPVPN","Entry","nvt","nationaal","51200/51200",null,{"$f":"D98&H98&E98","v":"SA IPVPN51200/51200Entry"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C98,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E98,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E98&$G98,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D98,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F98,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E98&$G98,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J98,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E98&$G98,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤50/50 Mbpsentrynational",null,{"$f":"MATCH($J98,'Tarieven ZM'!$B:$B,0)","v":50},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W98)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X98","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X98","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X98:Z98)","v":1000},{"$f":"AA98/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C98,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W98)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC98","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC98","v":0},{"$f":"SUM(AC98:AE98)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R98<>\"n.a.\",MATCH($U98,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI98<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI98),0)","v":0},{"$f":"IF(AI98<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI98),0)","v":5},{"$f":"IF(AI98<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M98,Parameters!$A:$A,0))*(AJ98+AK98),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ98:AM98)","v":{"v":5,"d":"5.00"}},{"$f":"AN98/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C98,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI98","v":126},{"$f":"IF(AP98<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP98),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M98&O98,Parameters!$A:$A,0))*(AQ98)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M98=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},9.43,{"v":9.568888888888889,"d":"9.57"},null,{"$f":"Parameters!$B$6*AV98","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"v":0.09568888888888889,"d":"0.10"},null,{"v":9.664577777777778,"d":"9.66"},null,{"v":1018.1132,"d":"1018.11"},{"v":0.990596627027027,"d":"99%"},{"$f":"BF98<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J98,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J98,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM98/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C98,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL98,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG98","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF98+SUM(Distributievergoedingen!$O$12*AA98+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L98))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNEntrynationaal100000/100000","2SA IPVPN100000/100000Entry",2,"SA IPVPN","Entry","nvt","nationaal","100000/100000",null,"SA IPVPN100000/100000Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C99,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E99,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E99&$G99,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D99,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F99,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E99&$G99,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J99,Mapping!$B:$B,0))","v":"≤100/100 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E99&$G99,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤100/100 Mbpsentrynational",null,{"$f":"MATCH($J99,'Tarieven ZM'!$B:$B,0)","v":51},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W99)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X99","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X99","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA99/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C99,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W99)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC99","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC99","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R99<>\"n.a.\",MATCH($U99,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":127},{"$f":"IF(AI99<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI99),0)","v":0},{"$f":"IF(AI99<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI99),0)","v":5},{"$f":"IF(AI99<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M99,Parameters!$A:$A,0))*(AJ99+AK99),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN99/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C99,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},127,{"$f":"IF(AP99<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP99),0)","v":11.08},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M99&O99,Parameters!$A:$A,0))*(AQ99)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M99=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},13.08,{"v":13.21888888888889,"d":"13.22"},null,{"$f":"Parameters!$B$6*AV99","v":{"v":0.13218888888888888,"d":"0.13"}},{"v":0,"d":"0.00"},null,{"v":0.13218888888888888,"d":"0.13"},null,{"v":13.351077777777778,"d":"13.35"},null,{"v":1014.4267000000001,"d":"1014.43"},{"v":0.9870097621621622,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J99,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J99,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM99/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C99,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL99,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG99","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF99+SUM(Distributievergoedingen!$O$12*AA99+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L99))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal1024/1024","2SA IPVPN1024/1024Premium",2,"SA IPVPN","Premium","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C100,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E100,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E100&$G100,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D100,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F100,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E100&$G100,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J100,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E100&$G100,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J100,'Tarieven ZM'!$B:$B,0)","v":52},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W100)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X100","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X100","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA100/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C100,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W100)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC100","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC100","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R100<>\"n.a.\",MATCH($U100,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI100<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI100),0)","v":0},{"$f":"IF(AI100<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI100),0)","v":5},{"$f":"IF(AI100<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M100,Parameters!$A:$A,0))*(AJ100+AK100),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN100/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C100,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP100<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP100),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M100&O100,Parameters!$A:$A,0))*(AQ100)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M100=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV100","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J100,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J100,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM100/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C100,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL100,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG100","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF100+SUM(Distributievergoedingen!$O$12*AA100+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L100))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal2048/2048","2SA IPVPN2048/2048Premium",2,"SA IPVPN","Premium","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C101,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E101,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E101&$G101,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D101,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F101,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E101&$G101,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J101,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E101&$G101,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J101,'Tarieven ZM'!$B:$B,0)","v":53},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W101)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X101","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X101","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA101/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C101,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W101)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC101","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC101","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R101<>\"n.a.\",MATCH($U101,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI101<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI101),0)","v":0},{"$f":"IF(AI101<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI101),0)","v":5},{"$f":"IF(AI101<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M101,Parameters!$A:$A,0))*(AJ101+AK101),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN101/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C101,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP101<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP101),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M101&O101,Parameters!$A:$A,0))*(AQ101)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M101=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV101","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J101,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J101,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM101/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C101,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL101,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG101","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF101+SUM(Distributievergoedingen!$O$12*AA101+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L101))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal3072/3072","2SA IPVPN3072/3072Premium",2,"SA IPVPN","Premium","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C102,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E102,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E102&$G102,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D102,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F102,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E102&$G102,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J102,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E102&$G102,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J102,'Tarieven ZM'!$B:$B,0)","v":54},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W102)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X102","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X102","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA102/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C102,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W102)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC102","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC102","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R102<>\"n.a.\",MATCH($U102,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI102<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI102),0)","v":0},{"$f":"IF(AI102<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI102),0)","v":5},{"$f":"IF(AI102<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M102,Parameters!$A:$A,0))*(AJ102+AK102),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN102/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C102,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP102<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP102),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M102&O102,Parameters!$A:$A,0))*(AQ102)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M102=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV102","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J102,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J102,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM102/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C102,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL102,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG102","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF102+SUM(Distributievergoedingen!$O$12*AA102+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L102))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal4096/1024","2SA IPVPN4096/1024Premium",2,"SA IPVPN","Premium","nvt","nationaal","4096/1024",null,"SA IPVPN4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C103,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E103,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E103&$G103,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D103,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F103,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E103&$G103,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J103,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E103&$G103,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J103,'Tarieven ZM'!$B:$B,0)","v":55},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W103)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X103","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X103","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA103/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C103,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W103)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC103","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC103","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R103<>\"n.a.\",MATCH($U103,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI103<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI103),0)","v":0},{"$f":"IF(AI103<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI103),0)","v":5},{"$f":"IF(AI103<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M103,Parameters!$A:$A,0))*(AJ103+AK103),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN103/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C103,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP103<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP103),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M103&O103,Parameters!$A:$A,0))*(AQ103)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M103=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV103","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J103,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J103,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM103/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C103,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL103,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG103","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF103+SUM(Distributievergoedingen!$O$12*AA103+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L103))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal4096/4096","2SA IPVPN4096/4096Premium",2,"SA IPVPN","Premium","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C104,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E104,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E104&$G104,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D104,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F104,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E104&$G104,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J104,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E104&$G104,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J104,'Tarieven ZM'!$B:$B,0)","v":56},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W104)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X104","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X104","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA104/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C104,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W104)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC104","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC104","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R104<>\"n.a.\",MATCH($U104,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI104<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI104),0)","v":0},{"$f":"IF(AI104<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI104),0)","v":5},{"$f":"IF(AI104<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M104,Parameters!$A:$A,0))*(AJ104+AK104),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN104/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C104,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP104<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP104),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M104&O104,Parameters!$A:$A,0))*(AQ104)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M104=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV104","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"$f":"AG104-BC104","v":{"v":1005.8922,"d":"1005.89"}},{"$f":"IF(AG104=0,-999%,BE104/AG104)","v":{"v":0.9787059243243242,"d":"98%"}},false,null,"ja",null,{"$f":"VLOOKUP(J104,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J104,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM104/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C104,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL104,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG104","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF104+SUM(Distributievergoedingen!$O$12*AA104+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L104))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal8192/1024",{"$f":"C105&D105&H105&E105","v":"2SA IPVPN8192/1024Premium"},2,"SA IPVPN","Premium","nvt","nationaal","8192/1024",null,"SA IPVPN8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C105,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E105,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E105&$G105,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D105,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F105,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E105&$G105,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J105,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E105&$G105,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J105,'Tarieven ZM'!$B:$B,0)","v":57},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W105)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X105","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X105","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA105/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C105,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W105)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC105","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC105","v":0},1000,{"$f":"SUM(AB105,AF105)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R105<>\"n.a.\",MATCH($U105,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI105<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI105),0)","v":0},{"$f":"IF(AI105<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI105),0)","v":5},{"$f":"IF(AI105<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M105,Parameters!$A:$A,0))*(AJ105+AK105),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN105/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C105,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP105<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP105),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M105&O105,Parameters!$A:$A,0))*(AQ105)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M105=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(AQ105:AT105)","v":25.24},{"$f":"SUM(AO105,AU105)","v":{"v":25.378888888888888,"d":"25.38"}},null,{"$f":"Parameters!$B$6*AV105","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX105:AZ105)","v":{"v":0.2537888888888889,"d":"0.25"}},null,{"$f":"SUM(AV105,BA105)","v":{"v":25.632677777777776,"d":"25.63"}},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J105,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J105,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM105/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C105,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL105,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG105","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF105+SUM(Distributievergoedingen!$O$12*AA105+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L105))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal8192/8192","2SA IPVPN8192/8192Premium",2,"SA IPVPN","Premium","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C106,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E106,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E106&$G106,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D106,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F106,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E106&$G106,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J106,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E106&$G106,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J106,'Tarieven ZM'!$B:$B,0)","v":58},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W106)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X106","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X106","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA106/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C106,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W106)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC106","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC106","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R106<>\"n.a.\",MATCH($U106,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI106<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI106),0)","v":0},{"$f":"IF(AI106<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI106),0)","v":5},{"$f":"IF(AI106<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M106,Parameters!$A:$A,0))*(AJ106+AK106),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN106/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C106,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP106<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP106),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M106&O106,Parameters!$A:$A,0))*(AQ106)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M106=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV106","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J106,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J106,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM106/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C106,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL106,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG106","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF106+SUM(Distributievergoedingen!$O$12*AA106+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L106))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["2SA IPVPNPremiumnationaal10240/10240","2SA IPVPN10240/10240Premium",2,"SA IPVPN","Premium","nvt","nationaal","10240/10240",null,"SA IPVPN10240/10240Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C107,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E107,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E107&$G107,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D107,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F107,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E107&$G107,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J107,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E107&$G107,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J107,'Tarieven ZM'!$B:$B,0)","v":59},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W107)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X107","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X107","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA107/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C107,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W107)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC107","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC107","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R107<>\"n.a.\",MATCH($U107,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI107<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI107),0)","v":0},{"$f":"IF(AI107<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI107),0)","v":5},{"$f":"IF(AI107<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M107,Parameters!$A:$A,0))*(AJ107+AK107),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN107/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C107,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP107<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP107),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M107&O107,Parameters!$A:$A,0))*(AQ107)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M107=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV107","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J107,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J107,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM107/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C107,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL107,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG107","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF107+SUM(Distributievergoedingen!$O$12*AA107+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L107))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
[{"$f":"C108&D108&E108&G108&H108","v":"3ADSLBasicnationaal384/128"},"3ADSL384/128Basic",3,"ADSL","Basic","nvt","nationaal","384/128",null,{"$f":"D108&H108&E108","v":"ADSL384/128Basic"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C108,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E108,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E108&$G108,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D108,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F108,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E108&$G108,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J108,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E108&$G108,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M108&R108&N108&Q108","v":"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational"},null,{"$f":"MATCH($J108,'Tarieven ZM'!$B:$B,0)","v":8},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W108)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X108","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X108","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X108:Z108)","v":1000},{"$f":"AA108/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C108,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W108)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC108","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC108","v":0},{"$f":"SUM(AC108:AE108)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R108<>\"n.a.\",MATCH($U108,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI108<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI108),0)","v":0},{"$f":"IF(AI108<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI108),0)","v":5},{"$f":"IF(AI108<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M108,Parameters!$A:$A,0))*(AJ108+AK108),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ108:AM108)","v":{"v":5,"d":"5.00"}},{"$f":"AN108/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C108,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI108","v":115},{"$f":"IF(AP108<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP108),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M108&O108,Parameters!$A:$A,0))*(AQ108)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M108=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV108","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},{"$f":"BF108<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J108,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J108,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM108/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C108,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL108,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"$f":"BN108+BO108","v":{"v":1,"d":"1.00"}},null,{"$f":"Parameters!$B$12*AG108","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF108+SUM(Distributievergoedingen!$O$12*AA108+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L108))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal512/256","3ADSL512/256Basic",3,"ADSL","Basic","nvt","nationaal","512/256",null,"ADSL512/256Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C109,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E109,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E109&$G109,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D109,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F109,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E109&$G109,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J109,Mapping!$B:$B,0))","v":"<= 512 kbps/<= 256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E109&$G109,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 512 kbps/<= 256 kbpsentrynational",null,{"$f":"MATCH($J109,'Tarieven ZM'!$B:$B,0)","v":9},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W109)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X109","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X109","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA109/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C109,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W109)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC109","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC109","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R109<>\"n.a.\",MATCH($U109,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":115},{"$f":"IF(AI109<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI109),0)","v":0},{"$f":"IF(AI109<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI109),0)","v":5},{"$f":"IF(AI109<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M109,Parameters!$A:$A,0))*(AJ109+AK109),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN109/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C109,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},115,{"$f":"IF(AP109<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP109),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M109&O109,Parameters!$A:$A,0))*(AQ109)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M109=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV109","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J109,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J109,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM109/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C109,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL109,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG109","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF109+SUM(Distributievergoedingen!$O$12*AA109+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L109))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal1024/512","3ADSL1024/512Basic",3,"ADSL","Basic","nvt","nationaal","1024/512",null,"ADSL1024/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C110,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E110,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E110&$G110,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D110,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F110,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E110&$G110,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J110,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E110&$G110,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J110,'Tarieven ZM'!$B:$B,0)","v":10},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W110)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X110","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X110","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA110/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C110,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W110)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC110","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC110","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R110<>\"n.a.\",MATCH($U110,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI110<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI110),0)","v":0},{"$f":"IF(AI110<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI110),0)","v":5},{"$f":"IF(AI110<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M110,Parameters!$A:$A,0))*(AJ110+AK110),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN110/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C110,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP110<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP110),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M110&O110,Parameters!$A:$A,0))*(AQ110)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M110=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV110","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J110,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J110,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM110/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C110,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL110,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG110","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF110+SUM(Distributievergoedingen!$O$12*AA110+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L110))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal2048/512","3ADSL2048/512Basic",3,"ADSL","Basic","nvt","nationaal","2048/512",null,"ADSL2048/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C111,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E111,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E111&$G111,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D111,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F111,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E111&$G111,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J111,Mapping!$B:$B,0))","v":"<= 2 Mbps/<= 512 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E111&$G111,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 2 Mbps/<= 512 kbpsentrynational",null,{"$f":"MATCH($J111,'Tarieven ZM'!$B:$B,0)","v":11},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W111)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X111","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X111","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA111/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C111,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W111)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC111","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC111","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R111<>\"n.a.\",MATCH($U111,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":116},{"$f":"IF(AI111<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI111),0)","v":0},{"$f":"IF(AI111<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI111),0)","v":5},{"$f":"IF(AI111<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M111,Parameters!$A:$A,0))*(AJ111+AK111),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN111/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C111,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},116,{"$f":"IF(AP111<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP111),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M111&O111,Parameters!$A:$A,0))*(AQ111)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M111=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV111","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J111,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J111,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM111/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C111,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL111,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG111","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF111+SUM(Distributievergoedingen!$O$12*AA111+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L111))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal3072/512","3ADSL3072/512Basic",3,"ADSL","Basic","nvt","nationaal","3072/512",null,"ADSL3072/512Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C112,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E112,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E112&$G112,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D112,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F112,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E112&$G112,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J112,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E112&$G112,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J112,'Tarieven ZM'!$B:$B,0)","v":12},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W112)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X112","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X112","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA112/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C112,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W112)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC112","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC112","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R112<>\"n.a.\",MATCH($U112,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI112<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI112),0)","v":0},{"$f":"IF(AI112<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI112),0)","v":5},{"$f":"IF(AI112<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M112,Parameters!$A:$A,0))*(AJ112+AK112),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN112/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C112,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP112<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP112),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M112&O112,Parameters!$A:$A,0))*(AQ112)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M112=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV112","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J112,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J112,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM112/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C112,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL112,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG112","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF112+SUM(Distributievergoedingen!$O$12*AA112+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L112))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal4096/1024","3ADSL4096/1024Basic",3,"ADSL","Basic","nvt","nationaal","4096/1024",null,"ADSL4096/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C113,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E113,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E113&$G113,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D113,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F113,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E113&$G113,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J113,Mapping!$B:$B,0))","v":"<= 4 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E113&$G113,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 4 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J113,'Tarieven ZM'!$B:$B,0)","v":13},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W113)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X113","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X113","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA113/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C113,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W113)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC113","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC113","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R113<>\"n.a.\",MATCH($U113,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":117},{"$f":"IF(AI113<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI113),0)","v":0},{"$f":"IF(AI113<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI113),0)","v":5},{"$f":"IF(AI113<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M113,Parameters!$A:$A,0))*(AJ113+AK113),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN113/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C113,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},117,{"$f":"IF(AP113<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP113),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M113&O113,Parameters!$A:$A,0))*(AQ113)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M113=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV113","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J113,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J113,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM113/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C113,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL113,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG113","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF113+SUM(Distributievergoedingen!$O$12*AA113+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L113))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal6144/1024","3ADSL6144/1024Basic",3,"ADSL","Basic","nvt","nationaal","6144/1024",null,"ADSL6144/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C114,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E114,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E114&$G114,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D114,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F114,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E114&$G114,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J114,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E114&$G114,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J114,'Tarieven ZM'!$B:$B,0)","v":14},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W114)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X114","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X114","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA114/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C114,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W114)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC114","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC114","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R114<>\"n.a.\",MATCH($U114,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI114<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI114),0)","v":0},{"$f":"IF(AI114<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI114),0)","v":5},{"$f":"IF(AI114<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M114,Parameters!$A:$A,0))*(AJ114+AK114),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN114/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C114,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP114<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP114),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M114&O114,Parameters!$A:$A,0))*(AQ114)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M114=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV114","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J114,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J114,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM114/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C114,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL114,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG114","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF114+SUM(Distributievergoedingen!$O$12*AA114+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L114))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal8000/1024","3ADSL8000/1024Basic",3,"ADSL","Basic","nvt","nationaal","8000/1024",null,"ADSL8000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C115,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E115,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E115&$G115,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D115,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F115,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E115&$G115,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J115,Mapping!$B:$B,0))","v":"<= 8 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E115&$G115,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 8 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J115,'Tarieven ZM'!$B:$B,0)","v":15},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W115)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X115","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X115","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA115/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C115,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W115)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC115","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC115","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R115<>\"n.a.\",MATCH($U115,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":118},{"$f":"IF(AI115<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI115),0)","v":0},{"$f":"IF(AI115<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI115),0)","v":5},{"$f":"IF(AI115<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M115,Parameters!$A:$A,0))*(AJ115+AK115),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN115/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C115,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},118,{"$f":"IF(AP115<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP115),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M115&O115,Parameters!$A:$A,0))*(AQ115)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M115=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV115","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J115,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J115,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM115/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C115,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL115,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG115","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF115+SUM(Distributievergoedingen!$O$12*AA115+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L115))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal12000/1024","3ADSL12000/1024Basic",3,"ADSL","Basic","nvt","nationaal","12000/1024",null,"ADSL12000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C116,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E116,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E116&$G116,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D116,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F116,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E116&$G116,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J116,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E116&$G116,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J116,'Tarieven ZM'!$B:$B,0)","v":16},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W116)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X116","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X116","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA116/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C116,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W116)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC116","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC116","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R116<>\"n.a.\",MATCH($U116,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI116<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI116),0)","v":0},{"$f":"IF(AI116<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI116),0)","v":5},{"$f":"IF(AI116<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M116,Parameters!$A:$A,0))*(AJ116+AK116),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN116/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C116,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP116<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP116),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M116&O116,Parameters!$A:$A,0))*(AQ116)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M116=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV116","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J116,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J116,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM116/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C116,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL116,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG116","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF116+SUM(Distributievergoedingen!$O$12*AA116+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L116))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLBasicnationaal20000/1024","3ADSL20000/1024Basic",3,"ADSL","Basic","nvt","nationaal","20000/1024",null,"ADSL20000/1024Basic",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C117,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E117,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E117&$G117,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D117,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F117,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E117&$G117,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J117,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E117&$G117,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J117,'Tarieven ZM'!$B:$B,0)","v":17},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W117)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X117","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X117","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA117/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C117,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W117)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC117","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC117","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R117<>\"n.a.\",MATCH($U117,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI117<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI117),0)","v":0},{"$f":"IF(AI117<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI117),0)","v":5},{"$f":"IF(AI117<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M117,Parameters!$A:$A,0))*(AJ117+AK117),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN117/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C117,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP117<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP117),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M117&O117,Parameters!$A:$A,0))*(AQ117)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M117=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV117","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J117,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J117,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM117/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C117,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL117,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG117","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF117+SUM(Distributievergoedingen!$O$12*AA117+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L117))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal128/128","3ADSL128/128Premium",3,"ADSL","Premium","nvt","nationaal","128/128",null,"ADSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C118,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E118,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E118&$G118,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D118,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F118,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E118&$G118,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J118,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E118&$G118,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J118,'Tarieven ZM'!$B:$B,0)","v":18},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W118)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X118","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X118","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA118/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C118,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W118)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC118","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC118","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R118<>\"n.a.\",MATCH($U118,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI118<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI118),0)","v":0},{"$f":"IF(AI118<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI118),0)","v":5},{"$f":"IF(AI118<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M118,Parameters!$A:$A,0))*(AJ118+AK118),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN118/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C118,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP118<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP118),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M118&O118,Parameters!$A:$A,0))*(AQ118)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M118=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV118","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J118,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J118,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM118/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C118,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL118,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG118","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF118+SUM(Distributievergoedingen!$O$12*AA118+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L118))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal256/256","3ADSL256/256Premium",3,"ADSL","Premium","nvt","nationaal","256/256",null,"ADSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C119,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E119,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E119&$G119,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D119,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F119,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E119&$G119,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J119,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E119&$G119,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J119,'Tarieven ZM'!$B:$B,0)","v":19},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W119)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X119","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X119","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA119/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C119,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W119)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC119","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC119","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R119<>\"n.a.\",MATCH($U119,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI119<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI119),0)","v":0},{"$f":"IF(AI119<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI119),0)","v":5},{"$f":"IF(AI119<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M119,Parameters!$A:$A,0))*(AJ119+AK119),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN119/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C119,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP119<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP119),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M119&O119,Parameters!$A:$A,0))*(AQ119)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M119=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV119","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J119,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J119,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM119/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C119,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL119,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG119","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF119+SUM(Distributievergoedingen!$O$12*AA119+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L119))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR119:BT119)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP119,BU119)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG119-BW119","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG119=0,-999%,BY119/AG119)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ119<0","v":false}]
["3ADSLPremiumnationaal512/256","3ADSL512/256Premium",3,"ADSL","Premium","nvt","nationaal","512/256",null,"ADSL512/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C120,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E120,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E120&$G120,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D120,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F120,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E120&$G120,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J120,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E120&$G120,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J120,'Tarieven ZM'!$B:$B,0)","v":20},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W120)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X120","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X120","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA120/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C120,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W120)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC120","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC120","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R120<>\"n.a.\",MATCH($U120,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI120<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI120),0)","v":0},{"$f":"IF(AI120<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI120),0)","v":5},{"$f":"IF(AI120<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M120,Parameters!$A:$A,0))*(AJ120+AK120),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN120/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C120,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP120<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP120),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M120&O120,Parameters!$A:$A,0))*(AQ120)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M120=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV120","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J120,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J120,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM120/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C120,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL120,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG120","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF120+SUM(Distributievergoedingen!$O$12*AA120+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L120))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal512/512","3ADSL512/512Premium",3,"ADSL","Premium","nvt","nationaal","512/512",null,"ADSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C121,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E121,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E121&$G121,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D121,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F121,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E121&$G121,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J121,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E121&$G121,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J121,'Tarieven ZM'!$B:$B,0)","v":21},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W121)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X121","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X121","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA121/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C121,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W121)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC121","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC121","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R121<>\"n.a.\",MATCH($U121,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI121<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI121),0)","v":0},{"$f":"IF(AI121<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI121),0)","v":5},{"$f":"IF(AI121<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M121,Parameters!$A:$A,0))*(AJ121+AK121),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN121/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C121,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP121<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP121),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M121&O121,Parameters!$A:$A,0))*(AQ121)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M121=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV121","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J121,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J121,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM121/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C121,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL121,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG121","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF121+SUM(Distributievergoedingen!$O$12*AA121+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L121))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal1024/256","3ADSL1024/256Premium",3,"ADSL","Premium","nvt","nationaal","1024/256",null,"ADSL1024/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C122,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E122,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E122&$G122,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D122,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F122,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E122&$G122,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J122,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E122&$G122,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J122,'Tarieven ZM'!$B:$B,0)","v":22},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W122)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X122","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X122","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA122/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C122,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W122)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC122","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC122","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R122<>\"n.a.\",MATCH($U122,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI122<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI122),0)","v":0},{"$f":"IF(AI122<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI122),0)","v":5},{"$f":"IF(AI122<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M122,Parameters!$A:$A,0))*(AJ122+AK122),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN122/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C122,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP122<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP122),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M122&O122,Parameters!$A:$A,0))*(AQ122)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M122=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV122","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J122,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J122,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM122/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C122,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL122,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG122","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF122+SUM(Distributievergoedingen!$O$12*AA122+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L122))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal1024/512","3ADSL1024/512Premium",3,"ADSL","Premium","nvt","nationaal","1024/512",null,"ADSL1024/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C123,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E123,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E123&$G123,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D123,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F123,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E123&$G123,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J123,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E123&$G123,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J123,'Tarieven ZM'!$B:$B,0)","v":23},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W123)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X123","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X123","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA123/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C123,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W123)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC123","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC123","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R123<>\"n.a.\",MATCH($U123,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI123<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI123),0)","v":0},{"$f":"IF(AI123<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI123),0)","v":5},{"$f":"IF(AI123<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M123,Parameters!$A:$A,0))*(AJ123+AK123),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN123/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C123,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP123<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP123),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M123&O123,Parameters!$A:$A,0))*(AQ123)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M123=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV123","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J123,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J123,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM123/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C123,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL123,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG123","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF123+SUM(Distributievergoedingen!$O$12*AA123+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L123))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal2048/512","3ADSL2048/512Premium",3,"ADSL","Premium","nvt","nationaal","2048/512",null,"ADSL2048/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C124,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E124,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E124&$G124,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D124,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F124,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E124&$G124,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J124,Mapping!$B:$B,0))","v":"2 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E124&$G124,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J124,'Tarieven ZM'!$B:$B,0)","v":24},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W124)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X124","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X124","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA124/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C124,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W124)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC124","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC124","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R124<>\"n.a.\",MATCH($U124,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":143},{"$f":"IF(AI124<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI124),0)","v":0},{"$f":"IF(AI124<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI124),0)","v":5},{"$f":"IF(AI124<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M124,Parameters!$A:$A,0))*(AJ124+AK124),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN124/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C124,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},143,{"$f":"IF(AP124<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP124),0)","v":12.35},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M124&O124,Parameters!$A:$A,0))*(AQ124)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M124=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.35,{"v":15.488888888888889,"d":"15.49"},null,{"$f":"Parameters!$B$6*AV124","v":{"v":0.15488888888888888,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"v":0.15488888888888888,"d":"0.15"},null,{"v":15.643777777777778,"d":"15.64"},null,{"v":1012.134,"d":"1012.13"},{"v":0.984779027027027,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J124,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J124,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM124/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C124,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL124,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG124","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF124+SUM(Distributievergoedingen!$O$12*AA124+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L124))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3ADSLPremiumnationaal4096/1024","3ADSL4096/1024Premium",3,"ADSL","Premium","nvt","nationaal","4096/1024",null,"ADSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C125,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E125,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E125&$G125,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D125,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F125,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E125&$G125,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J125,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E125&$G125,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J125,'Tarieven ZM'!$B:$B,0)","v":25},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W125)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X125","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X125","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA125/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C125,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W125)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC125","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC125","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R125<>\"n.a.\",MATCH($U125,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI125<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI125),0)","v":0},{"$f":"IF(AI125<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI125),0)","v":5},{"$f":"IF(AI125<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M125,Parameters!$A:$A,0))*(AJ125+AK125),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN125/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C125,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP125<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP125),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M125&O125,Parameters!$A:$A,0))*(AQ125)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M125=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV125","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J125,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J125,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM125/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C125,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL125,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG125","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF125+SUM(Distributievergoedingen!$O$12*AA125+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L125))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3ADSLPremiumnationaal8000/1024","3ADSL8000/1024Premium",3,"ADSL","Premium","nvt","nationaal","8000/1024",null,"ADSL8000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C126,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E126,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E126&$G126,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D126,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F126,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E126&$G126,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J126,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E126&$G126,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J126,'Tarieven ZM'!$B:$B,0)","v":26},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W126)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X126","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X126","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA126/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C126,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W126)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC126","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC126","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R126<>\"n.a.\",MATCH($U126,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI126<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI126),0)","v":0},{"$f":"IF(AI126<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI126),0)","v":5},{"$f":"IF(AI126<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M126,Parameters!$A:$A,0))*(AJ126+AK126),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN126/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C126,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP126<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP126),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M126&O126,Parameters!$A:$A,0))*(AQ126)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M126=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV126","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J126,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J126,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM126/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C126,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL126,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG126","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF126+SUM(Distributievergoedingen!$O$12*AA126+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L126))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3ADSLPremiumnationaal12000/1024","3ADSL12000/1024Premium",3,"ADSL","Premium","nvt","nationaal","12000/1024",null,"ADSL12000/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C127,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E127,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E127&$G127,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D127,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F127,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E127&$G127,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J127,Mapping!$B:$B,0))","v":"20 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E127&$G127,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet20 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J127,'Tarieven ZM'!$B:$B,0)","v":27},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W127)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X127","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X127","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA127/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C127,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W127)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC127","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC127","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R127<>\"n.a.\",MATCH($U127,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":146},{"$f":"IF(AI127<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI127),0)","v":0},{"$f":"IF(AI127<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI127),0)","v":5},{"$f":"IF(AI127<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M127,Parameters!$A:$A,0))*(AJ127+AK127),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN127/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C127,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},146,{"$f":"IF(AP127<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP127),0)","v":27.18},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M127&O127,Parameters!$A:$A,0))*(AQ127)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M127=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},30.18,{"v":30.31888888888889,"d":"30.32"},null,{"$f":"Parameters!$B$6*AV127","v":{"v":0.3031888888888889,"d":"0.30"}},{"v":0,"d":"0.00"},null,{"v":0.3031888888888889,"d":"0.30"},null,{"v":30.62207777777778,"d":"30.62"},null,{"v":997.1557,"d":"997.16"},{"v":0.9702055459459459,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J127,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J127,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM127/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C127,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL127,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG127","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF127+SUM(Distributievergoedingen!$O$12*AA127+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L127))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3SDSLPremiumnationaal256/256","3SDSL256/256Premium",3,"SDSL","Premium","nvt","nationaal","256/256",null,"SDSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C128,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E128,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E128&$G128,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D128,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F128,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E128&$G128,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J128,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E128&$G128,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J128,'Tarieven ZM'!$B:$B,0)","v":28},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W128)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X128","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X128","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA128/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C128,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W128)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC128","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC128","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R128<>\"n.a.\",MATCH($U128,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI128<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI128),0)","v":0},{"$f":"IF(AI128<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI128),0)","v":5},{"$f":"IF(AI128<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M128,Parameters!$A:$A,0))*(AJ128+AK128),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN128/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C128,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP128<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP128),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M128&O128,Parameters!$A:$A,0))*(AQ128)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M128=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV128","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J128,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J128,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM128/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C128,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL128,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG128","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF128+SUM(Distributievergoedingen!$O$12*AA128+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L128))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SDSLPremiumnationaal512/512","3SDSL512/512Premium",3,"SDSL","Premium","nvt","nationaal","512/512",null,"SDSL512/512Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C129,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E129,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E129&$G129,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D129,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F129,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E129&$G129,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J129,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E129&$G129,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J129,'Tarieven ZM'!$B:$B,0)","v":29},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W129)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X129","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X129","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA129/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C129,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W129)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC129","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC129","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R129<>\"n.a.\",MATCH($U129,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI129<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI129),0)","v":0},{"$f":"IF(AI129<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI129),0)","v":5},{"$f":"IF(AI129<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M129,Parameters!$A:$A,0))*(AJ129+AK129),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN129/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C129,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP129<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP129),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M129&O129,Parameters!$A:$A,0))*(AQ129)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M129=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV129","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J129,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J129,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM129/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C129,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL129,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG129","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF129+SUM(Distributievergoedingen!$O$12*AA129+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L129))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SDSLPremiumnationaal1024/1024","3SDSL1024/1024Premium",3,"SDSL","Premium","nvt","nationaal","1024/1024",null,"SDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C130,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E130,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E130&$G130,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D130,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F130,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E130&$G130,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J130,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E130&$G130,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J130,'Tarieven ZM'!$B:$B,0)","v":30},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W130)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X130","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X130","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA130/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C130,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W130)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC130","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC130","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R130<>\"n.a.\",MATCH($U130,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI130<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI130),0)","v":0},{"$f":"IF(AI130<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI130),0)","v":5},{"$f":"IF(AI130<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M130,Parameters!$A:$A,0))*(AJ130+AK130),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN130/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C130,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP130<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP130),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M130&O130,Parameters!$A:$A,0))*(AQ130)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M130=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV130","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J130,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J130,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM130/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C130,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL130,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG130","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF130+SUM(Distributievergoedingen!$O$12*AA130+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L130))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SDSLPremiumnationaal1536/1536","3SDSL1536/1536Premium",3,"SDSL","Premium","nvt","nationaal","1536/1536",null,"SDSL1536/1536Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C131,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E131,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E131&$G131,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D131,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F131,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E131&$G131,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J131,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E131&$G131,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J131,'Tarieven ZM'!$B:$B,0)","v":31},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W131)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X131","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X131","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA131/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C131,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W131)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC131","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC131","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R131<>\"n.a.\",MATCH($U131,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI131<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI131),0)","v":0},{"$f":"IF(AI131<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI131),0)","v":5},{"$f":"IF(AI131<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M131,Parameters!$A:$A,0))*(AJ131+AK131),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN131/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C131,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP131<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP131),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M131&O131,Parameters!$A:$A,0))*(AQ131)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M131=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV131","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J131,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J131,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM131/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C131,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL131,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG131","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF131+SUM(Distributievergoedingen!$O$12*AA131+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L131))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SDSLPremiumnationaal2048/2048","3SDSL2048/2048Premium",3,"SDSL","Premium","nvt","nationaal","2048/2048",null,"SDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C132,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E132,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E132&$G132,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D132,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F132,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E132&$G132,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J132,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E132&$G132,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J132,'Tarieven ZM'!$B:$B,0)","v":32},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W132)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X132","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X132","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA132/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C132,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W132)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC132","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC132","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R132<>\"n.a.\",MATCH($U132,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI132<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI132),0)","v":0},{"$f":"IF(AI132<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI132),0)","v":5},{"$f":"IF(AI132<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M132,Parameters!$A:$A,0))*(AJ132+AK132),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN132/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C132,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP132<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP132),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M132&O132,Parameters!$A:$A,0))*(AQ132)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M132=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV132","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J132,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J132,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM132/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C132,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL132,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG132","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF132+SUM(Distributievergoedingen!$O$12*AA132+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L132))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SDSLPremiumnationaal2300/2300","3SDSL2300/2300Premium",3,"SDSL","Premium","nvt","nationaal","2300/2300",null,"SDSL2300/2300Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C133,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E133,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E133&$G133,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D133,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F133,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E133&$G133,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J133,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E133&$G133,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J133,'Tarieven ZM'!$B:$B,0)","v":33},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W133)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X133","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X133","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA133/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C133,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W133)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC133","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC133","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R133<>\"n.a.\",MATCH($U133,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI133<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI133),0)","v":0},{"$f":"IF(AI133<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI133),0)","v":5},{"$f":"IF(AI133<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M133,Parameters!$A:$A,0))*(AJ133+AK133),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN133/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C133,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP133<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP133),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M133&O133,Parameters!$A:$A,0))*(AQ133)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M133=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV133","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J133,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J133,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM133/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C133,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL133,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG133","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF133+SUM(Distributievergoedingen!$O$12*AA133+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L133))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLEntrynationaal10240/1024","3VDSL10240/1024Entry",3,"VDSL","Entry","nvt","nationaal","10240/1024",null,"VDSL10240/1024Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C134,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E134,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E134&$G134,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D134,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F134,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E134&$G134,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J134,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E134&$G134,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J134,'Tarieven ZM'!$B:$B,0)","v":34},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W134)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X134","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X134","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA134/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C134,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W134)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC134","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC134","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R134<>\"n.a.\",MATCH($U134,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI134<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI134),0)","v":0},{"$f":"IF(AI134<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI134),0)","v":5},{"$f":"IF(AI134<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M134,Parameters!$A:$A,0))*(AJ134+AK134),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN134/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C134,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP134<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP134),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M134&O134,Parameters!$A:$A,0))*(AQ134)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M134=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV134","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J134,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J134,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM134/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C134,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL134,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG134","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF134+SUM(Distributievergoedingen!$O$12*AA134+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L134))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLEntrynationaal20480/2048","3VDSL20480/2048Entry",3,"VDSL","Entry","nvt","nationaal","20480/2048",null,"VDSL20480/2048Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C135,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E135,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E135&$G135,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D135,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F135,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E135&$G135,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J135,Mapping!$B:$B,0))","v":"<= 20 Mbps/<= 1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E135&$G135,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 20 Mbps/<= 1 Mbpsentrynational",null,{"$f":"MATCH($J135,'Tarieven ZM'!$B:$B,0)","v":35},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W135)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X135","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X135","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA135/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C135,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W135)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC135","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC135","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R135<>\"n.a.\",MATCH($U135,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":119},{"$f":"IF(AI135<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI135),0)","v":0},{"$f":"IF(AI135<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI135),0)","v":5},{"$f":"IF(AI135<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M135,Parameters!$A:$A,0))*(AJ135+AK135),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN135/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C135,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},119,{"$f":"IF(AP135<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP135),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M135&O135,Parameters!$A:$A,0))*(AQ135)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M135=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV135","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"v":1022.8723200000001,"d":"1022.87"},{"v":0.9952271221621621,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J135,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J135,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM135/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C135,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL135,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG135","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF135+SUM(Distributievergoedingen!$O$12*AA135+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L135))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLEntrynationaal30372/3072","3VDSL30372/3072Entry",3,"VDSL","Entry","nvt","nationaal","30372/3072",null,"VDSL30372/3072Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C136,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E136,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E136&$G136,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D136,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F136,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E136&$G136,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J136,Mapping!$B:$B,0))","v":"<= 30 Mbps/<= 3 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E136&$G136,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 30 Mbps/<= 3 Mbpsentrynational",null,{"$f":"MATCH($J136,'Tarieven ZM'!$B:$B,0)","v":36},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W136)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X136","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X136","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA136/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C136,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W136)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC136","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC136","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R136<>\"n.a.\",MATCH($U136,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":121},{"$f":"IF(AI136<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI136),0)","v":0},{"$f":"IF(AI136<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI136),0)","v":5},{"$f":"IF(AI136<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M136,Parameters!$A:$A,0))*(AJ136+AK136),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN136/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C136,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},121,{"$f":"IF(AP136<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP136),0)","v":3.02},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M136&O136,Parameters!$A:$A,0))*(AQ136)","v":{"v":-0.30200000000000005,"d":"-0.3"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M136=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":4.718,"d":"4.72"},{"v":4.856888888888889,"d":"4.86"},null,{"$f":"Parameters!$B$6*AV136","v":{"v":0.04856888888888889,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"v":0.04856888888888889,"d":"0.05"},null,{"v":4.905457777777778,"d":"4.91"},null,{"$f":"AG136-BC136","v":{"v":1022.8723200000001,"d":"1022.87"}},{"$f":"IF(AG136=0,-999%,BE136/AG136)","v":{"v":0.9952271221621621,"d":"100%"}},false,null,"ja",null,{"$f":"VLOOKUP(J136,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J136,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM136/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C136,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL136,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG136","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF136+SUM(Distributievergoedingen!$O$12*AA136+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L136))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLEntrynationaal51200/5120",{"$f":"C137&D137&H137&E137","v":"3VDSL51200/5120Entry"},3,"VDSL","Entry","nvt","nationaal","51200/5120",null,"VDSL51200/5120Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C137,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E137,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E137&$G137,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D137,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F137,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E137&$G137,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J137,Mapping!$B:$B,0))","v":"<= 50 Mbps/<= 10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E137&$G137,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 50 Mbps/<= 10 Mbpsentrynational",null,{"$f":"MATCH($J137,'Tarieven ZM'!$B:$B,0)","v":37},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W137)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X137","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X137","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA137/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C137,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W137)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC137","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC137","v":0},1000,{"$f":"SUM(AB137,AF137)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R137<>\"n.a.\",MATCH($U137,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":122},{"$f":"IF(AI137<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI137),0)","v":0},{"$f":"IF(AI137<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI137),0)","v":5},{"$f":"IF(AI137<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M137,Parameters!$A:$A,0))*(AJ137+AK137),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN137/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C137,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},122,{"$f":"IF(AP137<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP137),0)","v":3.52},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M137&O137,Parameters!$A:$A,0))*(AQ137)","v":{"v":-0.35200000000000004,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M137=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ137:AT137)","v":{"v":5.168,"d":"5.17"}},{"$f":"SUM(AO137,AU137)","v":{"v":5.306888888888889,"d":"5.31"}},null,{"$f":"Parameters!$B$6*AV137","v":{"v":0.053068888888888895,"d":"0.05"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX137:AZ137)","v":{"v":0.053068888888888895,"d":"0.05"}},null,{"$f":"SUM(AV137,BA137)","v":{"v":5.359957777777779,"d":"5.36"}},null,{"v":1022.41782,"d":"1022.42"},{"v":0.9947849059459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J137,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J137,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM137/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C137,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL137,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG137","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF137+SUM(Distributievergoedingen!$O$12*AA137+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L137))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSL bondingEntrynationaal81920/8192","3VDSL bonding81920/8192Entry",3,"VDSL bonding","Entry","nvt","nationaal","81920/8192",null,"VDSL bonding81920/8192Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C138,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E138,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E138&$G138,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D138,Mapping!$B:$B,0))","v":"VDSL Bonding"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F138,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E138&$G138,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J138,Mapping!$B:$B,0))","v":"<= 100 Mbps/<= 30 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E138&$G138,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<= 100 Mbps/<= 30 Mbpsentrynational",null,{"$f":"MATCH($J138,'Tarieven ZM'!$B:$B,0)","v":38},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W138)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X138","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X138","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA138/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C138,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W138)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC138","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC138","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R138<>\"n.a.\",MATCH($U138,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":123},{"$f":"IF(AI138<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI138),0)","v":0},{"$f":"IF(AI138<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI138),0)","v":5},{"$f":"IF(AI138<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M138,Parameters!$A:$A,0))*(AJ138+AK138),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN138/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C138,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},123,{"$f":"IF(AP138<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP138),0)","v":4.03},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M138&O138,Parameters!$A:$A,0))*(AQ138)","v":{"v":-0.403,"d":"-0.4"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M138=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":5.627000000000001,"d":"5.63"},{"v":5.76588888888889,"d":"5.77"},null,{"$f":"Parameters!$B$6*AV138","v":{"v":0.0576588888888889,"d":"0.06"}},{"v":0,"d":"0.00"},null,{"v":0.0576588888888889,"d":"0.06"},null,{"v":5.823547777777779,"d":"5.82"},null,{"v":1021.95423,"d":"1021.95"},{"v":0.9943338454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J138,'Tarieven ZM'!$B$7:$I$146,8,0)","v":"kan alleen met bonding"},{"$f":"INDEX(Mapping!$M:$M,MATCH($J138,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM138/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C138,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL138,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG138","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF138+SUM(Distributievergoedingen!$O$12*AA138+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L138))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal128/128","3VDSL128/128Premium",3,"VDSL","Premium","nvt","nationaal","128/128",null,"VDSL128/128Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C139,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E139,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E139&$G139,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D139,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F139,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E139&$G139,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J139,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E139&$G139,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J139,'Tarieven ZM'!$B:$B,0)","v":39},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W139)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X139","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X139","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA139/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C139,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W139)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC139","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC139","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R139<>\"n.a.\",MATCH($U139,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI139<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI139),0)","v":0},{"$f":"IF(AI139<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI139),0)","v":5},{"$f":"IF(AI139<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M139,Parameters!$A:$A,0))*(AJ139+AK139),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN139/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C139,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP139<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP139),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M139&O139,Parameters!$A:$A,0))*(AQ139)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M139=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV139","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J139,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J139,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM139/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C139,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL139,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG139","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF139+SUM(Distributievergoedingen!$O$12*AA139+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L139))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal256/256","3VDSL256/256Premium",3,"VDSL","Premium","nvt","nationaal","256/256",null,"VDSL256/256Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C140,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E140,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E140&$G140,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D140,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F140,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E140&$G140,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J140,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E140&$G140,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet<=256 kbps/<=256 kbpspremiummetro",null,{"$f":"MATCH($J140,'Tarieven ZM'!$B:$B,0)","v":40},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W140)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X140","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X140","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA140/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C140,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W140)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC140","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC140","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R140<>\"n.a.\",MATCH($U140,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":137},{"$f":"IF(AI140<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI140),0)","v":0},{"$f":"IF(AI140<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI140),0)","v":5},{"$f":"IF(AI140<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M140,Parameters!$A:$A,0))*(AJ140+AK140),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN140/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C140,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},137,{"$f":"IF(AP140<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP140),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M140&O140,Parameters!$A:$A,0))*(AQ140)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M140=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV140","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J140,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J140,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM140/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C140,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL140,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG140","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF140+SUM(Distributievergoedingen!$O$12*AA140+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L140))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal448/448","3VDSL448/448Premium",3,"VDSL","Premium","nvt","nationaal","448/448",null,"VDSL448/448Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C141,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E141,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E141&$G141,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D141,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F141,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E141&$G141,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J141,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E141&$G141,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J141,'Tarieven ZM'!$B:$B,0)","v":41},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W141)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X141","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X141","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA141/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C141,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W141)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC141","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC141","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R141<>\"n.a.\",MATCH($U141,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI141<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI141),0)","v":0},{"$f":"IF(AI141<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI141),0)","v":5},{"$f":"IF(AI141<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M141,Parameters!$A:$A,0))*(AJ141+AK141),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN141/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C141,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP141<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP141),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M141&O141,Parameters!$A:$A,0))*(AQ141)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M141=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV141","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J141,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J141,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM141/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C141,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL141,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG141","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF141+SUM(Distributievergoedingen!$O$12*AA141+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L141))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal640/640","3VDSL640/640Premium",3,"VDSL","Premium","nvt","nationaal","640/640",null,"VDSL640/640Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C142,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E142,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E142&$G142,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D142,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F142,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E142&$G142,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J142,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E142&$G142,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J142,'Tarieven ZM'!$B:$B,0)","v":42},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W142)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X142","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X142","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA142/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C142,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W142)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC142","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC142","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R142<>\"n.a.\",MATCH($U142,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI142<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI142),0)","v":0},{"$f":"IF(AI142<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI142),0)","v":5},{"$f":"IF(AI142<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M142,Parameters!$A:$A,0))*(AJ142+AK142),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN142/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C142,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP142<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP142),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M142&O142,Parameters!$A:$A,0))*(AQ142)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M142=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV142","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J142,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J142,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM142/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C142,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL142,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG142","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF142+SUM(Distributievergoedingen!$O$12*AA142+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L142))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal1024/1024","3VDSL1024/1024Premium",3,"VDSL","Premium","nvt","nationaal","1024/1024",null,"VDSL1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C143,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E143,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E143&$G143,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D143,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F143,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E143&$G143,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J143,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E143&$G143,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J143,'Tarieven ZM'!$B:$B,0)","v":43},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W143)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X143","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X143","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA143/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C143,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W143)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC143","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC143","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R143<>\"n.a.\",MATCH($U143,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI143<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI143),0)","v":0},{"$f":"IF(AI143<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI143),0)","v":5},{"$f":"IF(AI143<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M143,Parameters!$A:$A,0))*(AJ143+AK143),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN143/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C143,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP143<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP143),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M143&O143,Parameters!$A:$A,0))*(AQ143)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M143=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV143","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J143,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J143,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM143/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C143,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL143,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG143","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF143+SUM(Distributievergoedingen!$O$12*AA143+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L143))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal2048/2048","3VDSL2048/2048Premium",3,"VDSL","Premium","nvt","nationaal","2048/2048",null,"VDSL2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C144,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E144,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E144&$G144,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D144,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F144,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E144&$G144,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J144,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E144&$G144,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J144,'Tarieven ZM'!$B:$B,0)","v":44},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W144)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X144","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X144","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA144/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C144,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W144)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC144","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC144","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R144<>\"n.a.\",MATCH($U144,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI144<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI144),0)","v":0},{"$f":"IF(AI144<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI144),0)","v":5},{"$f":"IF(AI144<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M144,Parameters!$A:$A,0))*(AJ144+AK144),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN144/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C144,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP144<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP144),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M144&O144,Parameters!$A:$A,0))*(AQ144)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M144=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV144","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J144,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J144,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM144/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C144,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL144,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG144","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF144+SUM(Distributievergoedingen!$O$12*AA144+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L144))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3VDSLPremiumnationaal3072/3072","3VDSL3072/3072Premium",3,"VDSL","Premium","nvt","nationaal","3072/3072",null,"VDSL3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C145,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E145,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E145&$G145,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D145,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F145,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E145&$G145,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J145,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E145&$G145,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J145,'Tarieven ZM'!$B:$B,0)","v":45},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W145)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X145","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X145","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA145/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C145,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W145)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC145","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC145","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R145<>\"n.a.\",MATCH($U145,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI145<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI145),0)","v":0},{"$f":"IF(AI145<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI145),0)","v":5},{"$f":"IF(AI145<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M145,Parameters!$A:$A,0))*(AJ145+AK145),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN145/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C145,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP145<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP145),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M145&O145,Parameters!$A:$A,0))*(AQ145)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M145=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV145","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J145,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J145,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM145/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C145,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL145,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG145","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF145+SUM(Distributievergoedingen!$O$12*AA145+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L145))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3VDSLPremiumnationaal4096/1024","3VDSL4096/1024Premium",3,"VDSL","Premium","nvt","nationaal","4096/1024",null,"VDSL4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C146,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E146,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E146&$G146,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D146,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F146,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E146&$G146,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J146,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E146&$G146,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J146,'Tarieven ZM'!$B:$B,0)","v":46},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W146)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X146","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X146","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA146/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C146,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W146)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC146","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC146","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R146<>\"n.a.\",MATCH($U146,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI146<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI146),0)","v":0},{"$f":"IF(AI146<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI146),0)","v":5},{"$f":"IF(AI146<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M146,Parameters!$A:$A,0))*(AJ146+AK146),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN146/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C146,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP146<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP146),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M146&O146,Parameters!$A:$A,0))*(AQ146)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M146=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV146","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J146,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J146,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM146/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C146,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL146,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG146","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF146+SUM(Distributievergoedingen!$O$12*AA146+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L146))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3VDSLPremiumnationaal4096/4096","3VDSL4096/4096Premium",3,"VDSL","Premium","nvt","nationaal","4096/4096",null,"VDSL4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C147,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E147,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E147&$G147,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D147,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F147,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E147&$G147,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J147,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E147&$G147,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J147,'Tarieven ZM'!$B:$B,0)","v":47},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W147)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X147","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X147","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA147/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C147,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W147)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC147","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC147","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R147<>\"n.a.\",MATCH($U147,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI147<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI147),0)","v":0},{"$f":"IF(AI147<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI147),0)","v":5},{"$f":"IF(AI147<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M147,Parameters!$A:$A,0))*(AJ147+AK147),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN147/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C147,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP147<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP147),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M147&O147,Parameters!$A:$A,0))*(AQ147)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M147=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV147","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J147,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J147,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM147/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C147,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL147,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG147","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF147+SUM(Distributievergoedingen!$O$12*AA147+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L147))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
["3VDSLPremiumnationaal8192/1024","3VDSL8192/1024Premium",3,"VDSL","Premium","nvt","nationaal","8192/1024",null,"VDSL8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C148,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E148,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E148&$G148,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D148,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F148,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E148&$G148,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J148,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E148&$G148,Mapping!$B:$B,0))","v":"metro-nationaal"},{"$f":"M148&R148&N148&Q148","v":"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro"},null,{"$f":"MATCH($J148,'Tarieven ZM'!$B:$B,0)","v":48},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W148)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X148","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X148","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA148/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C148,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W148)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC148","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC148","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R148<>\"n.a.\",MATCH($U148,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI148<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI148),0)","v":0},{"$f":"IF(AI148<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI148),0)","v":5},{"$f":"IF(AI148<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M148,Parameters!$A:$A,0))*(AJ148+AK148),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN148/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C148,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP148<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP148),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M148&O148,Parameters!$A:$A,0))*(AQ148)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M148=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV148","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J148,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J148,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM148/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C148,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL148,'inkoop ULL tbv Epacity'!H:H,0))","v":17.02},17.02,null,{"$f":"Parameters!$B$12*AG148","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF148+SUM(Distributievergoedingen!$O$12*AA148+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L148))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":232.57555555555555,"d":"232.58"},null,{"v":795.2022222222223,"d":"795.20"},{"v":0.7737102702702703,"d":"77%"},false]
[{"$f":"C149&D149&E149&G149&H149","v":"3SA IPVPNEntrynationaal1024/1024 tbv alarm"},{"$f":"C149&D149&H149&E149","v":"3SA IPVPN1024/1024 tbv alarmEntry"},3,"SA IPVPN","Entry","nvt","nationaal","1024/1024 tbv alarm",null,{"$f":"D149&H149&E149","v":"SA IPVPN1024/1024 tbv alarmEntry"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C149,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E149,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E149&$G149,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D149,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F149,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E149&$G149,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J149,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E149&$G149,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M149&R149&N149&Q149","v":"WBA CM Ethernet≤50/50 Mbpsentrynational"},null,{"$f":"MATCH($J149,'Tarieven ZM'!$B:$B,0)","v":49},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W149)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X149","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X149","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X149:Z149)","v":1000},{"$f":"AA149/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C149,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W149)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC149","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC149","v":0},{"$f":"SUM(AC149:AE149)","v":1000},{"$f":"SUM(AB149,AF149)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R149<>\"n.a.\",MATCH($U149,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI149<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI149),0)","v":0},{"$f":"IF(AI149<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI149),0)","v":5},{"$f":"IF(AI149<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M149,Parameters!$A:$A,0))*(AJ149+AK149),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ149:AM149)","v":{"v":5,"d":"5.00"}},{"$f":"AN149/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C149,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI149","v":126},{"$f":"IF(AP149<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP149),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M149&O149,Parameters!$A:$A,0))*(AQ149)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M149=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ149:AT149)","v":9.43},{"$f":"SUM(AO149,AU149)","v":{"v":9.568888888888889,"d":"9.57"}},null,{"$f":"Parameters!$B$6*AV149","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX149:AZ149)","v":{"v":0.09568888888888889,"d":"0.10"}},null,{"$f":"SUM(AV149,BA149)","v":{"v":9.664577777777778,"d":"9.66"}},null,{"$f":"AG149-BC149","v":{"v":1018.1132,"d":"1018.11"}},{"$f":"IF(AG149=0,-999%,BE149/AG149)","v":{"v":0.990596627027027,"d":"99%"}},{"$f":"BF149<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J149,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J149,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM149/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C149,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL149,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"$f":"BN149+BO149","v":{"v":1,"d":"1.00"}},null,{"$f":"Parameters!$B$12*AG149","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF149+SUM(Distributievergoedingen!$O$12*AA149+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L149))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR149:BT149)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP149,BU149)","v":{"v":216.55555555555554,"d":"216.56"}},null,{"$f":"AG149-BW149","v":{"v":811.2222222222223,"d":"811.22"}},{"$f":"IF(AG149=0,-999%,BY149/AG149)","v":{"v":0.7892972972972974,"d":"79%"}},{"$f":"BZ149<0","v":false}]
[{"$f":"C150&D150&E150&G150&H150","v":"3SA IPVPNEntrynationaal51200/51200"},"3SA IPVPN51200/51200Entry",3,"SA IPVPN","Entry","nvt","nationaal","51200/51200",null,{"$f":"D150&H150&E150","v":"SA IPVPN51200/51200Entry"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C150,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E150,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E150&$G150,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D150,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F150,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E150&$G150,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J150,Mapping!$B:$B,0))","v":"≤50/50 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E150&$G150,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤50/50 Mbpsentrynational",null,{"$f":"MATCH($J150,'Tarieven ZM'!$B:$B,0)","v":50},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W150)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X150","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X150","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X150:Z150)","v":1000},{"$f":"AA150/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C150,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W150)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC150","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC150","v":0},{"$f":"SUM(AC150:AE150)","v":1000},{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R150<>\"n.a.\",MATCH($U150,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":126},{"$f":"IF(AI150<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI150),0)","v":0},{"$f":"IF(AI150<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI150),0)","v":5},{"$f":"IF(AI150<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M150,Parameters!$A:$A,0))*(AJ150+AK150),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ150:AM150)","v":{"v":5,"d":"5.00"}},{"$f":"AN150/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C150,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI150","v":126},{"$f":"IF(AP150<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP150),0)","v":7.43},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M150&O150,Parameters!$A:$A,0))*(AQ150)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M150=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},9.43,{"v":9.568888888888889,"d":"9.57"},null,{"$f":"Parameters!$B$6*AV150","v":{"v":0.09568888888888889,"d":"0.10"}},{"v":0,"d":"0.00"},null,{"v":0.09568888888888889,"d":"0.10"},null,{"v":9.664577777777778,"d":"9.66"},null,{"v":1018.1132,"d":"1018.11"},{"v":0.990596627027027,"d":"99%"},{"$f":"BF150<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J150,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J150,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM150/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C150,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL150,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG150","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF150+SUM(Distributievergoedingen!$O$12*AA150+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L150))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNEntrynationaal100000/100000","3SA IPVPN100000/100000Entry",3,"SA IPVPN","Entry","nvt","nationaal","100000/100000",null,"SA IPVPN100000/100000Entry",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C151,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E151,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E151&$G151,Mapping!$B:$B,0))","v":"entry"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D151,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F151,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E151&$G151,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J151,Mapping!$B:$B,0))","v":"≤100/100 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E151&$G151,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet≤100/100 Mbpsentrynational",null,{"$f":"MATCH($J151,'Tarieven ZM'!$B:$B,0)","v":51},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W151)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X151","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X151","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA151/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C151,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W151)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC151","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC151","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R151<>\"n.a.\",MATCH($U151,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":127},{"$f":"IF(AI151<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI151),0)","v":0},{"$f":"IF(AI151<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI151),0)","v":5},{"$f":"IF(AI151<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M151,Parameters!$A:$A,0))*(AJ151+AK151),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN151/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C151,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},127,{"$f":"IF(AP151<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP151),0)","v":11.08},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M151&O151,Parameters!$A:$A,0))*(AQ151)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M151=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},13.08,{"v":13.21888888888889,"d":"13.22"},null,{"$f":"Parameters!$B$6*AV151","v":{"v":0.13218888888888888,"d":"0.13"}},{"v":0,"d":"0.00"},null,{"v":0.13218888888888888,"d":"0.13"},null,{"v":13.351077777777778,"d":"13.35"},null,{"v":1014.4267000000001,"d":"1014.43"},{"v":0.9870097621621622,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J151,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J151,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM151/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C151,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL151,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG151","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF151+SUM(Distributievergoedingen!$O$12*AA151+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L151))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal1024/1024","3SA IPVPN1024/1024Premium",3,"SA IPVPN","Premium","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C152,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E152,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E152&$G152,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D152,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F152,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E152&$G152,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J152,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E152&$G152,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J152,'Tarieven ZM'!$B:$B,0)","v":52},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W152)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X152","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X152","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA152/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C152,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W152)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC152","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC152","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R152<>\"n.a.\",MATCH($U152,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI152<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI152),0)","v":0},{"$f":"IF(AI152<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI152),0)","v":5},{"$f":"IF(AI152<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M152,Parameters!$A:$A,0))*(AJ152+AK152),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN152/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C152,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP152<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP152),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M152&O152,Parameters!$A:$A,0))*(AQ152)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M152=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},10.41,{"v":10.54888888888889,"d":"10.55"},null,{"$f":"Parameters!$B$6*AV152","v":{"v":0.1054888888888889,"d":"0.11"}},{"v":0,"d":"0.00"},null,{"v":0.1054888888888889,"d":"0.11"},null,{"v":10.654377777777778,"d":"10.65"},null,{"v":1017.1234000000001,"d":"1017.12"},{"v":0.9896335783783784,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J152,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J152,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM152/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C152,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL152,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG152","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF152+SUM(Distributievergoedingen!$O$12*AA152+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L152))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal2048/2048","3SA IPVPN2048/2048Premium",3,"SA IPVPN","Premium","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C153,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E153,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E153&$G153,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D153,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F153,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E153&$G153,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J153,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E153&$G153,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J153,'Tarieven ZM'!$B:$B,0)","v":53},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W153)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X153","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X153","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA153/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C153,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W153)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC153","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC153","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R153<>\"n.a.\",MATCH($U153,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI153<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI153),0)","v":0},{"$f":"IF(AI153<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI153),0)","v":5},{"$f":"IF(AI153<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M153,Parameters!$A:$A,0))*(AJ153+AK153),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN153/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C153,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP153<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP153),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M153&O153,Parameters!$A:$A,0))*(AQ153)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M153=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},17.82,{"v":17.95888888888889,"d":"17.96"},null,{"$f":"Parameters!$B$6*AV153","v":{"v":0.1795888888888889,"d":"0.18"}},{"v":0,"d":"0.00"},null,{"v":0.1795888888888889,"d":"0.18"},null,{"v":18.13847777777778,"d":"18.14"},null,{"v":1009.6393,"d":"1009.64"},{"v":0.9823517513513513,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J153,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J153,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM153/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C153,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL153,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG153","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF153+SUM(Distributievergoedingen!$O$12*AA153+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L153))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal3072/3072","3SA IPVPN3072/3072Premium",3,"SA IPVPN","Premium","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C154,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E154,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E154&$G154,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D154,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F154,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E154&$G154,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J154,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E154&$G154,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J154,'Tarieven ZM'!$B:$B,0)","v":54},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W154)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X154","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X154","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA154/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C154,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W154)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC154","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC154","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R154<>\"n.a.\",MATCH($U154,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI154<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI154),0)","v":0},{"$f":"IF(AI154<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI154),0)","v":5},{"$f":"IF(AI154<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M154,Parameters!$A:$A,0))*(AJ154+AK154),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN154/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C154,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP154<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP154),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M154&O154,Parameters!$A:$A,0))*(AQ154)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M154=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV154","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J154,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J154,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM154/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C154,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL154,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG154","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF154+SUM(Distributievergoedingen!$O$12*AA154+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L154))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal4096/1024","3SA IPVPN4096/1024Premium",3,"SA IPVPN","Premium","nvt","nationaal","4096/1024",null,"SA IPVPN4096/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C155,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E155,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E155&$G155,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D155,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F155,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E155&$G155,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J155,Mapping!$B:$B,0))","v":"5 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E155&$G155,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J155,'Tarieven ZM'!$B:$B,0)","v":55},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W155)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X155","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X155","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA155/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C155,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W155)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC155","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC155","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R155<>\"n.a.\",MATCH($U155,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":144},{"$f":"IF(AI155<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI155),0)","v":0},{"$f":"IF(AI155<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI155),0)","v":5},{"$f":"IF(AI155<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M155,Parameters!$A:$A,0))*(AJ155+AK155),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN155/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C155,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},144,{"$f":"IF(AP155<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP155),0)","v":17.29},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M155&O155,Parameters!$A:$A,0))*(AQ155)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M155=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},20.29,{"v":20.42888888888889,"d":"20.43"},null,{"$f":"Parameters!$B$6*AV155","v":{"v":0.20428888888888888,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.20428888888888888,"d":"0.20"},null,{"v":20.633177777777778,"d":"20.63"},null,{"v":1007.1446000000001,"d":"1007.14"},{"v":0.9799244756756758,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J155,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J155,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM155/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C155,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL155,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG155","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF155+SUM(Distributievergoedingen!$O$12*AA155+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L155))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal4096/4096","3SA IPVPN4096/4096Premium",3,"SA IPVPN","Premium","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C156,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E156,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E156&$G156,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D156,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F156,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E156&$G156,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J156,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E156&$G156,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J156,'Tarieven ZM'!$B:$B,0)","v":56},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W156)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X156","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X156","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA156/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C156,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W156)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC156","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC156","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R156<>\"n.a.\",MATCH($U156,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI156<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI156),0)","v":0},{"$f":"IF(AI156<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI156),0)","v":5},{"$f":"IF(AI156<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M156,Parameters!$A:$A,0))*(AJ156+AK156),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN156/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C156,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP156<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP156),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M156&O156,Parameters!$A:$A,0))*(AQ156)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M156=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},21.53,{"v":21.66888888888889,"d":"21.67"},null,{"$f":"Parameters!$B$6*AV156","v":{"v":0.2166888888888889,"d":"0.22"}},{"v":0,"d":"0.00"},null,{"v":0.2166888888888889,"d":"0.22"},null,{"v":21.88557777777778,"d":"21.89"},null,{"v":1005.8922,"d":"1005.89"},{"v":0.9787059243243242,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J156,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J156,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM156/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C156,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL156,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG156","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF156+SUM(Distributievergoedingen!$O$12*AA156+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L156))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal8192/1024","3SA IPVPN8192/1024Premium",3,"SA IPVPN","Premium","nvt","nationaal","8192/1024",null,"SA IPVPN8192/1024Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C157,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E157,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E157&$G157,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D157,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F157,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E157&$G157,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J157,Mapping!$B:$B,0))","v":"10 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E157&$G157,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J157,'Tarieven ZM'!$B:$B,0)","v":57},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W157)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X157","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X157","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA157/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C157,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W157)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC157","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC157","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R157<>\"n.a.\",MATCH($U157,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":145},{"$f":"IF(AI157<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI157),0)","v":0},{"$f":"IF(AI157<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI157),0)","v":5},{"$f":"IF(AI157<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M157,Parameters!$A:$A,0))*(AJ157+AK157),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN157/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C157,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},145,{"$f":"IF(AP157<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP157),0)","v":22.24},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M157&O157,Parameters!$A:$A,0))*(AQ157)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M157=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},25.24,{"v":25.378888888888888,"d":"25.38"},null,{"$f":"Parameters!$B$6*AV157","v":{"v":0.2537888888888889,"d":"0.25"}},{"v":0,"d":"0.00"},null,{"v":0.2537888888888889,"d":"0.25"},null,{"v":25.632677777777776,"d":"25.63"},null,{"v":1002.1451000000001,"d":"1002.15"},{"v":0.9750600972972974,"d":"98%"},false,null,"ja",null,{"$f":"VLOOKUP(J157,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J157,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM157/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C157,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL157,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG157","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF157+SUM(Distributievergoedingen!$O$12*AA157+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L157))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal8192/8192","3SA IPVPN8192/8192Premium",3,"SA IPVPN","Premium","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C158,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E158,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E158&$G158,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D158,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F158,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E158&$G158,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J158,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E158&$G158,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J158,'Tarieven ZM'!$B:$B,0)","v":58},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W158)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X158","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X158","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA158/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C158,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W158)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC158","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC158","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R158<>\"n.a.\",MATCH($U158,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI158<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI158),0)","v":0},{"$f":"IF(AI158<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI158),0)","v":5},{"$f":"IF(AI158<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M158,Parameters!$A:$A,0))*(AJ158+AK158),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN158/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C158,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP158<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP158),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M158&O158,Parameters!$A:$A,0))*(AQ158)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M158=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV158","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J158,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J158,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM158/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C158,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL158,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG158","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF158+SUM(Distributievergoedingen!$O$12*AA158+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L158))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]
["3SA IPVPNPremiumnationaal10240/10240","3SA IPVPN10240/10240Premium",3,"SA IPVPN","Premium","nvt","nationaal","10240/10240",null,"SA IPVPN10240/10240Premium",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C159,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E159,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$I:$I,MATCH($E159&$G159,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D159,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F159,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$J:$J,MATCH($E159&$G159,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH($J159,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$K:$K,MATCH($E159&$G159,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J159,'Tarieven ZM'!$B:$B,0)","v":59},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W159)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X159","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X159","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA159/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C159,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W159)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC159","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC159","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R159<>\"n.a.\",MATCH($U159,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI159<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI159),0)","v":0},{"$f":"IF(AI159<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI159),0)","v":5},{"$f":"IF(AI159<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M159,Parameters!$A:$A,0))*(AJ159+AK159),0)","v":{"v":0,"d":"0.0"}},null,{"v":5,"d":"5.00"},{"$f":"AN159/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C159,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP159<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP159),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M159&O159,Parameters!$A:$A,0))*(AQ159)","v":{"v":0,"d":"0.0"}},{"$f":"Parameters!$D$54","v":{"v":2,"d":"2.00"}},{"$f":"IF(M159=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},29.28,{"v":29.41888888888889,"d":"29.42"},null,{"$f":"Parameters!$B$6*AV159","v":{"v":0.2941888888888889,"d":"0.29"}},{"v":0,"d":"0.00"},null,{"v":0.2941888888888889,"d":"0.29"},null,{"v":29.71307777777778,"d":"29.71"},null,{"v":998.0647,"d":"998.06"},{"v":0.9710899783783783,"d":"97%"},false,null,"ja",null,{"$f":"VLOOKUP(J159,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J159,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM159/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C159,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"Parameters!$D$59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL159,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},null,{"$f":"Parameters!$B$12*AG159","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF159+SUM(Distributievergoedingen!$O$12*AA159+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L159))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":216.55555555555554,"d":"216.56"},null,{"v":811.2222222222223,"d":"811.22"},{"v":0.7892972972972974,"d":"79%"},false]

{"sheet":"Rekenblad Service level lijn","index":19,"n_rows":72,"n_cols":79,"rows_kept":72,"merged":[[0,22,0,32],[0,34,0,47],[0,49,0,52],[0,56,0,58],[0,64,0,67],[0,69,0,72],[0,76,0,78],[1,2,1,9],[1,11,1,20],[1,22,1,27],[1,28,1,31],[1,34,1,40],[1,41,1,46]]}
[{"$nulls":22},"RETAIL PRIJZEN",{"$nulls":11},"WHOLESALE KOSTEN",{"$nulls":14},"RETAILKOSTEN",{"$nulls":6},"SQUEEZE TOETS",{"$nulls":3},"REDEN VAN UITSLUITING TARIEFCOMBINATIES",{"$nulls":3},"ULL",{"$nulls":4},"RETAILKOSTEN ULL",{"$nulls":4},"ULL incl retail",null,"SQUEEZE TOETS ULL"]
[null,null,"dimensies retail",{"$nulls":8},"dimensies wholesale",{"$nulls":10},"VVE",{"$nulls":5},"VVA",{"$nulls":3},"Totalen",null,"VVE",{"$nulls":6},"VVA",{"$nulls":5},"Totalen",{"$nulls":6},"TOTAAL",{"$nulls":19},"TOTAAL"]
["Identifier rekenblad totaal","Identifier transfersheet","ZM Contractduur","ZM Access type","ZM VPN kwaliteit","ZM VPN Service Level","ZM Graafafstand","Wholesale new line","Shared / unshared","ZM identifier",null,"WO Contractduur","WBA","WO Access type","WO VPN Service Level",null,"offnet kosten","Wholesale new line","Shared / unshared","WO identifier VVE","WO identifier VVA",null,"rij tariefblad","VVE","ZMtermijnkorting servicelevel VVE","ZMSalesMandaatVVE","VVE netto","VVE netto (mnd)","VVA","ZMtermijnkorting servicelevel VVA","ZMSalesMandaatVVA","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"rij W&O blad VVE","VVE connect","VVE disconnect","WOkortingVVE","Aanschafkosten","VVE netto","VVE netto (mnd)","rij W&O blad VVA","VVA","WOkortingVVA","Offnet kosten (mnd)",0,"VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"RTO (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"VVA netto + VVE netto + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?",null,"Wordt tariefcombinatie getoetst?","Reden van ontbreken toetsing (en dus foutmelding(en) in formules)",null,"WO identifier ULL","VVE netto","VVE netto (mnd)","VVA netto (mnd)","ULL totaal (mnd)",null,"NRK (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"ULL + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"C4&D4&E4&F4","v":"1ADSLPremiumwinkeluren"},{"$f":"A4","v":"1ADSLPremiumwinkeluren"},1,"ADSL","Premium","winkeluren","nvt","nvt","nvt",{"$f":"D4&E4&F4","v":"ADSLPremiumwinkeluren"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C4,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E4,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J4,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J4,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M4&N4&O4","v":"WBA ZM EthernetADSL7x24"},{"$f":"T4","v":"WBA ZM EthernetADSL7x24"},null,{"$f":"MATCH($J4,'Tarieven ZM'!$B:$B,0)","v":111},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X4","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X4:Z4)","v":1000},{"$f":"AA4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"SUM(AC4:AE4)","v":1000},{"$f":"SUM(AB4,AF4)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T4,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI4),0)","v":0},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI4),0)","v":0},{"$f":"IF(AI4<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M4,Parameters!$A:$A,0))*(AJ4+AK4),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ4:AM4)","v":0},{"$f":"AN4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U4,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP4<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP4),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M4&$N4,Parameters!$A:$A,0))*(AQ4)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ4:AT4)","v":8.12},{"$f":"SUM(AO4,AU4)","v":8.12},null,{"$f":"Parameters!$B$6*AV4","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX4:AZ4)","v":{"v":0.0812,"d":"0.08"}},null,{"$f":"SUM(AV4,BA4)","v":{"v":8.2012,"d":"8.20"}},null,{"$f":"AG4-BC4","v":{"v":1019.5765777777779,"d":"1019.58"}},{"$f":"IF(AG4=0,-999%,BE4/AG4)","v":{"v":0.992020454054054,"d":"99%"}},{"$f":"BF4<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J4,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"N4&O4","v":"ADSL7x24"},{"v":0,"d":"0.00"},{"$f":"BM4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL4,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},{"$f":"BN4+BO4","v":8.13},null,{"$f":"Parameters!$B$12*AG4","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF4+SUM(Distributievergoedingen!$O$12*AA4+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L4))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR4:BT4)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP4,BU4)","v":{"v":223.68555555555554,"d":"223.69"}},null,{"$f":"AG4-BW4","v":{"v":804.0922222222223,"d":"804.09"}},{"$f":"IF(AG4=0,-999%,BY4/AG4)","v":{"v":0.78236,"d":"78%"}},{"$f":"BZ4<0","v":false}]
["1ADSLBasic7x24","1ADSLBasic7x24",1,"ADSL","Basic","7x24","nvt","nvt","nvt","ADSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C5,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E5,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J5,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J5,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H5,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I5,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetADSL7x24","WBA CM EthernetADSL7x24",null,{"$f":"MATCH($J5,'Tarieven ZM'!$B:$B,0)","v":112},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X5","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC5","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T5,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI5),0)","v":0},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI5),0)","v":0},{"$f":"IF(AI5<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M5,Parameters!$A:$A,0))*(AJ5+AK5),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U5,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AP5<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP5),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M5&$N5,Parameters!$A:$A,0))*(AQ5)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV5","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J5,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"N5&O5","v":"ADSL7x24"},{"v":0,"d":"0.00"},{"$f":"BM5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL5,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},{"$f":"BN5+BO5","v":8.13},null,{"$f":"Parameters!$B$12*AG5","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF5+SUM(Distributievergoedingen!$O$12*AA5+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L5))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR5:BT5)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP5,BU5)","v":{"v":223.68555555555554,"d":"223.69"}},null,{"$f":"AG5-BW5","v":{"v":804.0922222222223,"d":"804.09"}},{"$f":"IF(AG5=0,-999%,BY5/AG5)","v":{"v":0.78236,"d":"78%"}},{"$f":"BZ5<0","v":false}]
["1ADSLPremium7x24","1ADSLPremium7x24",1,"ADSL","Premium","7x24","nvt","nvt","nvt","ADSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C6,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E6,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J6,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J6,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H6,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I6,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSL7x24","WBA ZM EthernetADSL7x24",null,{"$f":"MATCH($J6,'Tarieven ZM'!$B:$B,0)","v":113},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X6","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC6","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T6,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI6),0)","v":0},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI6),0)","v":0},{"$f":"IF(AI6<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M6,Parameters!$A:$A,0))*(AJ6+AK6),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U6,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP6<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP6),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M6&$N6,Parameters!$A:$A,0))*(AQ6)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV6","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J6,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL6,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG6","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF6+SUM(Distributievergoedingen!$O$12*AA6+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L6))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR6:BT6)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP6,BU6)","v":{"v":223.68555555555554,"d":"223.69"}},null,{"$f":"AG6-BW6","v":{"v":804.0922222222223,"d":"804.09"}},{"$f":"IF(AG6=0,-999%,BY6/AG6)","v":{"v":0.78236,"d":"78%"}},{"$f":"BZ6<0","v":false}]
["1SDSLBasicwinkeluren","1SDSLBasicwinkeluren",1,"SDSL","Basic","winkeluren","nvt","nvt","nvt",{"$f":"D7&E7&F7","v":"SDSLBasicwinkeluren"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C7,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E7,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J7,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J7,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H7,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I7,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J7,'Tarieven ZM'!$B:$B,0)","v":114},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X7","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC7","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T7,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI7),0)","v":0},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI7),0)","v":0},{"$f":"IF(AI7<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M7,Parameters!$A:$A,0))*(AJ7+AK7),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U7,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP7<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP7),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M7&$N7,Parameters!$A:$A,0))*(AQ7)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV7","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J7,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL7,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG7","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF7+SUM(Distributievergoedingen!$O$12*AA7+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L7))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["1SDSLPremiumwinkeluren","1SDSLPremiumwinkeluren",1,"SDSL","Premium","winkeluren","nvt","nvt","nvt","SDSLPremiumwinkeluren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C8,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E8,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J8,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J8,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H8,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I8,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J8,'Tarieven ZM'!$B:$B,0)","v":115},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X8","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC8","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T8,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI8),0)","v":0},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI8),0)","v":0},{"$f":"IF(AI8<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M8,Parameters!$A:$A,0))*(AJ8+AK8),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U8,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP8<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP8),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M8&$N8,Parameters!$A:$A,0))*(AQ8)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV8","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J8,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL8,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG8","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF8+SUM(Distributievergoedingen!$O$12*AA8+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L8))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["1SDSLBasic7x24","1SDSLBasic7x24",1,"SDSL","Basic","7x24","nvt","nvt","nvt","SDSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C9,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E9,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J9,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J9,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H9,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I9,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J9,'Tarieven ZM'!$B:$B,0)","v":116},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X9","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC9","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T9,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI9),0)","v":0},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI9),0)","v":0},{"$f":"IF(AI9<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M9,Parameters!$A:$A,0))*(AJ9+AK9),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U9,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP9<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP9),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M9&$N9,Parameters!$A:$A,0))*(AQ9)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV9","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J9,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL9,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG9","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF9+SUM(Distributievergoedingen!$O$12*AA9+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L9))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["1SDSLPremium7x24","1SDSLPremium7x24",1,"SDSL","Premium","7x24","nvt","nvt","nvt","SDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C10,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E10,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J10,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J10,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H10,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I10,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J10,'Tarieven ZM'!$B:$B,0)","v":117},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X10","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC10","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T10,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI10),0)","v":0},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI10),0)","v":0},{"$f":"IF(AI10<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M10,Parameters!$A:$A,0))*(AJ10+AK10),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U10,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP10<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP10),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M10&$N10,Parameters!$A:$A,0))*(AQ10)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV10","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J10,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL10,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG10","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF10+SUM(Distributievergoedingen!$O$12*AA10+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L10))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
[{"$f":"C11&D11&E11&F11","v":"1VDSLEntry7x24"},{"$f":"A11","v":"1VDSLEntry7x24"},1,"VDSL","Entry","7x24","nvt","nvt","nvt","VDSLEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C11,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E11,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J11,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J11,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H11,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I11,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSL7x24","WBA CM EthernetVDSL7x24",null,{"$f":"MATCH($J11,'Tarieven ZM'!$B:$B,0)","v":118},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X11","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X11:Z11)","v":1000},{"$f":"AA11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC11","v":0},{"$f":"SUM(AC11:AE11)","v":1000},{"$f":"SUM(AB11,AF11)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T11,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI11),0)","v":0},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI11),0)","v":0},{"$f":"IF(AI11<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M11,Parameters!$A:$A,0))*(AJ11+AK11),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U11,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP11<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP11),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M11&$N11,Parameters!$A:$A,0))*(AQ11)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV11","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J11,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL11,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG11","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF11+SUM(Distributievergoedingen!$O$12*AA11+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L11))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["1VDSLPremium7x24","1VDSLPremium7x24",1,"VDSL","Premium","7x24","nvt","nvt","nvt","VDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C12,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E12,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J12,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J12,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H12,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I12,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J12,'Tarieven ZM'!$B:$B,0)","v":119},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X12","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC12","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T12,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI12),0)","v":0},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI12),0)","v":0},{"$f":"IF(AI12<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M12,Parameters!$A:$A,0))*(AJ12+AK12),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U12,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP12<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP12),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M12&$N12,Parameters!$A:$A,0))*(AQ12)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV12","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J12,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL12,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG12","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF12+SUM(Distributievergoedingen!$O$12*AA12+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L12))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["1VDSL BondingEntry7x24","1VDSL BondingEntry7x24",1,"VDSL Bonding","Entry","7x24","nvt","nvt","nvt","VDSL BondingEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C13,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E13,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J13,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J13,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H13,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I13,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M13&N13&O13","v":"WBA CM EthernetVDSL7x24"},{"$f":"T13","v":"WBA CM EthernetVDSL7x24"},null,{"$f":"MATCH($J13,'Tarieven ZM'!$B:$B,0)","v":120},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X13","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X13:Z13)","v":1000},{"$f":"AA13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC13","v":0},{"$f":"SUM(AC13:AE13)","v":1000},{"$f":"SUM(AB13,AF13)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T13,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI13),0)","v":0},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI13),0)","v":0},{"$f":"IF(AI13<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M13,Parameters!$A:$A,0))*(AJ13+AK13),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ13:AM13)","v":0},{"$f":"AN13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U13,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP13<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP13),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M13&$N13,Parameters!$A:$A,0))*(AQ13)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"$f":"SUM(AQ13:AT13)","v":{"v":13.599,"d":"13.60"}},{"$f":"SUM(AO13,AU13)","v":{"v":13.599,"d":"13.60"}},null,{"$f":"Parameters!$B$6*AV13","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX13:AZ13)","v":{"v":0.13599,"d":"0.14"}},null,{"$f":"SUM(AV13,BA13)","v":{"v":13.73499,"d":"13.73"}},null,{"$f":"AG13-BC13","v":{"v":1014.0427877777778,"d":"1014.04"}},{"$f":"IF(AG13=0,-999%,BE13/AG13)","v":{"v":0.9866362259459459,"d":"99%"}},{"$f":"BF13<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J13,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL13,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},{"$f":"BN13+BO13","v":8.13},null,{"$f":"Parameters!$B$12*AG13","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF13+SUM(Distributievergoedingen!$O$12*AA13+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L13))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR13:BT13)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP13,BU13)","v":{"v":223.68555555555554,"d":"223.69"}},null,{"$f":"AG13-BW13","v":{"v":804.0922222222223,"d":"804.09"}},{"$f":"IF(AG13=0,-999%,BY13/AG13)","v":{"v":0.78236,"d":"78%"}},{"$f":"BZ13<0","v":false}]
["1VDSL BondingPremium7x24","1VDSL BondingPremium7x24",1,"VDSL Bonding","Premium","7x24","nvt","nvt","nvt","VDSL BondingPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C14,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E14,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J14,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J14,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H14,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I14,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J14,'Tarieven ZM'!$B:$B,0)","v":121},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X14","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC14","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T14,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI14),0)","v":0},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI14),0)","v":0},{"$f":"IF(AI14<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M14,Parameters!$A:$A,0))*(AJ14+AK14),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U14,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP14<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP14),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M14&$N14,Parameters!$A:$A,0))*(AQ14)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV14","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J14,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL14,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG14","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF14+SUM(Distributievergoedingen!$O$12*AA14+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L14))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
[{"$f":"C15&D15&E15&F15","v":"1ADSLEntrykantooruren"},{"$f":"A15","v":"1ADSLEntrykantooruren"},1,"ADSL","Entry","kantooruren","nvt","nvt","nvt",{"$f":"D15&E15&F15","v":"ADSLEntrykantooruren"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C15,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E15,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J15,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J15,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H15,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I15,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M15&N15&O15","v":"WBA CM EthernetADSLStandard"},{"$f":"T15","v":"WBA CM EthernetADSLStandard"},null,{"$f":"MATCH($J15,'Tarieven ZM'!$B:$B,0)","v":125},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X15","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X15:Z15)","v":1000},{"$f":"AA15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC15","v":0},{"$f":"SUM(AC15:AE15)","v":1000},{"$f":"SUM(AB15,AF15)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T15,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI15),0)","v":0},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI15),0)","v":0},{"$f":"IF(AI15<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M15,Parameters!$A:$A,0))*(AJ15+AK15),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ15:AM15)","v":0},{"$f":"AN15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U15,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AP15<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP15),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M15&$N15,Parameters!$A:$A,0))*(AQ15)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ15:AT15)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AO15,AU15)","v":{"v":0,"d":"0.00"}},null,{"$f":"Parameters!$B$6*AV15","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX15:AZ15)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(AV15,BA15)","v":{"v":0,"d":"0.00"}},null,{"$f":"AG15-BC15","v":{"v":1027.7777777777778,"d":"1027.78"}},{"$f":"IF(AG15=0,-999%,BE15/AG15)","v":{"v":1,"d":"100%"}},{"$f":"BF15<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J15,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL15,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"$f":"BN15+BO15","v":{"v":0,"d":"0.00"}},null,{"$f":"Parameters!$B$12*AG15","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF15+SUM(Distributievergoedingen!$O$12*AA15+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L15))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR15:BT15)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP15,BU15)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"AG15-BW15","v":{"v":812.2222222222223,"d":"812.22"}},{"$f":"IF(AG15=0,-999%,BY15/AG15)","v":{"v":0.7902702702702703,"d":"79%"}},{"$f":"BZ15<0","v":false}]
["1ADSLPremiumkantooruren","1ADSLPremiumkantooruren",1,"ADSL","Premium","kantooruren","nvt","nvt","nvt","ADSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C16,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E16,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J16,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J16,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H16,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I16,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSLStandard","WBA ZM EthernetADSLStandard",null,{"$f":"MATCH($J16,'Tarieven ZM'!$B:$B,0)","v":126},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X16","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC16","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T16,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI16),0)","v":0},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI16),0)","v":0},{"$f":"IF(AI16<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M16,Parameters!$A:$A,0))*(AJ16+AK16),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U16,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AP16<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP16),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M16&$N16,Parameters!$A:$A,0))*(AQ16)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV16","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J16,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL16,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG16","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF16+SUM(Distributievergoedingen!$O$12*AA16+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L16))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLEntrykantooruren","1SDSLEntrykantooruren",1,"SDSL","Entry","kantooruren","nvt","nvt","nvt","SDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C17,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E17,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J17,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J17,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H17,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I17,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSLStandard","WBA CM EthernetSDSLStandard",null,{"$f":"MATCH($J17,'Tarieven ZM'!$B:$B,0)","v":127},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X17","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC17","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T17,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI17),0)","v":0},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI17),0)","v":0},{"$f":"IF(AI17<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M17,Parameters!$A:$A,0))*(AJ17+AK17),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U17,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AP17<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP17),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M17&$N17,Parameters!$A:$A,0))*(AQ17)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV17","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J17,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL17,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG17","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF17+SUM(Distributievergoedingen!$O$12*AA17+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L17))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLPremiumkantooruren","1SDSLPremiumkantooruren",1,"SDSL","Premium","kantooruren","nvt","nvt","nvt","SDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C18,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E18,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J18,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J18,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H18,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I18,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSLStandard","WBA ZM EthernetSDSLStandard",null,{"$f":"MATCH($J18,'Tarieven ZM'!$B:$B,0)","v":128},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X18","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC18","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T18,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI18),0)","v":0},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI18),0)","v":0},{"$f":"IF(AI18<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M18,Parameters!$A:$A,0))*(AJ18+AK18),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U18,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AP18<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP18),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M18&$N18,Parameters!$A:$A,0))*(AQ18)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV18","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J18,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL18,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG18","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF18+SUM(Distributievergoedingen!$O$12*AA18+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L18))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLEntrykantooruren","1VDSLEntrykantooruren",1,"VDSL","Entry","kantooruren","nvt","nvt","nvt","VDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C19,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E19,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J19,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J19,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H19,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I19,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J19,'Tarieven ZM'!$B:$B,0)","v":129},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X19","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC19","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T19,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI19),0)","v":0},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI19),0)","v":0},{"$f":"IF(AI19<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M19,Parameters!$A:$A,0))*(AJ19+AK19),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U19,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP19<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP19),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M19&$N19,Parameters!$A:$A,0))*(AQ19)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV19","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J19,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL19,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG19","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF19+SUM(Distributievergoedingen!$O$12*AA19+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L19))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLPremiumkantooruren","1VDSLPremiumkantooruren",1,"VDSL","Premium","kantooruren","nvt","nvt","nvt","VDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C20,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E20,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J20,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J20,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H20,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I20,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J20,'Tarieven ZM'!$B:$B,0)","v":130},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X20","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC20","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T20,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI20),0)","v":0},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI20),0)","v":0},{"$f":"IF(AI20<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M20,Parameters!$A:$A,0))*(AJ20+AK20),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U20,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP20<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP20),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M20&$N20,Parameters!$A:$A,0))*(AQ20)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV20","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J20,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL20,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG20","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF20+SUM(Distributievergoedingen!$O$12*AA20+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L20))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSL BondingEntrykantooruren","1VDSL BondingEntrykantooruren",1,"VDSL Bonding","Entry","kantooruren","nvt","nvt","nvt","VDSL BondingEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C21,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E21,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J21,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J21,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H21,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I21,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J21,'Tarieven ZM'!$B:$B,0)","v":131},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X21","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC21","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T21,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI21),0)","v":0},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI21),0)","v":0},{"$f":"IF(AI21<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M21,Parameters!$A:$A,0))*(AJ21+AK21),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U21,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP21<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP21),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M21&$N21,Parameters!$A:$A,0))*(AQ21)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV21","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J21,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL21,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG21","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF21+SUM(Distributievergoedingen!$O$12*AA21+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L21))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSL BondingPremiumkantooruren","1VDSL BondingPremiumkantooruren",1,"VDSL Bonding","Premium","kantooruren","nvt","nvt","nvt","VDSL BondingPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C22,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E22,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J22,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J22,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H22,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I22,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J22,'Tarieven ZM'!$B:$B,0)","v":132},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X22","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC22","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T22,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI22),0)","v":0},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI22),0)","v":0},{"$f":"IF(AI22<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M22,Parameters!$A:$A,0))*(AJ22+AK22),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U22,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP22<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP22),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M22&$N22,Parameters!$A:$A,0))*(AQ22)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV22","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J22,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL22,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG22","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF22+SUM(Distributievergoedingen!$O$12*AA22+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L22))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNEntrykantooruren","1SA IPVPNEntrykantooruren",1,"SA IPVPN","Entry","kantooruren","nvt","nvt","nvt","SA IPVPNEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C23,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E23,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J23,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J23,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H23,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I23,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetFttHStandard","WBA CM EthernetFttHStandard",null,{"$f":"MATCH($J23,'Tarieven ZM'!$B:$B,0)","v":133},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X23","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC23","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T23,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI23),0)","v":0},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI23),0)","v":0},{"$f":"IF(AI23<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M23,Parameters!$A:$A,0))*(AJ23+AK23),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U23,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AP23<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP23),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M23&$N23,Parameters!$A:$A,0))*(AQ23)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J23,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHStandard",{"v":0,"d":"0.00"},{"$f":"BM23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL23,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG23","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF23+SUM(Distributievergoedingen!$O$12*AA23+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L23))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNPremiumkantooruren","1SA IPVPNPremiumkantooruren",1,"SA IPVPN","Premium","kantooruren","nvt","nvt","nvt","SA IPVPNPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C24,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E24,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J24,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J24,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H24,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I24,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttHStandard","WBA ZM EthernetFttHStandard",null,{"$f":"MATCH($J24,'Tarieven ZM'!$B:$B,0)","v":134},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X24","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC24","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T24,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI24),0)","v":0},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI24),0)","v":0},{"$f":"IF(AI24<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M24,Parameters!$A:$A,0))*(AJ24+AK24),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U24,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AP24<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP24),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M24&$N24,Parameters!$A:$A,0))*(AQ24)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J24,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHStandard",{"v":0,"d":"0.00"},{"$f":"BM24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL24,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG24","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF24+SUM(Distributievergoedingen!$O$12*AA24+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L24))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
[{"$f":"C25&D25&E25&F25","v":"1SA IPVPNEntry7x24"},{"$f":"A25","v":"1SA IPVPNEntry7x24"},1,"SA IPVPN","Entry","7x24","nvt","nvt","nvt",{"$f":"D25&E25&F25","v":"SA IPVPNEntry7x24"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C25,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E25,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J25,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J25,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H25,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I25,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M25&N25&O25","v":"WBA CM EthernetFttH7x24"},{"$f":"T25","v":"WBA CM EthernetFttH7x24"},null,{"$f":"MATCH($J25,'Tarieven ZM'!$B:$B,0)","v":122},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X25","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X25:Z25)","v":1000},{"$f":"AA25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"SUM(AC25:AE25)","v":1000},{"$f":"SUM(AB25,AF25)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T25,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI25),0)","v":0},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI25),0)","v":0},{"$f":"IF(AI25<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M25,Parameters!$A:$A,0))*(AJ25+AK25),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ25:AM25)","v":0},{"$f":"AN25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U25,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AP25<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP25),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M25&$N25,Parameters!$A:$A,0))*(AQ25)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ25:AT25)","v":15.11},{"$f":"SUM(AO25,AU25)","v":15.11},null,{"$f":"Parameters!$B$6*AV25","v":{"v":0.15109999999999998,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX25:AZ25)","v":{"v":0.15109999999999998,"d":"0.15"}},null,{"$f":"SUM(AV25,BA25)","v":{"v":15.261099999999999,"d":"15.26"}},null,{"$f":"AG25-BC25","v":{"v":1012.5166777777779,"d":"1012.52"}},{"$f":"IF(AG25=0,-999%,BE25/AG25)","v":{"v":0.9851513621621623,"d":"99%"}},{"$f":"BF25<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J25,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL25,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},{"$f":"BN25+BO25","v":13.05},null,{"$f":"Parameters!$B$12*AG25","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF25+SUM(Distributievergoedingen!$O$12*AA25+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L25))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR25:BT25)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP25,BU25)","v":{"v":228.60555555555555,"d":"228.61"}},null,{"$f":"AG25-BW25","v":{"v":799.1722222222222,"d":"799.17"}},{"$f":"IF(AG25=0,-999%,BY25/AG25)","v":{"v":0.7775729729729729,"d":"78%"}},{"$f":"BZ25<0","v":false}]
["1SA IPVPNPremium7x24","1SA IPVPNPremium7x24",1,"SA IPVPN","Premium","7x24","nvt","nvt","nvt","SA IPVPNPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C26,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E26,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J26,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J26,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H26,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I26,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttH7x24","WBA ZM EthernetFttH7x24",null,{"$f":"MATCH($J26,'Tarieven ZM'!$B:$B,0)","v":123},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X26","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC26","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T26,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI26),0)","v":0},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI26),0)","v":0},{"$f":"IF(AI26<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M26,Parameters!$A:$A,0))*(AJ26+AK26),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U26,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AP26<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP26),0)","v":{"v":15,"d":"15.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M26&$N26,Parameters!$A:$A,0))*(AQ26)","v":{"v":0,"d":"0.0"}},null,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},null,{"$f":"Parameters!$B$6*AV26","v":0.15},{"v":0,"d":"0.00"},null,0.15,null,15.15,null,{"v":1012.6277777777779,"d":"1012.63"},{"v":0.9852594594594595,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J26,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL26,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},13.05,null,{"$f":"Parameters!$B$12*AG26","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF26+SUM(Distributievergoedingen!$O$12*AA26+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L26))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":228.60555555555555,"d":"228.61"},null,{"v":799.1722222222222,"d":"799.17"},{"v":0.7775729729729729,"d":"78%"},false]
[{"$f":"C27&D27&E27&F27","v":"2ADSLPremiumwinkeluren"},{"$f":"A27","v":"2ADSLPremiumwinkeluren"},2,"ADSL","Premium","winkeluren","nvt","nvt","nvt",{"$f":"D27&E27&F27","v":"ADSLPremiumwinkeluren"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C27,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E27,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J27,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J27,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H27,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I27,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M27&N27&O27","v":"WBA ZM EthernetADSL7x24"},{"$f":"T27","v":"WBA ZM EthernetADSL7x24"},null,{"$f":"MATCH($J27,'Tarieven ZM'!$B:$B,0)","v":111},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X27","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X27:Z27)","v":1000},{"$f":"AA27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC27","v":0},{"$f":"SUM(AC27:AE27)","v":1000},{"$f":"SUM(AB27,AF27)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T27,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI27),0)","v":0},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI27),0)","v":0},{"$f":"IF(AI27<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M27,Parameters!$A:$A,0))*(AJ27+AK27),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ27:AM27)","v":0},{"$f":"AN27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U27,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP27<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP27),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M27&$N27,Parameters!$A:$A,0))*(AQ27)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ27:AT27)","v":8.12},{"$f":"SUM(AO27,AU27)","v":8.12},null,{"$f":"Parameters!$B$6*AV27","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"$f":"AG27-BC27","v":{"v":1019.5765777777779,"d":"1019.58"}},{"$f":"IF(AG27=0,-999%,BE27/AG27)","v":{"v":0.992020454054054,"d":"99%"}},{"$f":"BF27<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J27,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL27,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG27","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF27+SUM(Distributievergoedingen!$O$12*AA27+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L27))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2ADSLBasic7x24","2ADSLBasic7x24",2,"ADSL","Basic","7x24","nvt","nvt","nvt","ADSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C28,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E28,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J28,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J28,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H28,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I28,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetADSL7x24","WBA CM EthernetADSL7x24",null,{"$f":"MATCH($J28,'Tarieven ZM'!$B:$B,0)","v":112},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X28","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC28","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T28,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI28),0)","v":0},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI28),0)","v":0},{"$f":"IF(AI28<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M28,Parameters!$A:$A,0))*(AJ28+AK28),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U28,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AP28<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP28),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M28&$N28,Parameters!$A:$A,0))*(AQ28)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV28","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J28,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL28,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG28","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF28+SUM(Distributievergoedingen!$O$12*AA28+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L28))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2ADSLPremium7x24","2ADSLPremium7x24",2,"ADSL","Premium","7x24","nvt","nvt","nvt","ADSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C29,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E29,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J29,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J29,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H29,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I29,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSL7x24","WBA ZM EthernetADSL7x24",null,{"$f":"MATCH($J29,'Tarieven ZM'!$B:$B,0)","v":113},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X29","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC29","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T29,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI29),0)","v":0},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI29),0)","v":0},{"$f":"IF(AI29<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M29,Parameters!$A:$A,0))*(AJ29+AK29),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U29,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP29<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP29),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M29&$N29,Parameters!$A:$A,0))*(AQ29)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV29","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J29,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL29,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG29","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF29+SUM(Distributievergoedingen!$O$12*AA29+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L29))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2SDSLBasicwinkeluren","2SDSLBasicwinkeluren",2,"SDSL","Basic","winkeluren","nvt","nvt","nvt","SDSLBasicwinkeluren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C30,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E30,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J30,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J30,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H30,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I30,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J30,'Tarieven ZM'!$B:$B,0)","v":114},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X30","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC30","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T30,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI30),0)","v":0},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI30),0)","v":0},{"$f":"IF(AI30<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M30,Parameters!$A:$A,0))*(AJ30+AK30),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U30,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP30<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP30),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M30&$N30,Parameters!$A:$A,0))*(AQ30)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV30","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J30,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL30,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG30","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF30+SUM(Distributievergoedingen!$O$12*AA30+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L30))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["2SDSLPremiumwinkeluren","2SDSLPremiumwinkeluren",2,"SDSL","Premium","winkeluren","nvt","nvt","nvt","SDSLPremiumwinkeluren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C31,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E31,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J31,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J31,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H31,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I31,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J31,'Tarieven ZM'!$B:$B,0)","v":115},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X31","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC31","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T31,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI31),0)","v":0},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI31),0)","v":0},{"$f":"IF(AI31<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M31,Parameters!$A:$A,0))*(AJ31+AK31),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U31,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP31<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP31),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M31&$N31,Parameters!$A:$A,0))*(AQ31)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV31","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J31,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL31,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG31","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF31+SUM(Distributievergoedingen!$O$12*AA31+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L31))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["2SDSLBasic7x24","2SDSLBasic7x24",2,"SDSL","Basic","7x24","nvt","nvt","nvt","SDSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C32,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E32,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J32,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J32,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H32,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I32,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J32,'Tarieven ZM'!$B:$B,0)","v":116},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X32","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC32","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T32,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI32),0)","v":0},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI32),0)","v":0},{"$f":"IF(AI32<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M32,Parameters!$A:$A,0))*(AJ32+AK32),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U32,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP32<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP32),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M32&$N32,Parameters!$A:$A,0))*(AQ32)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV32","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J32,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL32,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG32","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF32+SUM(Distributievergoedingen!$O$12*AA32+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L32))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["2SDSLPremium7x24","2SDSLPremium7x24",2,"SDSL","Premium","7x24","nvt","nvt","nvt","SDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C33,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E33,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J33,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J33,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H33,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I33,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J33,'Tarieven ZM'!$B:$B,0)","v":117},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X33","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC33","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T33,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI33),0)","v":0},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI33),0)","v":0},{"$f":"IF(AI33<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M33,Parameters!$A:$A,0))*(AJ33+AK33),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U33,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP33<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP33),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M33&$N33,Parameters!$A:$A,0))*(AQ33)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV33","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J33,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL33,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG33","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF33+SUM(Distributievergoedingen!$O$12*AA33+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L33))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["2VDSLEntry7x24","2VDSLEntry7x24",2,"VDSL","Entry","7x24","nvt","nvt","nvt","VDSLEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C34,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E34,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J34,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J34,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H34,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I34,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSL7x24","WBA CM EthernetVDSL7x24",null,{"$f":"MATCH($J34,'Tarieven ZM'!$B:$B,0)","v":118},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X34","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC34","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T34,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI34),0)","v":0},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI34),0)","v":0},{"$f":"IF(AI34<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M34,Parameters!$A:$A,0))*(AJ34+AK34),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U34,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP34<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP34),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M34&$N34,Parameters!$A:$A,0))*(AQ34)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV34","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J34,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL34,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG34","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF34+SUM(Distributievergoedingen!$O$12*AA34+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L34))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2VDSLPremium7x24","2VDSLPremium7x24",2,"VDSL","Premium","7x24","nvt","nvt","nvt","VDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C35,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E35,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J35,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J35,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H35,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I35,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J35,'Tarieven ZM'!$B:$B,0)","v":119},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X35","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC35","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T35,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI35),0)","v":0},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI35),0)","v":0},{"$f":"IF(AI35<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M35,Parameters!$A:$A,0))*(AJ35+AK35),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U35,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP35<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP35),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M35&$N35,Parameters!$A:$A,0))*(AQ35)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV35","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J35,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL35,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG35","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF35+SUM(Distributievergoedingen!$O$12*AA35+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L35))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2VDSL BondingEntry7x24","2VDSL BondingEntry7x24",2,"VDSL Bonding","Entry","7x24","nvt","nvt","nvt","VDSL BondingEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C36,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E36,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J36,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J36,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H36,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I36,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSL7x24","WBA CM EthernetVDSL7x24",null,{"$f":"MATCH($J36,'Tarieven ZM'!$B:$B,0)","v":120},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X36","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC36","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T36,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI36),0)","v":0},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI36),0)","v":0},{"$f":"IF(AI36<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M36,Parameters!$A:$A,0))*(AJ36+AK36),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U36,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP36<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP36),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M36&$N36,Parameters!$A:$A,0))*(AQ36)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV36","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J36,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL36,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG36","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF36+SUM(Distributievergoedingen!$O$12*AA36+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L36))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2VDSL BondingPremium7x24","2VDSL BondingPremium7x24",2,"VDSL Bonding","Premium","7x24","nvt","nvt","nvt","VDSL BondingPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C37,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E37,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J37,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J37,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H37,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I37,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J37,'Tarieven ZM'!$B:$B,0)","v":121},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X37","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC37","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T37,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI37),0)","v":0},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI37),0)","v":0},{"$f":"IF(AI37<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M37,Parameters!$A:$A,0))*(AJ37+AK37),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U37,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP37<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP37),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M37&$N37,Parameters!$A:$A,0))*(AQ37)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV37","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J37,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL37,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG37","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF37+SUM(Distributievergoedingen!$O$12*AA37+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L37))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["2ADSLEntrykantooruren","2ADSLEntrykantooruren",2,"ADSL","Entry","kantooruren","nvt","nvt","nvt","ADSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C38,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E38,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J38,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J38,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H38,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I38,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetADSLStandard","WBA CM EthernetADSLStandard",null,{"$f":"MATCH($J38,'Tarieven ZM'!$B:$B,0)","v":125},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X38","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC38","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T38,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI38),0)","v":0},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI38),0)","v":0},{"$f":"IF(AI38<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M38,Parameters!$A:$A,0))*(AJ38+AK38),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U38,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AP38<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP38),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M38&$N38,Parameters!$A:$A,0))*(AQ38)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV38","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J38,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL38,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG38","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF38+SUM(Distributievergoedingen!$O$12*AA38+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L38))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLPremiumkantooruren","2ADSLPremiumkantooruren",2,"ADSL","Premium","kantooruren","nvt","nvt","nvt","ADSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C39,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E39,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J39,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J39,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H39,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I39,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSLStandard","WBA ZM EthernetADSLStandard",null,{"$f":"MATCH($J39,'Tarieven ZM'!$B:$B,0)","v":126},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X39","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC39","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T39,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI39),0)","v":0},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI39),0)","v":0},{"$f":"IF(AI39<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M39,Parameters!$A:$A,0))*(AJ39+AK39),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U39,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AP39<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP39),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M39&$N39,Parameters!$A:$A,0))*(AQ39)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV39","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J39,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL39,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG39","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF39+SUM(Distributievergoedingen!$O$12*AA39+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L39))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLEntrykantooruren","2SDSLEntrykantooruren",2,"SDSL","Entry","kantooruren","nvt","nvt","nvt","SDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C40,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E40,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J40,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J40,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H40,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I40,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSLStandard","WBA CM EthernetSDSLStandard",null,{"$f":"MATCH($J40,'Tarieven ZM'!$B:$B,0)","v":127},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X40","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC40","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T40,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI40),0)","v":0},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI40),0)","v":0},{"$f":"IF(AI40<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M40,Parameters!$A:$A,0))*(AJ40+AK40),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U40,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AP40<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP40),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M40&$N40,Parameters!$A:$A,0))*(AQ40)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV40","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J40,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL40,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG40","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF40+SUM(Distributievergoedingen!$O$12*AA40+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L40))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLPremiumkantooruren","2SDSLPremiumkantooruren",2,"SDSL","Premium","kantooruren","nvt","nvt","nvt","SDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C41,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E41,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J41,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J41,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H41,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I41,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSLStandard","WBA ZM EthernetSDSLStandard",null,{"$f":"MATCH($J41,'Tarieven ZM'!$B:$B,0)","v":128},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X41","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC41","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T41,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI41),0)","v":0},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI41),0)","v":0},{"$f":"IF(AI41<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M41,Parameters!$A:$A,0))*(AJ41+AK41),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U41,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AP41<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP41),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M41&$N41,Parameters!$A:$A,0))*(AQ41)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV41","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J41,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL41,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG41","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF41+SUM(Distributievergoedingen!$O$12*AA41+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L41))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLEntrykantooruren","2VDSLEntrykantooruren",2,"VDSL","Entry","kantooruren","nvt","nvt","nvt","VDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C42,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E42,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J42,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J42,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H42,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I42,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J42,'Tarieven ZM'!$B:$B,0)","v":129},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X42","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC42","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T42,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI42),0)","v":0},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI42),0)","v":0},{"$f":"IF(AI42<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M42,Parameters!$A:$A,0))*(AJ42+AK42),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U42,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP42<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP42),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M42&$N42,Parameters!$A:$A,0))*(AQ42)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J42,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL42,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG42","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF42+SUM(Distributievergoedingen!$O$12*AA42+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L42))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLPremiumkantooruren","2VDSLPremiumkantooruren",2,"VDSL","Premium","kantooruren","nvt","nvt","nvt","VDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C43,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E43,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J43,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J43,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H43,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I43,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J43,'Tarieven ZM'!$B:$B,0)","v":130},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X43","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC43","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T43,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI43),0)","v":0},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI43),0)","v":0},{"$f":"IF(AI43<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M43,Parameters!$A:$A,0))*(AJ43+AK43),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U43,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP43<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP43),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M43&$N43,Parameters!$A:$A,0))*(AQ43)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV43","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J43,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL43,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG43","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF43+SUM(Distributievergoedingen!$O$12*AA43+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L43))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSL BondingEntrykantooruren","2VDSL BondingEntrykantooruren",2,"VDSL Bonding","Entry","kantooruren","nvt","nvt","nvt","VDSL BondingEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C44,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E44,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J44,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J44,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H44,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I44,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J44,'Tarieven ZM'!$B:$B,0)","v":131},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X44","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC44","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T44,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI44),0)","v":0},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI44),0)","v":0},{"$f":"IF(AI44<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M44,Parameters!$A:$A,0))*(AJ44+AK44),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U44,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP44<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP44),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M44&$N44,Parameters!$A:$A,0))*(AQ44)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV44","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J44,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL44,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG44","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF44+SUM(Distributievergoedingen!$O$12*AA44+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L44))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSL BondingPremiumkantooruren","2VDSL BondingPremiumkantooruren",2,"VDSL Bonding","Premium","kantooruren","nvt","nvt","nvt","VDSL BondingPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C45,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E45,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J45,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J45,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H45,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I45,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J45,'Tarieven ZM'!$B:$B,0)","v":132},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X45","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC45","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T45,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI45),0)","v":0},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI45),0)","v":0},{"$f":"IF(AI45<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M45,Parameters!$A:$A,0))*(AJ45+AK45),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U45,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP45<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP45),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M45&$N45,Parameters!$A:$A,0))*(AQ45)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J45,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL45,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG45","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF45+SUM(Distributievergoedingen!$O$12*AA45+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L45))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNEntrykantooruren","2SA IPVPNEntrykantooruren",2,"SA IPVPN","Entry","kantooruren","nvt","nvt","nvt","SA IPVPNEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C46,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E46,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J46,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J46,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H46,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I46,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetFttHStandard","WBA CM EthernetFttHStandard",null,{"$f":"MATCH($J46,'Tarieven ZM'!$B:$B,0)","v":133},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X46","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC46","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T46,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI46),0)","v":0},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI46),0)","v":0},{"$f":"IF(AI46<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M46,Parameters!$A:$A,0))*(AJ46+AK46),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U46,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AP46<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP46),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M46&$N46,Parameters!$A:$A,0))*(AQ46)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV46","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J46,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHStandard",{"v":0,"d":"0.00"},{"$f":"BM46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL46,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG46","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF46+SUM(Distributievergoedingen!$O$12*AA46+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L46))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNPremiumkantooruren","2SA IPVPNPremiumkantooruren",2,"SA IPVPN","Premium","kantooruren","nvt","nvt","nvt","SA IPVPNPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C47,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E47,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J47,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J47,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H47,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I47,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttHStandard","WBA ZM EthernetFttHStandard",null,{"$f":"MATCH($J47,'Tarieven ZM'!$B:$B,0)","v":134},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X47","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC47","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T47,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI47),0)","v":0},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI47),0)","v":0},{"$f":"IF(AI47<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M47,Parameters!$A:$A,0))*(AJ47+AK47),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U47,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AP47<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP47),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M47&$N47,Parameters!$A:$A,0))*(AQ47)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV47","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J47,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHStandard",{"v":0,"d":"0.00"},{"$f":"BM47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL47,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG47","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF47+SUM(Distributievergoedingen!$O$12*AA47+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L47))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNEntry7x24","2SA IPVPNEntry7x24",2,"SA IPVPN","Entry","7x24","nvt","nvt","nvt","SA IPVPNEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C48,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E48,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J48,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J48,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H48,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I48,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetFttH7x24","WBA CM EthernetFttH7x24",null,{"$f":"MATCH($J48,'Tarieven ZM'!$B:$B,0)","v":122},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X48","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC48","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T48,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI48),0)","v":0},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI48),0)","v":0},{"$f":"IF(AI48<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M48,Parameters!$A:$A,0))*(AJ48+AK48),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U48,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AP48<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP48),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M48&$N48,Parameters!$A:$A,0))*(AQ48)","v":{"v":0,"d":"0.0"}},null,null,15.11,15.11,null,{"$f":"Parameters!$B$6*AV48","v":{"v":0.15109999999999998,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"v":0.15109999999999998,"d":"0.15"},null,{"v":15.261099999999999,"d":"15.26"},null,{"v":1012.5166777777779,"d":"1012.52"},{"v":0.9851513621621623,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J48,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL48,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},13.05,null,{"$f":"Parameters!$B$12*AG48","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF48+SUM(Distributievergoedingen!$O$12*AA48+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L48))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":228.60555555555555,"d":"228.61"},null,{"v":799.1722222222222,"d":"799.17"},{"v":0.7775729729729729,"d":"78%"},false]
["2SA IPVPNPremium7x24","2SA IPVPNPremium7x24",2,"SA IPVPN","Premium","7x24","nvt","nvt","nvt","SA IPVPNPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C49,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E49,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J49,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J49,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H49,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I49,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttH7x24","WBA ZM EthernetFttH7x24",null,{"$f":"MATCH($J49,'Tarieven ZM'!$B:$B,0)","v":123},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X49","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC49","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T49,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI49),0)","v":0},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI49),0)","v":0},{"$f":"IF(AI49<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M49,Parameters!$A:$A,0))*(AJ49+AK49),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U49,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AP49<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP49),0)","v":{"v":15,"d":"15.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M49&$N49,Parameters!$A:$A,0))*(AQ49)","v":{"v":0,"d":"0.0"}},null,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},null,{"$f":"Parameters!$B$6*AV49","v":0.15},{"v":0,"d":"0.00"},null,0.15,null,15.15,null,{"v":1012.6277777777779,"d":"1012.63"},{"v":0.9852594594594595,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J49,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL49,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},13.05,null,{"$f":"Parameters!$B$12*AG49","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF49+SUM(Distributievergoedingen!$O$12*AA49+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L49))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":228.60555555555555,"d":"228.61"},null,{"v":799.1722222222222,"d":"799.17"},{"v":0.7775729729729729,"d":"78%"},false]
[{"$f":"C50&D50&E50&F50","v":"3ADSLPremiumwinkeluren"},{"$f":"A50","v":"3ADSLPremiumwinkeluren"},3,"ADSL","Premium","winkeluren","nvt","nvt","nvt",{"$f":"D50&E50&F50","v":"ADSLPremiumwinkeluren"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C50,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E50,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J50,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J50,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H50,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I50,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M50&N50&O50","v":"WBA ZM EthernetADSL7x24"},{"$f":"T50","v":"WBA ZM EthernetADSL7x24"},null,{"$f":"MATCH($J50,'Tarieven ZM'!$B:$B,0)","v":111},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X50","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X50:Z50)","v":1000},{"$f":"AA50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC50","v":0},{"$f":"SUM(AC50:AE50)","v":1000},{"$f":"SUM(AB50,AF50)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"MATCH($T50,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI50),0)","v":0},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI50),0)","v":0},{"$f":"IF(AI50<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M50,Parameters!$A:$A,0))*(AJ50+AK50),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ50:AM50)","v":0},{"$f":"AN50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U50,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP50<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP50),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M50&$N50,Parameters!$A:$A,0))*(AQ50)","v":{"v":0,"d":"0.0"}},null,null,{"$f":"SUM(AQ50:AT50)","v":8.12},{"$f":"SUM(AO50,AU50)","v":8.12},null,{"$f":"Parameters!$B$6*AV50","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"$f":"AG50-BC50","v":{"v":1019.5765777777779,"d":"1019.58"}},{"$f":"IF(AG50=0,-999%,BE50/AG50)","v":{"v":0.992020454054054,"d":"99%"}},{"$f":"BF50<0","v":false},null,"ja",null,{"$f":"VLOOKUP(J50,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL50,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG50","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF50+SUM(Distributievergoedingen!$O$12*AA50+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L50))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
[{"$f":"C51&D51&E51&F51","v":"3ADSLBasic7x24"},"3ADSLBasic7x24",3,"ADSL","Basic","7x24","nvt","nvt","nvt","ADSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C51,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E51,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J51,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J51,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H51,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I51,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetADSL7x24","WBA CM EthernetADSL7x24",null,{"$f":"MATCH($J51,'Tarieven ZM'!$B:$B,0)","v":112},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X51","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC51","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T51,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI51),0)","v":0},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI51),0)","v":0},{"$f":"IF(AI51<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M51,Parameters!$A:$A,0))*(AJ51+AK51),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U51,'Tarieven W&O'!$B:$B,0)","v":189},{"$f":"IF(AP51<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP51),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M51&$N51,Parameters!$A:$A,0))*(AQ51)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV51","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J51,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL51,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG51","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF51+SUM(Distributievergoedingen!$O$12*AA51+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L51))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["3ADSLPremium7x24","3ADSLPremium7x24",3,"ADSL","Premium","7x24","nvt","nvt","nvt","ADSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C52,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E52,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J52,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J52,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H52,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I52,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSL7x24","WBA ZM EthernetADSL7x24",null,{"$f":"MATCH($J52,'Tarieven ZM'!$B:$B,0)","v":113},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X52","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC52","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T52,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI52),0)","v":0},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI52),0)","v":0},{"$f":"IF(AI52<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M52,Parameters!$A:$A,0))*(AJ52+AK52),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U52,'Tarieven W&O'!$B:$B,0)","v":199},{"$f":"IF(AP52<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP52),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M52&$N52,Parameters!$A:$A,0))*(AQ52)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV52","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J52,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSL7x24",{"v":0,"d":"0.00"},{"$f":"BM52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL52,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG52","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF52+SUM(Distributievergoedingen!$O$12*AA52+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L52))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["3SDSLBasicwinkeluren","3SDSLBasicwinkeluren",3,"SDSL","Basic","winkeluren","nvt","nvt","nvt","SDSLBasicwinkeluren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C53,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E53,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J53,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J53,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H53,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I53,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J53,'Tarieven ZM'!$B:$B,0)","v":114},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X53","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC53","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T53,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI53),0)","v":0},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI53),0)","v":0},{"$f":"IF(AI53<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M53,Parameters!$A:$A,0))*(AJ53+AK53),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U53,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP53<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP53),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M53&$N53,Parameters!$A:$A,0))*(AQ53)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV53","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J53,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL53,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG53","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF53+SUM(Distributievergoedingen!$O$12*AA53+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L53))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["3SDSLPremiumwinkeluren","3SDSLPremiumwinkeluren",3,"SDSL","Premium","winkeluren","nvt","nvt","nvt","SDSLPremiumwinkeluren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C54,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E54,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J54,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J54,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H54,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I54,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J54,'Tarieven ZM'!$B:$B,0)","v":115},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X54","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC54","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T54,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI54),0)","v":0},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI54),0)","v":0},{"$f":"IF(AI54<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M54,Parameters!$A:$A,0))*(AJ54+AK54),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U54,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP54<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP54),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M54&$N54,Parameters!$A:$A,0))*(AQ54)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV54","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J54,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL54,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG54","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF54+SUM(Distributievergoedingen!$O$12*AA54+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L54))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["3SDSLBasic7x24","3SDSLBasic7x24",3,"SDSL","Basic","7x24","nvt","nvt","nvt","SDSLBasic7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C55,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E55,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J55,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J55,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H55,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I55,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSL7x24","WBA CM EthernetSDSL7x24",null,{"$f":"MATCH($J55,'Tarieven ZM'!$B:$B,0)","v":116},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X55","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC55","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T55,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI55),0)","v":0},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI55),0)","v":0},{"$f":"IF(AI55<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M55,Parameters!$A:$A,0))*(AJ55+AK55),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U55,'Tarieven W&O'!$B:$B,0)","v":191},{"$f":"IF(AP55<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP55),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M55&$N55,Parameters!$A:$A,0))*(AQ55)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV55","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J55,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL55,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG55","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF55+SUM(Distributievergoedingen!$O$12*AA55+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L55))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["3SDSLPremium7x24","3SDSLPremium7x24",3,"SDSL","Premium","7x24","nvt","nvt","nvt","SDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C56,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E56,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J56,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J56,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H56,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I56,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSL7x24","WBA ZM EthernetSDSL7x24",null,{"$f":"MATCH($J56,'Tarieven ZM'!$B:$B,0)","v":117},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X56","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC56","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T56,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI56),0)","v":0},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI56),0)","v":0},{"$f":"IF(AI56<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M56,Parameters!$A:$A,0))*(AJ56+AK56),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U56,'Tarieven W&O'!$B:$B,0)","v":201},{"$f":"IF(AP56<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP56),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M56&$N56,Parameters!$A:$A,0))*(AQ56)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV56","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J56,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL56,'inkoop ULL tbv Epacity'!H:H,0))","v":2.39},2.39,null,{"$f":"Parameters!$B$12*AG56","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF56+SUM(Distributievergoedingen!$O$12*AA56+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L56))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":217.94555555555553,"d":"217.95"},null,{"v":809.8322222222223,"d":"809.83"},{"v":0.7879448648648649,"d":"79%"},false]
["3VDSLEntry7x24","3VDSLEntry7x24",3,"VDSL","Entry","7x24","nvt","nvt","nvt","VDSLEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C57,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E57,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J57,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J57,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H57,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I57,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSL7x24","WBA CM EthernetVDSL7x24",null,{"$f":"MATCH($J57,'Tarieven ZM'!$B:$B,0)","v":118},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X57","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC57","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T57,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI57),0)","v":0},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI57),0)","v":0},{"$f":"IF(AI57<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M57,Parameters!$A:$A,0))*(AJ57+AK57),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U57,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP57<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP57),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M57&$N57,Parameters!$A:$A,0))*(AQ57)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV57","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"v":0.13599,"d":"0.14"},null,{"v":13.73499,"d":"13.73"},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J57,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL57,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG57","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF57+SUM(Distributievergoedingen!$O$12*AA57+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L57))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["3VDSLPremium7x24","3VDSLPremium7x24",3,"VDSL","Premium","7x24","nvt","nvt","nvt","VDSLPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C58,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E58,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J58,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J58,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H58,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I58,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J58,'Tarieven ZM'!$B:$B,0)","v":119},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X58","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC58","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T58,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI58),0)","v":0},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI58),0)","v":0},{"$f":"IF(AI58<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M58,Parameters!$A:$A,0))*(AJ58+AK58),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U58,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP58<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP58),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M58&$N58,Parameters!$A:$A,0))*(AQ58)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV58","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J58,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL58,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG58","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF58+SUM(Distributievergoedingen!$O$12*AA58+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L58))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["3VDSL BondingEntry7x24","3VDSL BondingEntry7x24",3,"VDSL Bonding","Entry","7x24","nvt","nvt","nvt","VDSL BondingEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C59,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E59,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J59,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J59,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H59,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I59,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSL7x24","WBA CM EthernetVDSL7x24",null,{"$f":"MATCH($J59,'Tarieven ZM'!$B:$B,0)","v":120},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X59","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC59","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T59,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI59),0)","v":0},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI59),0)","v":0},{"$f":"IF(AI59<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M59,Parameters!$A:$A,0))*(AJ59+AK59),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U59,'Tarieven W&O'!$B:$B,0)","v":190},{"$f":"IF(AP59<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP59),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M59&$N59,Parameters!$A:$A,0))*(AQ59)","v":{"v":-1.5110000000000001,"d":"-1.5"}},null,null,{"v":13.599,"d":"13.60"},{"v":13.599,"d":"13.60"},null,{"$f":"Parameters!$B$6*AV59","v":{"v":0.13599,"d":"0.14"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX59:AZ59)","v":{"v":0.13599,"d":"0.14"}},null,{"$f":"SUM(AV59,BA59)","v":{"v":13.73499,"d":"13.73"}},null,{"v":1014.0427877777778,"d":"1014.04"},{"v":0.9866362259459459,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J59,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL59,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},{"$f":"BN59+BO59","v":8.13},null,{"$f":"Parameters!$B$12*AG59","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF59+SUM(Distributievergoedingen!$O$12*AA59+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L59))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR59:BT59)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP59,BU59)","v":{"v":223.68555555555554,"d":"223.69"}},null,{"$f":"AG59-BW59","v":{"v":804.0922222222223,"d":"804.09"}},{"$f":"IF(AG59=0,-999%,BY59/AG59)","v":{"v":0.78236,"d":"78%"}},{"$f":"BZ59<0","v":false}]
["3VDSL BondingPremium7x24","3VDSL BondingPremium7x24",3,"VDSL Bonding","Premium","7x24","nvt","nvt","nvt","VDSL BondingPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C60,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E60,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J60,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J60,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H60,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I60,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSL7x24","WBA ZM EthernetVDSL7x24",null,{"$f":"MATCH($J60,'Tarieven ZM'!$B:$B,0)","v":121},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X60","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC60","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T60,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI60),0)","v":0},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI60),0)","v":0},{"$f":"IF(AI60<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M60,Parameters!$A:$A,0))*(AJ60+AK60),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U60,'Tarieven W&O'!$B:$B,0)","v":200},{"$f":"IF(AP60<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP60),0)","v":8.12},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M60&$N60,Parameters!$A:$A,0))*(AQ60)","v":{"v":0,"d":"0.0"}},null,null,8.12,8.12,null,{"$f":"Parameters!$B$6*AV60","v":{"v":0.0812,"d":"0.08"}},{"v":0,"d":"0.00"},null,{"v":0.0812,"d":"0.08"},null,{"v":8.2012,"d":"8.20"},null,{"v":1019.5765777777779,"d":"1019.58"},{"v":0.992020454054054,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J60,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSL7x24",{"v":0,"d":"0.00"},{"$f":"BM60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL60,'inkoop ULL tbv Epacity'!H:H,0))","v":8.13},8.13,null,{"$f":"Parameters!$B$12*AG60","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF60+SUM(Distributievergoedingen!$O$12*AA60+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L60))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":223.68555555555554,"d":"223.69"},null,{"v":804.0922222222223,"d":"804.09"},{"v":0.78236,"d":"78%"},false]
["3ADSLEntrykantooruren","3ADSLEntrykantooruren",3,"ADSL","Entry","kantooruren","nvt","nvt","nvt","ADSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C61,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E61,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J61,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J61,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H61,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I61,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetADSLStandard","WBA CM EthernetADSLStandard",null,{"$f":"MATCH($J61,'Tarieven ZM'!$B:$B,0)","v":125},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X61","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC61","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T61,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI61),0)","v":0},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI61),0)","v":0},{"$f":"IF(AI61<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M61,Parameters!$A:$A,0))*(AJ61+AK61),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U61,'Tarieven W&O'!$B:$B,0)","v":205},{"$f":"IF(AP61<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP61),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M61&$N61,Parameters!$A:$A,0))*(AQ61)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J61,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL61,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG61","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF61+SUM(Distributievergoedingen!$O$12*AA61+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L61))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLPremiumkantooruren","3ADSLPremiumkantooruren",3,"ADSL","Premium","kantooruren","nvt","nvt","nvt","ADSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C62,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E62,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J62,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J62,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H62,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I62,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetADSLStandard","WBA ZM EthernetADSLStandard",null,{"$f":"MATCH($J62,'Tarieven ZM'!$B:$B,0)","v":126},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X62","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC62","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T62,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI62),0)","v":0},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI62),0)","v":0},{"$f":"IF(AI62<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M62,Parameters!$A:$A,0))*(AJ62+AK62),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U62,'Tarieven W&O'!$B:$B,0)","v":210},{"$f":"IF(AP62<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP62),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M62&$N62,Parameters!$A:$A,0))*(AQ62)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J62,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"ADSLStandard",{"v":0,"d":"0.00"},{"$f":"BM62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL62,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG62","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF62+SUM(Distributievergoedingen!$O$12*AA62+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L62))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLEntrykantooruren","3SDSLEntrykantooruren",3,"SDSL","Entry","kantooruren","nvt","nvt","nvt","SDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C63,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E63,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J63,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J63,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H63,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I63,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetSDSLStandard","WBA CM EthernetSDSLStandard",null,{"$f":"MATCH($J63,'Tarieven ZM'!$B:$B,0)","v":127},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X63","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC63","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T63,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI63),0)","v":0},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI63),0)","v":0},{"$f":"IF(AI63<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M63,Parameters!$A:$A,0))*(AJ63+AK63),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U63,'Tarieven W&O'!$B:$B,0)","v":207},{"$f":"IF(AP63<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP63),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M63&$N63,Parameters!$A:$A,0))*(AQ63)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV63","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J63,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL63,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG63","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF63+SUM(Distributievergoedingen!$O$12*AA63+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L63))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLPremiumkantooruren","3SDSLPremiumkantooruren",3,"SDSL","Premium","kantooruren","nvt","nvt","nvt","SDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C64,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E64,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J64,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J64,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H64,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I64,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetSDSLStandard","WBA ZM EthernetSDSLStandard",null,{"$f":"MATCH($J64,'Tarieven ZM'!$B:$B,0)","v":128},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X64","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC64","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T64,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI64),0)","v":0},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI64),0)","v":0},{"$f":"IF(AI64<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M64,Parameters!$A:$A,0))*(AJ64+AK64),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U64,'Tarieven W&O'!$B:$B,0)","v":212},{"$f":"IF(AP64<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP64),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M64&$N64,Parameters!$A:$A,0))*(AQ64)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV64","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J64,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"SDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL64,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG64","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF64+SUM(Distributievergoedingen!$O$12*AA64+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L64))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLEntrykantooruren","3VDSLEntrykantooruren",3,"VDSL","Entry","kantooruren","nvt","nvt","nvt","VDSLEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C65,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E65,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J65,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J65,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H65,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I65,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J65,'Tarieven ZM'!$B:$B,0)","v":129},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X65","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC65","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T65,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI65),0)","v":0},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI65),0)","v":0},{"$f":"IF(AI65<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M65,Parameters!$A:$A,0))*(AJ65+AK65),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U65,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP65<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP65),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M65&$N65,Parameters!$A:$A,0))*(AQ65)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV65","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J65,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL65,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG65","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF65+SUM(Distributievergoedingen!$O$12*AA65+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L65))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLPremiumkantooruren","3VDSLPremiumkantooruren",3,"VDSL","Premium","kantooruren","nvt","nvt","nvt","VDSLPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C66,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E66,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J66,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J66,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H66,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I66,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J66,'Tarieven ZM'!$B:$B,0)","v":130},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X66","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC66","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T66,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI66),0)","v":0},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI66),0)","v":0},{"$f":"IF(AI66<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M66,Parameters!$A:$A,0))*(AJ66+AK66),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U66,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP66<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP66),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M66&$N66,Parameters!$A:$A,0))*(AQ66)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV66","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J66,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL66,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG66","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF66+SUM(Distributievergoedingen!$O$12*AA66+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L66))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSL BondingEntrykantooruren","3VDSL BondingEntrykantooruren",3,"VDSL Bonding","Entry","kantooruren","nvt","nvt","nvt","VDSL BondingEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C67,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E67,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J67,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J67,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H67,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I67,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetVDSLStandard","WBA CM EthernetVDSLStandard",null,{"$f":"MATCH($J67,'Tarieven ZM'!$B:$B,0)","v":131},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X67","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC67","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T67,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI67),0)","v":0},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI67),0)","v":0},{"$f":"IF(AI67<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M67,Parameters!$A:$A,0))*(AJ67+AK67),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U67,'Tarieven W&O'!$B:$B,0)","v":206},{"$f":"IF(AP67<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP67),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M67&$N67,Parameters!$A:$A,0))*(AQ67)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV67","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J67,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL67,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG67","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF67+SUM(Distributievergoedingen!$O$12*AA67+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L67))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSL BondingPremiumkantooruren","3VDSL BondingPremiumkantooruren",3,"VDSL Bonding","Premium","kantooruren","nvt","nvt","nvt","VDSL BondingPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C68,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E68,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J68,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J68,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H68,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I68,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetVDSLStandard","WBA ZM EthernetVDSLStandard",null,{"$f":"MATCH($J68,'Tarieven ZM'!$B:$B,0)","v":132},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X68","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC68","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T68,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI68),0)","v":0},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI68),0)","v":0},{"$f":"IF(AI68<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M68,Parameters!$A:$A,0))*(AJ68+AK68),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U68,'Tarieven W&O'!$B:$B,0)","v":211},{"$f":"IF(AP68<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP68),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M68&$N68,Parameters!$A:$A,0))*(AQ68)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV68","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J68,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"VDSLStandard",{"v":0,"d":"0.00"},{"$f":"BM68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL68,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG68","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF68+SUM(Distributievergoedingen!$O$12*AA68+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L68))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNEntrykantooruren","3SA IPVPNEntrykantooruren",3,"SA IPVPN","Entry","kantooruren","nvt","nvt","nvt","SA IPVPNEntrykantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C69,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E69,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J69,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J69,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H69,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I69,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetFttHStandard","WBA CM EthernetFttHStandard",null,{"$f":"MATCH($J69,'Tarieven ZM'!$B:$B,0)","v":133},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X69","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC69","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T69,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI69),0)","v":0},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI69),0)","v":0},{"$f":"IF(AI69<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M69,Parameters!$A:$A,0))*(AJ69+AK69),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U69,'Tarieven W&O'!$B:$B,0)","v":208},{"$f":"IF(AP69<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP69),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M69&$N69,Parameters!$A:$A,0))*(AQ69)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV69","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J69,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"N69&O69","v":"FttHStandard"},{"v":0,"d":"0.00"},{"$f":"BM69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL69,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG69","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF69+SUM(Distributievergoedingen!$O$12*AA69+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L69))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNPremiumkantooruren","3SA IPVPNPremiumkantooruren",3,"SA IPVPN","Premium","kantooruren","nvt","nvt","nvt","SA IPVPNPremiumkantooruren",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C70,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E70,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J70,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J70,Mapping!$B:$B,0))","v":"Standard"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H70,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I70,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttHStandard","WBA ZM EthernetFttHStandard",null,{"$f":"MATCH($J70,'Tarieven ZM'!$B:$B,0)","v":134},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X70","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC70","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T70,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI70),0)","v":0},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI70),0)","v":0},{"$f":"IF(AI70<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M70,Parameters!$A:$A,0))*(AJ70+AK70),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U70,'Tarieven W&O'!$B:$B,0)","v":213},{"$f":"IF(AP70<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP70),0)","v":{"v":0,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M70&$N70,Parameters!$A:$A,0))*(AQ70)","v":{"v":0,"d":"0.0"}},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$6*AV70","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":1027.7777777777778,"d":"1027.78"},{"v":1,"d":"100%"},false,null,"ja",null,{"$f":"VLOOKUP(J70,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttHStandard",{"v":0,"d":"0.00"},{"$f":"BM70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL70,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG70","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF70+SUM(Distributievergoedingen!$O$12*AA70+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L70))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNEntry7x24","3SA IPVPNEntry7x24",3,"SA IPVPN","Entry","7x24","nvt","nvt","nvt","SA IPVPNEntry7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C71,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E71,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J71,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J71,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H71,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I71,Mapping!$B:$B,0))","v":"nvt"},"WBA CM EthernetFttH7x24","WBA CM EthernetFttH7x24",null,{"$f":"MATCH($J71,'Tarieven ZM'!$B:$B,0)","v":122},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X71","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC71","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T71,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI71),0)","v":0},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI71),0)","v":0},{"$f":"IF(AI71<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M71,Parameters!$A:$A,0))*(AJ71+AK71),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U71,'Tarieven W&O'!$B:$B,0)","v":192},{"$f":"IF(AP71<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP71),0)","v":15.11},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M71&$N71,Parameters!$A:$A,0))*(AQ71)","v":{"v":0,"d":"0.0"}},null,null,15.11,15.11,null,{"$f":"Parameters!$B$6*AV71","v":{"v":0.15109999999999998,"d":"0.15"}},{"v":0,"d":"0.00"},null,{"v":0.15109999999999998,"d":"0.15"},null,{"v":15.261099999999999,"d":"15.26"},null,{"v":1012.5166777777779,"d":"1012.52"},{"v":0.9851513621621623,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J71,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL71,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},13.05,null,{"$f":"Parameters!$B$12*AG71","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF71+SUM(Distributievergoedingen!$O$12*AA71+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L71))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":228.60555555555555,"d":"228.61"},null,{"v":799.1722222222222,"d":"799.17"},{"v":0.7775729729729729,"d":"78%"},false]
["3SA IPVPNPremium7x24","3SA IPVPNPremium7x24",3,"SA IPVPN","Premium","7x24","nvt","nvt","nvt","SA IPVPNPremium7x24",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C72,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH($E72,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH($J72,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$K:$K,MATCH($J72,Mapping!$B:$B,0))","v":"7x24"},null,null,{"$f":"INDEX(Mapping!$H:$H,MATCH($H72,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$H:$H,MATCH($I72,Mapping!$B:$B,0))","v":"nvt"},"WBA ZM EthernetFttH7x24","WBA ZM EthernetFttH7x24",null,{"$f":"MATCH($J72,'Tarieven ZM'!$B:$B,0)","v":123},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X72","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC72","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"MATCH($T72,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI72),0)","v":0},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI72),0)","v":0},{"$f":"IF(AI72<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M72,Parameters!$A:$A,0))*(AJ72+AK72),0)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"AN72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"MATCH($U72,'Tarieven W&O'!$B:$B,0)","v":202},{"$f":"IF(AP72<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP72),0)","v":{"v":15,"d":"15.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&M72&$N72,Parameters!$A:$A,0))*(AQ72)","v":{"v":0,"d":"0.0"}},null,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},null,{"$f":"Parameters!$B$6*AV72","v":0.15},{"v":0,"d":"0.00"},null,0.15,null,15.15,null,{"v":1012.6277777777779,"d":"1012.63"},{"v":0.9852594594594595,"d":"99%"},false,null,"ja",null,{"$f":"VLOOKUP(J72,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},"FttH7x24",{"v":0,"d":"0.00"},{"$f":"BM72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL72,'inkoop ULL tbv Epacity'!H:H,0))","v":13.05},13.05,null,{"$f":"Parameters!$B$12*AG72","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF72+SUM(Distributievergoedingen!$O$12*AA72+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L72))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":228.60555555555555,"d":"228.61"},null,{"v":799.1722222222222,"d":"799.17"},{"v":0.7775729729729729,"d":"78%"},false]

{"sheet":"Rekenblad 2e PVC","index":20,"n_rows":93,"n_cols":79,"rows_kept":93,"merged":[[0,22,0,32],[0,34,0,47],[0,49,0,52],[0,56,0,58],[0,64,0,67],[0,69,0,72],[0,76,0,78],[1,2,1,9],[1,11,1,20],[1,22,1,27],[1,28,1,31],[1,34,1,40],[1,41,1,46]]}
[{"$nulls":22},"RETAIL PRIJZEN",{"$nulls":11},"WHOLESALE KOSTEN",{"$nulls":14},"RETAILKOSTEN",{"$nulls":6},"SQUEEZE TOETS",{"$nulls":3},"REDEN VAN UITSLUITING TARIEFCOMBINATIES",{"$nulls":3},"ULL",{"$nulls":4},"RETAILKOSTEN ULL",{"$nulls":4},"ULL incl retail",null,"SQUEEZE TOETS ULL"]
[null,null,"dimensies retail",{"$nulls":8},"dimensies wholesale",{"$nulls":10},"VVE",{"$nulls":5},"VVA",{"$nulls":3},"Totalen",null,"VVE",{"$nulls":6},"VVA",{"$nulls":5},"Totalen",{"$nulls":6},"TOTAAL",{"$nulls":19},"TOTAAL"]
["Identifier rekenblad totaal","Identifier transfersheet","ZM Contractduur","ZM Access type","ZM VPN kwaliteit","ZM VPN type","ZM Geografisch Bereik","ZM Snelheid",null,"ZM identifier",null,"WO Contractduur","WBA","WO VPN Kwaliteit","WO Access type","WO VPN type","WO Geografisch Bereik","WO Snelheid","Epacity platform","backbone","WO identifier VVA",null,"rij tariefblad","VVE","ZMtermijnkorting transport VVE","ZMSalesMandaatVVE","VVE netto","VVE netto (mnd)","VVA","ZMtermijnkorting transport VVA","ZMSalesMandaatVVA","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"rij W&O blad VVE","VVE connect","VVE disconnect","WOkortingVVE",null,"VVE netto","VVE netto (mnd)","rij W&O blad VVA","VVA","WOkortingVVA","Epacity platformkosten (mnd)","backbone kosten (mnd)","VVA netto (mnd)","VVA netto + VVE netto (mnd)",null,"RTO (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"VVA netto + VVE netto + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?",null,"Wordt tariefcombinatie getoetst?","Reden van ontbreken toetsing (en dus foutmelding(en) in formules)",null,"WO identifier ULL","VVE netto","VVE netto (mnd)","VVA netto (mnd)","ULL totaal (mnd)",null,"NRK (mnd)","Distributievergoeding (mnd)",null,"Totaal retail (mnd)",null,"ULL + Retail",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"C4&D4&E4&G4&H4","v":"1ADSLAddnationaal128/128"},{"$f":"C4&D4&H4&E4","v":"1ADSL128/128Add"},1,"ADSL","Add","nvt","nationaal","128/128",null,{"$f":"D4&H4&E4","v":"ADSL128/128Add"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C4,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D4&H4&$E4,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D4&H4&$E4,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D4,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D4&$H4&E4,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D4&H4&$E4,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D4&$H4&E4,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M4&R4&N4&Q4","v":"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational"},null,{"$f":"MATCH($J4,'Tarieven ZM'!$B:$B,0)","v":61},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X4","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X4:Z4)","v":1000},{"$f":"AA4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W4)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC4","v":0},{"$f":"SUM(AC4:AE4)","v":1000},{"$f":"SUM(AB4,AF4)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R4<>\"n.a.\",MATCH($U4,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI4),0)","v":0},{"$f":"IF(AI4<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI4),0)","v":5},{"$f":"IF(AI4<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M4,Parameters!$A:$A,0))*(AJ4+AK4),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ4:AM4)","v":5},{"$f":"AN4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI4","v":134},{"$f":"IF(AP4<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP4),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M4&O4,Parameters!$A:$A,0))*(AQ4)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M4=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ4:AT4)","v":{"v":9e-05,"d":"0.00"}},{"$f":"SUM(AO4,AU4)","v":{"v":0.1389788888888889,"d":"0.14"}},null,{"$f":"Parameters!$B$6*AV4","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX4:AZ4)","v":{"v":1.389788888888889E-3,"d":"0.00"}},null,{"$f":"SUM(AV4,BA4)","v":{"v":0.14036867777777778,"d":"0.14"}},null,{"$f":"AG4-BC4","v":{"v":1027.6374091,"d":"1027.64"}},{"$f":"IF(AG4=0,-999%,BE4/AG4)","v":{"v":0.9998634250702703,"d":"100%"}},{"$f":"BF4<0","v":false},null,"Ja",null,{"$f":"VLOOKUP(J4,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J4,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM4/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C4,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS4+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL4,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"$f":"BN4+BO4","v":{"v":0,"d":"0.00"}},null,{"$f":"Parameters!$B$12*AG4","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF4+SUM(Distributievergoedingen!$O$12*AA4+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L4))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR4:BT4)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP4,BU4)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"AG4-BW4","v":{"v":812.2222222222223,"d":"812.22"}},{"$f":"IF(AG4=0,-999%,BY4/AG4)","v":{"v":0.7902702702702703,"d":"79%"}},{"$f":"BZ4<0","v":false}]
[{"$f":"C5&D5&E5&G5&H5","v":"1ADSLAddnationaal200/200"},{"$f":"C5&D5&H5&E5","v":"1ADSL200/200Add"},1,"ADSL","Add","nvt","nationaal","200/200",null,"ADSL200/200Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C5,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D5&H5&$E5,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D5&H5&$E5,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D5,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F5,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D5&$H5&E5,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D5&H5&$E5,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D5&$H5&E5,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J5,'Tarieven ZM'!$B:$B,0)","v":62},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X5","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W5)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC5","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC5","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R5<>\"n.a.\",MATCH($U5,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI5),0)","v":0},{"$f":"IF(AI5<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI5),0)","v":5},{"$f":"IF(AI5<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M5,Parameters!$A:$A,0))*(AJ5+AK5),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP5<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP5),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M5&O5,Parameters!$A:$A,0))*(AQ5)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M5=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV5","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX5:AZ5)","v":{"v":1.389788888888889E-3,"d":"0.00"}},null,{"$f":"SUM(AV5,BA5)","v":{"v":0.14036867777777778,"d":"0.14"}},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J5,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J5,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM5/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C5,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS5+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL5,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"$f":"BN5+BO5","v":{"v":0,"d":"0.00"}},null,{"$f":"Parameters!$B$12*AG5","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF5+SUM(Distributievergoedingen!$O$12*AA5+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L5))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR5:BT5)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP5,BU5)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"AG5-BW5","v":{"v":812.2222222222223,"d":"812.22"}},{"$f":"IF(AG5=0,-999%,BY5/AG5)","v":{"v":0.7902702702702703,"d":"79%"}},{"$f":"BZ5<0","v":false}]
["1ADSLAddnationaal224/224","1ADSL224/224Add",1,"ADSL","Add","nvt","nationaal","224/224",null,"ADSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C6,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D6&H6&$E6,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D6&H6&$E6,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D6,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F6,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D6&$H6&E6,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D6&H6&$E6,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D6&$H6&E6,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J6,'Tarieven ZM'!$B:$B,0)","v":63},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X6","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W6)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC6","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC6","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R6<>\"n.a.\",MATCH($U6,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI6),0)","v":0},{"$f":"IF(AI6<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI6),0)","v":5},{"$f":"IF(AI6<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M6,Parameters!$A:$A,0))*(AJ6+AK6),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP6<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP6),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M6&O6,Parameters!$A:$A,0))*(AQ6)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M6=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV6","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J6,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J6,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM6/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C6,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS6+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL6,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG6","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF6+SUM(Distributievergoedingen!$O$12*AA6+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L6))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1ADSLAddnationaal256/256","1ADSL256/256Add",1,"ADSL","Add","nvt","nationaal","256/256",null,"ADSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C7,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D7&H7&$E7,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D7&H7&$E7,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D7,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F7,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D7&$H7&E7,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D7&H7&$E7,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D7&$H7&E7,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J7,'Tarieven ZM'!$B:$B,0)","v":64},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X7","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W7)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC7","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC7","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R7<>\"n.a.\",MATCH($U7,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI7),0)","v":0},{"$f":"IF(AI7<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI7),0)","v":5},{"$f":"IF(AI7<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M7,Parameters!$A:$A,0))*(AJ7+AK7),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP7<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP7),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M7&O7,Parameters!$A:$A,0))*(AQ7)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M7=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV7","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J7,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J7,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM7/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C7,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS7+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL7,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG7","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF7+SUM(Distributievergoedingen!$O$12*AA7+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L7))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1ADSLAddnationaal352/352","1ADSL352/352Add",1,"ADSL","Add","nvt","nationaal","352/352",null,"ADSL352/352Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C8,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D8&H8&$E8,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D8&H8&$E8,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D8,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F8,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D8&$H8&E8,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D8&H8&$E8,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D8&$H8&E8,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J8,'Tarieven ZM'!$B:$B,0)","v":65},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X8","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W8)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC8","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC8","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R8<>\"n.a.\",MATCH($U8,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI8),0)","v":0},{"$f":"IF(AI8<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI8),0)","v":5},{"$f":"IF(AI8<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M8,Parameters!$A:$A,0))*(AJ8+AK8),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP8<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP8),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M8&O8,Parameters!$A:$A,0))*(AQ8)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M8=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV8","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J8,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J8,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM8/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C8,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS8+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL8,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG8","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF8+SUM(Distributievergoedingen!$O$12*AA8+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L8))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1ADSLAddnationaal448/448","1ADSL448/448Add",1,"ADSL","Add","nvt","nationaal","448/448",null,"ADSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C9,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D9&H9&$E9,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D9&H9&$E9,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D9,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F9,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D9&$H9&E9,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D9&H9&$E9,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D9&$H9&E9,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J9,'Tarieven ZM'!$B:$B,0)","v":66},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X9","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W9)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC9","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC9","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R9<>\"n.a.\",MATCH($U9,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI9),0)","v":0},{"$f":"IF(AI9<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI9),0)","v":5},{"$f":"IF(AI9<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M9,Parameters!$A:$A,0))*(AJ9+AK9),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP9<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP9),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M9&O9,Parameters!$A:$A,0))*(AQ9)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M9=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV9","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J9,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J9,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM9/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C9,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS9+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL9,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG9","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF9+SUM(Distributievergoedingen!$O$12*AA9+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L9))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1ADSLAddnationaal512/512","1ADSL512/512Add",1,"ADSL","Add","nvt","nationaal","512/512",null,"ADSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C10,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D10&H10&$E10,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D10&H10&$E10,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D10,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F10,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D10&$H10&E10,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D10&H10&$E10,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D10&$H10&E10,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J10,'Tarieven ZM'!$B:$B,0)","v":67},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X10","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W10)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC10","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC10","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R10<>\"n.a.\",MATCH($U10,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI10),0)","v":0},{"$f":"IF(AI10<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI10),0)","v":5},{"$f":"IF(AI10<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M10,Parameters!$A:$A,0))*(AJ10+AK10),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP10<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP10),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M10&O10,Parameters!$A:$A,0))*(AQ10)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M10=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV10","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J10,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J10,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM10/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C10,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS10+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL10,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG10","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF10+SUM(Distributievergoedingen!$O$12*AA10+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L10))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal224/224","1SDSL224/224Add",1,"SDSL","Add","nvt","nationaal","224/224",null,"SDSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C11,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D11&H11&$E11,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D11&H11&$E11,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D11,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F11,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D11&$H11&E11,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D11&H11&$E11,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D11&$H11&E11,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J11,'Tarieven ZM'!$B:$B,0)","v":68},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X11","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W11)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC11","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC11","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R11<>\"n.a.\",MATCH($U11,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI11),0)","v":0},{"$f":"IF(AI11<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI11),0)","v":5},{"$f":"IF(AI11<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M11,Parameters!$A:$A,0))*(AJ11+AK11),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP11<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP11),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M11&O11,Parameters!$A:$A,0))*(AQ11)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M11=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV11","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J11,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J11,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM11/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C11,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS11+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL11,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG11","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF11+SUM(Distributievergoedingen!$O$12*AA11+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L11))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal256/256","1SDSL256/256Add",1,"SDSL","Add","nvt","nationaal","256/256",null,"SDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C12,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D12&H12&$E12,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D12&H12&$E12,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D12,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F12,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D12&$H12&E12,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D12&H12&$E12,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D12&$H12&E12,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J12,'Tarieven ZM'!$B:$B,0)","v":69},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X12","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W12)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC12","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC12","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R12<>\"n.a.\",MATCH($U12,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI12),0)","v":0},{"$f":"IF(AI12<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI12),0)","v":5},{"$f":"IF(AI12<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M12,Parameters!$A:$A,0))*(AJ12+AK12),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP12<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP12),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M12&O12,Parameters!$A:$A,0))*(AQ12)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M12=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV12","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J12,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J12,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM12/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C12,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS12+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL12,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG12","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF12+SUM(Distributievergoedingen!$O$12*AA12+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L12))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal448/448","1SDSL448/448Add",1,"SDSL","Add","nvt","nationaal","448/448",null,"SDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C13,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D13&H13&$E13,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D13&H13&$E13,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D13,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F13,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D13&$H13&E13,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D13&H13&$E13,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D13&$H13&E13,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J13,'Tarieven ZM'!$B:$B,0)","v":70},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X13","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W13)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC13","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC13","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R13<>\"n.a.\",MATCH($U13,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI13),0)","v":0},{"$f":"IF(AI13<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI13),0)","v":5},{"$f":"IF(AI13<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M13,Parameters!$A:$A,0))*(AJ13+AK13),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP13<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP13),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M13&O13,Parameters!$A:$A,0))*(AQ13)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M13=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV13","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J13,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J13,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM13/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C13,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS13+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL13,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG13","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF13+SUM(Distributievergoedingen!$O$12*AA13+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L13))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal512/512","1SDSL512/512Add",1,"SDSL","Add","nvt","nationaal","512/512",null,"SDSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C14,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D14&H14&$E14,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D14&H14&$E14,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D14,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F14,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D14&$H14&E14,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D14&H14&$E14,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D14&$H14&E14,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J14,'Tarieven ZM'!$B:$B,0)","v":71},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X14","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W14)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC14","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC14","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R14<>\"n.a.\",MATCH($U14,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI14),0)","v":0},{"$f":"IF(AI14<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI14),0)","v":5},{"$f":"IF(AI14<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M14,Parameters!$A:$A,0))*(AJ14+AK14),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP14<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP14),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M14&O14,Parameters!$A:$A,0))*(AQ14)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M14=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV14","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J14,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J14,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM14/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C14,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS14+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL14,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG14","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF14+SUM(Distributievergoedingen!$O$12*AA14+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L14))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal1024/1024","1SDSL1024/1024Add",1,"SDSL","Add","nvt","nationaal","1024/1024",null,"SDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C15,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D15&H15&$E15,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D15&H15&$E15,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D15,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F15,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D15&$H15&E15,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D15&H15&$E15,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D15&$H15&E15,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J15,'Tarieven ZM'!$B:$B,0)","v":72},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X15","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W15)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC15","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC15","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R15<>\"n.a.\",MATCH($U15,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI15),0)","v":0},{"$f":"IF(AI15<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI15),0)","v":5},{"$f":"IF(AI15<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M15,Parameters!$A:$A,0))*(AJ15+AK15),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP15<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP15),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M15&O15,Parameters!$A:$A,0))*(AQ15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M15=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV15","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J15,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J15,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM15/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C15,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS15+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL15,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG15","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF15+SUM(Distributievergoedingen!$O$12*AA15+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L15))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal1536/1536","1SDSL1536/1536Add",1,"SDSL","Add","nvt","nationaal","1536/1536",null,"SDSL1536/1536Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C16,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D16&H16&$E16,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D16&H16&$E16,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D16,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F16,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D16&$H16&E16,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D16&H16&$E16,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D16&$H16&E16,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J16,'Tarieven ZM'!$B:$B,0)","v":73},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X16","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W16)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC16","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC16","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R16<>\"n.a.\",MATCH($U16,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI16),0)","v":0},{"$f":"IF(AI16<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI16),0)","v":5},{"$f":"IF(AI16<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M16,Parameters!$A:$A,0))*(AJ16+AK16),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP16<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP16),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M16&O16,Parameters!$A:$A,0))*(AQ16)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M16=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV16","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J16,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J16,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM16/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C16,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS16+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL16,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG16","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF16+SUM(Distributievergoedingen!$O$12*AA16+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L16))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SDSLAddnationaal2048/2048","1SDSL2048/2048Add",1,"SDSL","Add","nvt","nationaal","2048/2048",null,"SDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C17,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D17&H17&$E17,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D17&H17&$E17,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D17,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F17,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D17&$H17&E17,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D17&H17&$E17,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D17&$H17&E17,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J17,'Tarieven ZM'!$B:$B,0)","v":74},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X17","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W17)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC17","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC17","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R17<>\"n.a.\",MATCH($U17,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI17),0)","v":0},{"$f":"IF(AI17<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI17),0)","v":5},{"$f":"IF(AI17<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M17,Parameters!$A:$A,0))*(AJ17+AK17),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP17<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP17),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M17&O17,Parameters!$A:$A,0))*(AQ17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M17=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV17","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J17,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J17,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM17/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C17,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS17+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL17,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG17","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF17+SUM(Distributievergoedingen!$O$12*AA17+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L17))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal128/128","1VDSL128/128Add",1,"VDSL","Add","nvt","nationaal","128/128",null,"VDSL128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C18,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D18&H18&$E18,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D18&H18&$E18,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D18,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F18,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D18&$H18&E18,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D18&H18&$E18,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D18&$H18&E18,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J18,'Tarieven ZM'!$B:$B,0)","v":75},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X18","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W18)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC18","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC18","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R18<>\"n.a.\",MATCH($U18,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI18),0)","v":0},{"$f":"IF(AI18<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI18),0)","v":5},{"$f":"IF(AI18<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M18,Parameters!$A:$A,0))*(AJ18+AK18),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP18<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP18),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M18&O18,Parameters!$A:$A,0))*(AQ18)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M18=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV18","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J18,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J18,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM18/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C18,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS18+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL18,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG18","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF18+SUM(Distributievergoedingen!$O$12*AA18+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L18))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal256/256","1VDSL256/256Add",1,"VDSL","Add","nvt","nationaal","256/256",null,"VDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C19,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D19&H19&$E19,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D19&H19&$E19,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D19,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F19,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D19&$H19&E19,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D19&H19&$E19,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D19&$H19&E19,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J19,'Tarieven ZM'!$B:$B,0)","v":76},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X19","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W19)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC19","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC19","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R19<>\"n.a.\",MATCH($U19,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI19),0)","v":0},{"$f":"IF(AI19<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI19),0)","v":5},{"$f":"IF(AI19<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M19,Parameters!$A:$A,0))*(AJ19+AK19),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP19<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP19),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M19&O19,Parameters!$A:$A,0))*(AQ19)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M19=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV19","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J19,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J19,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM19/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C19,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS19+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL19,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG19","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF19+SUM(Distributievergoedingen!$O$12*AA19+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L19))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal448/448","1VDSL448/448Add",1,"VDSL","Add","nvt","nationaal","448/448",null,"VDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C20,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D20&H20&$E20,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D20&H20&$E20,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D20,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F20,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D20&$H20&E20,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D20&H20&$E20,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D20&$H20&E20,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J20,'Tarieven ZM'!$B:$B,0)","v":77},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X20","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W20)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC20","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC20","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R20<>\"n.a.\",MATCH($U20,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI20),0)","v":0},{"$f":"IF(AI20<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI20),0)","v":5},{"$f":"IF(AI20<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M20,Parameters!$A:$A,0))*(AJ20+AK20),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP20<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP20),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M20&O20,Parameters!$A:$A,0))*(AQ20)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M20=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV20","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J20,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J20,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM20/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C20,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS20+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL20,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG20","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF20+SUM(Distributievergoedingen!$O$12*AA20+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L20))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal640/640","1VDSL640/640Add",1,"VDSL","Add","nvt","nationaal","640/640",null,"VDSL640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C21,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D21&H21&$E21,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D21&H21&$E21,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D21,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F21,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D21&$H21&E21,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D21&H21&$E21,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D21&$H21&E21,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J21,'Tarieven ZM'!$B:$B,0)","v":78},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X21","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W21)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC21","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC21","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R21<>\"n.a.\",MATCH($U21,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI21),0)","v":0},{"$f":"IF(AI21<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI21),0)","v":5},{"$f":"IF(AI21<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M21,Parameters!$A:$A,0))*(AJ21+AK21),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP21<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP21),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M21&O21,Parameters!$A:$A,0))*(AQ21)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M21=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV21","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J21,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J21,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM21/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C21,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS21+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL21,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG21","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF21+SUM(Distributievergoedingen!$O$12*AA21+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L21))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal1024/1024","1VDSL1024/1024Add",1,"VDSL","Add","nvt","nationaal","1024/1024",null,"VDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C22,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D22&H22&$E22,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D22&H22&$E22,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D22,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F22,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D22&$H22&E22,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D22&H22&$E22,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D22&$H22&E22,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J22,'Tarieven ZM'!$B:$B,0)","v":79},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X22","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W22)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC22","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC22","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R22<>\"n.a.\",MATCH($U22,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI22),0)","v":0},{"$f":"IF(AI22<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI22),0)","v":5},{"$f":"IF(AI22<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M22,Parameters!$A:$A,0))*(AJ22+AK22),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP22<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP22),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M22&O22,Parameters!$A:$A,0))*(AQ22)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M22=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV22","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J22,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J22,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM22/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C22,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS22+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL22,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG22","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF22+SUM(Distributievergoedingen!$O$12*AA22+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L22))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal2048/2048","1VDSL2048/2048Add",1,"VDSL","Add","nvt","nationaal","2048/2048",null,"VDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C23,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D23&H23&$E23,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D23&H23&$E23,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D23,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F23,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D23&$H23&E23,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D23&H23&$E23,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D23&$H23&E23,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J23,'Tarieven ZM'!$B:$B,0)","v":80},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X23","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W23)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC23","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC23","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R23<>\"n.a.\",MATCH($U23,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI23),0)","v":0},{"$f":"IF(AI23<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI23),0)","v":5},{"$f":"IF(AI23<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M23,Parameters!$A:$A,0))*(AJ23+AK23),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP23<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP23),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M23&O23,Parameters!$A:$A,0))*(AQ23)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M23=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV23","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J23,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J23,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM23/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C23,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS23+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL23,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG23","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF23+SUM(Distributievergoedingen!$O$12*AA23+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L23))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1VDSLAddnationaal3072/3072","1VDSL3072/3072Add",1,"VDSL","Add","nvt","nationaal","3072/3072",null,"VDSL3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C24,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D24&H24&$E24,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D24&H24&$E24,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D24,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F24,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D24&$H24&E24,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D24&H24&$E24,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D24&$H24&E24,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J24,'Tarieven ZM'!$B:$B,0)","v":81},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X24","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W24)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC24","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC24","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R24<>\"n.a.\",MATCH($U24,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI24),0)","v":0},{"$f":"IF(AI24<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI24),0)","v":5},{"$f":"IF(AI24<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M24,Parameters!$A:$A,0))*(AJ24+AK24),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP24<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP24),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M24&O24,Parameters!$A:$A,0))*(AQ24)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M24=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV24","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J24,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J24,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM24/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C24,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS24+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL24,'inkoop ULL tbv Epacity'!H:H,0))","v":16.02},16.02,null,{"$f":"Parameters!$B$12*AG24","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF24+SUM(Distributievergoedingen!$O$12*AA24+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L24))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":231.57555555555555,"d":"231.58"},null,{"v":796.2022222222223,"d":"796.20"},{"v":0.7746832432432433,"d":"77%"},false]
["1SA IPVPNAddnationaal128/128","1SA IPVPN128/128Add",1,"SA IPVPN","Add","nvt","nationaal","128/128",null,"SA IPVPN128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C25,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D25&H25&$E25,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D25&H25&$E25,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D25,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F25,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D25&$H25&E25,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D25&H25&$E25,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D25&$H25&E25,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J25,'Tarieven ZM'!$B:$B,0)","v":82},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X25","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W25)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC25","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC25","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R25<>\"n.a.\",MATCH($U25,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI25),0)","v":0},{"$f":"IF(AI25<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI25),0)","v":5},{"$f":"IF(AI25<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M25,Parameters!$A:$A,0))*(AJ25+AK25),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP25<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP25),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M25&O25,Parameters!$A:$A,0))*(AQ25)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M25=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV25","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J25,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J25,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM25/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C25,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS25+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL25,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG25","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF25+SUM(Distributievergoedingen!$O$12*AA25+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L25))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal256/256","1SA IPVPN256/256Add",1,"SA IPVPN","Add","nvt","nationaal","256/256",null,"SA IPVPN256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C26,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D26&H26&$E26,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D26&H26&$E26,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D26,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F26,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D26&$H26&E26,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D26&H26&$E26,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D26&$H26&E26,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J26,'Tarieven ZM'!$B:$B,0)","v":83},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X26","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W26)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC26","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC26","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R26<>\"n.a.\",MATCH($U26,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI26),0)","v":0},{"$f":"IF(AI26<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI26),0)","v":5},{"$f":"IF(AI26<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M26,Parameters!$A:$A,0))*(AJ26+AK26),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP26<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP26),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M26&O26,Parameters!$A:$A,0))*(AQ26)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M26=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV26","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J26,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J26,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM26/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C26,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS26+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL26,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG26","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF26+SUM(Distributievergoedingen!$O$12*AA26+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L26))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal448/448","1SA IPVPN448/448Add",1,"SA IPVPN","Add","nvt","nationaal","448/448",null,"SA IPVPN448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C27,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D27&H27&$E27,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D27&H27&$E27,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D27,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F27,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D27&$H27&E27,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D27&H27&$E27,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D27&$H27&E27,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J27,'Tarieven ZM'!$B:$B,0)","v":84},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X27","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W27)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC27","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC27","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R27<>\"n.a.\",MATCH($U27,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI27),0)","v":0},{"$f":"IF(AI27<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI27),0)","v":5},{"$f":"IF(AI27<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M27,Parameters!$A:$A,0))*(AJ27+AK27),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP27<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP27),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M27&O27,Parameters!$A:$A,0))*(AQ27)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M27=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV27","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J27,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J27,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM27/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C27,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS27+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL27,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG27","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF27+SUM(Distributievergoedingen!$O$12*AA27+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L27))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal640/640","1SA IPVPN640/640Add",1,"SA IPVPN","Add","nvt","nationaal","640/640",null,"SA IPVPN640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C28,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D28&H28&$E28,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D28&H28&$E28,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D28,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F28,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D28&$H28&E28,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D28&H28&$E28,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D28&$H28&E28,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J28,'Tarieven ZM'!$B:$B,0)","v":85},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X28","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W28)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC28","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC28","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R28<>\"n.a.\",MATCH($U28,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI28),0)","v":0},{"$f":"IF(AI28<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI28),0)","v":5},{"$f":"IF(AI28<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M28,Parameters!$A:$A,0))*(AJ28+AK28),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP28<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP28),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M28&O28,Parameters!$A:$A,0))*(AQ28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M28=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV28","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J28,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J28,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM28/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C28,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS28+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL28,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG28","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF28+SUM(Distributievergoedingen!$O$12*AA28+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L28))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal1024/1024","1SA IPVPN1024/1024Add",1,"SA IPVPN","Add","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C29,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D29&H29&$E29,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D29&H29&$E29,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D29,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F29,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D29&$H29&E29,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D29&H29&$E29,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D29&$H29&E29,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J29,'Tarieven ZM'!$B:$B,0)","v":86},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X29","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W29)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC29","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC29","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R29<>\"n.a.\",MATCH($U29,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI29),0)","v":0},{"$f":"IF(AI29<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI29),0)","v":5},{"$f":"IF(AI29<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M29,Parameters!$A:$A,0))*(AJ29+AK29),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP29<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP29),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M29&O29,Parameters!$A:$A,0))*(AQ29)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M29=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV29","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J29,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J29,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM29/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C29,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS29+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL29,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG29","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF29+SUM(Distributievergoedingen!$O$12*AA29+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L29))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal2048/2048","1SA IPVPN2048/2048Add",1,"SA IPVPN","Add","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C30,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D30&H30&$E30,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D30&H30&$E30,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D30,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F30,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D30&$H30&E30,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D30&H30&$E30,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D30&$H30&E30,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J30,'Tarieven ZM'!$B:$B,0)","v":87},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X30","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W30)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC30","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC30","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R30<>\"n.a.\",MATCH($U30,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI30),0)","v":0},{"$f":"IF(AI30<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI30),0)","v":5},{"$f":"IF(AI30<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M30,Parameters!$A:$A,0))*(AJ30+AK30),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP30<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP30),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M30&O30,Parameters!$A:$A,0))*(AQ30)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M30=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV30","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J30,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J30,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM30/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C30,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS30+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL30,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG30","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF30+SUM(Distributievergoedingen!$O$12*AA30+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L30))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal3072/3072","1SA IPVPN3072/3072Add",1,"SA IPVPN","Add","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C31,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D31&H31&$E31,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D31&H31&$E31,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D31,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F31,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D31&$H31&E31,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D31&H31&$E31,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D31&$H31&E31,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J31,'Tarieven ZM'!$B:$B,0)","v":88},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X31","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W31)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC31","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC31","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R31<>\"n.a.\",MATCH($U31,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI31),0)","v":0},{"$f":"IF(AI31<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI31),0)","v":5},{"$f":"IF(AI31<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M31,Parameters!$A:$A,0))*(AJ31+AK31),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP31<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP31),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M31&O31,Parameters!$A:$A,0))*(AQ31)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M31=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV31","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J31,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J31,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM31/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C31,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS31+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL31,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG31","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF31+SUM(Distributievergoedingen!$O$12*AA31+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L31))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal4096/4096","1SA IPVPN4096/4096Add",1,"SA IPVPN","Add","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C32,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D32&H32&$E32,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D32&H32&$E32,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D32,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F32,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D32&$H32&E32,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D32&H32&$E32,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D32&$H32&E32,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J32,'Tarieven ZM'!$B:$B,0)","v":89},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X32","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W32)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC32","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC32","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R32<>\"n.a.\",MATCH($U32,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI32),0)","v":0},{"$f":"IF(AI32<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI32),0)","v":5},{"$f":"IF(AI32<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M32,Parameters!$A:$A,0))*(AJ32+AK32),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP32<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP32),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M32&O32,Parameters!$A:$A,0))*(AQ32)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M32=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV32","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J32,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J32,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM32/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C32,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS32+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL32,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG32","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF32+SUM(Distributievergoedingen!$O$12*AA32+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L32))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["1SA IPVPNAddnationaal8192/8192","1SA IPVPN8192/8192Add",1,"SA IPVPN","Add","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C33,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D33&H33&$E33,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D33&H33&$E33,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D33,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F33,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D33&$H33&E33,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D33&H33&$E33,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D33&$H33&E33,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J33,'Tarieven ZM'!$B:$B,0)","v":90},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X33","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W33)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC33","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC33","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R33<>\"n.a.\",MATCH($U33,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI33),0)","v":0},{"$f":"IF(AI33<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI33),0)","v":5},{"$f":"IF(AI33<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M33,Parameters!$A:$A,0))*(AJ33+AK33),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP33<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP33),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M33&O33,Parameters!$A:$A,0))*(AQ33)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M33=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},27.28,{"v":27.41888888888889,"d":"27.42"},null,{"$f":"Parameters!$B$6*AV33","v":{"v":0.2741888888888889,"d":"0.27"}},{"v":0,"d":"0.00"},null,{"v":0.2741888888888889,"d":"0.27"},null,{"v":27.69307777777778,"d":"27.69"},null,{"v":1000.0847,"d":"1000.08"},{"v":0.9730553837837838,"d":"97%"},false,null,"Ja",null,{"$f":"VLOOKUP(J33,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J33,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM33/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C33,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS33+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL33,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG33","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF33+SUM(Distributievergoedingen!$O$12*AA33+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L33))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
[{"$f":"C34&D34&E34&G34&H34","v":"2ADSLAddnationaal128/128"},{"$f":"C34&D34&H34&E34","v":"2ADSL128/128Add"},2,"ADSL","Add","nvt","nationaal","128/128",null,{"$f":"D34&H34&E34","v":"ADSL128/128Add"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C34,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D34&H34&$E34,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D34&H34&$E34,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D34,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F34,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D34&$H34&E34,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D34&H34&$E34,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D34&$H34&E34,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M34&R34&N34&Q34","v":"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational"},null,{"$f":"MATCH($J34,'Tarieven ZM'!$B:$B,0)","v":61},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X34","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X34:Z34)","v":1000},{"$f":"AA34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W34)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC34","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC34","v":0},{"$f":"SUM(AC34:AE34)","v":1000},{"$f":"SUM(AB34,AF34)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R34<>\"n.a.\",MATCH($U34,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI34),0)","v":0},{"$f":"IF(AI34<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI34),0)","v":5},{"$f":"IF(AI34<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M34,Parameters!$A:$A,0))*(AJ34+AK34),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ34:AM34)","v":5},{"$f":"AN34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI34","v":134},{"$f":"IF(AP34<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP34),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M34&O34,Parameters!$A:$A,0))*(AQ34)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M34=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ34:AT34)","v":{"v":9e-05,"d":"0.00"}},{"$f":"SUM(AO34,AU34)","v":{"v":0.1389788888888889,"d":"0.14"}},null,{"$f":"Parameters!$B$6*AV34","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},{"$f":"BF34<0","v":false},null,"Ja",null,{"$f":"VLOOKUP(J34,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J34,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM34/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C34,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS34+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL34,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG34","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF34+SUM(Distributievergoedingen!$O$12*AA34+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L34))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal200/200","2ADSL200/200Add",2,"ADSL","Add","nvt","nationaal","200/200",null,"ADSL200/200Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C35,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D35&H35&$E35,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D35&H35&$E35,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D35,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F35,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D35&$H35&E35,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D35&H35&$E35,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D35&$H35&E35,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J35,'Tarieven ZM'!$B:$B,0)","v":62},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X35","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W35)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC35","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC35","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R35<>\"n.a.\",MATCH($U35,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI35),0)","v":0},{"$f":"IF(AI35<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI35),0)","v":5},{"$f":"IF(AI35<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M35,Parameters!$A:$A,0))*(AJ35+AK35),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP35<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP35),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M35&O35,Parameters!$A:$A,0))*(AQ35)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M35=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV35","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J35,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J35,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM35/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C35,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS35+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL35,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG35","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF35+SUM(Distributievergoedingen!$O$12*AA35+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L35))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal224/224","2ADSL224/224Add",2,"ADSL","Add","nvt","nationaal","224/224",null,"ADSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C36,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D36&H36&$E36,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D36&H36&$E36,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D36,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F36,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D36&$H36&E36,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D36&H36&$E36,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D36&$H36&E36,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J36,'Tarieven ZM'!$B:$B,0)","v":63},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X36","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W36)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC36","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC36","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R36<>\"n.a.\",MATCH($U36,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI36),0)","v":0},{"$f":"IF(AI36<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI36),0)","v":5},{"$f":"IF(AI36<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M36,Parameters!$A:$A,0))*(AJ36+AK36),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP36<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP36),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M36&O36,Parameters!$A:$A,0))*(AQ36)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M36=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV36","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"$f":"AG36-BC36","v":{"v":1027.6374091,"d":"1027.64"}},{"$f":"IF(AG36=0,-999%,BE36/AG36)","v":{"v":0.9998634250702703,"d":"100%"}},false,null,"Ja",null,{"$f":"VLOOKUP(J36,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J36,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM36/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C36,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS36+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL36,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG36","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF36+SUM(Distributievergoedingen!$O$12*AA36+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L36))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal256/256","2ADSL256/256Add",2,"ADSL","Add","nvt","nationaal","256/256",null,"ADSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C37,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D37&H37&$E37,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D37&H37&$E37,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D37,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F37,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D37&$H37&E37,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D37&H37&$E37,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D37&$H37&E37,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J37,'Tarieven ZM'!$B:$B,0)","v":64},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X37","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W37)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC37","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC37","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R37<>\"n.a.\",MATCH($U37,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI37),0)","v":0},{"$f":"IF(AI37<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI37),0)","v":5},{"$f":"IF(AI37<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M37,Parameters!$A:$A,0))*(AJ37+AK37),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP37<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP37),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M37&O37,Parameters!$A:$A,0))*(AQ37)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M37=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV37","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J37,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J37,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM37/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C37,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS37+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL37,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG37","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF37+SUM(Distributievergoedingen!$O$12*AA37+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L37))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal352/352","2ADSL352/352Add",2,"ADSL","Add","nvt","nationaal","352/352",null,"ADSL352/352Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C38,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D38&H38&$E38,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D38&H38&$E38,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D38,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F38,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D38&$H38&E38,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D38&H38&$E38,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D38&$H38&E38,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J38,'Tarieven ZM'!$B:$B,0)","v":65},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X38","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W38)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC38","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC38","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R38<>\"n.a.\",MATCH($U38,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI38),0)","v":0},{"$f":"IF(AI38<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI38),0)","v":5},{"$f":"IF(AI38<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M38,Parameters!$A:$A,0))*(AJ38+AK38),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP38<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP38),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M38&O38,Parameters!$A:$A,0))*(AQ38)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M38=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV38","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J38,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J38,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM38/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C38,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS38+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL38,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG38","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF38+SUM(Distributievergoedingen!$O$12*AA38+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L38))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal448/448","2ADSL448/448Add",2,"ADSL","Add","nvt","nationaal","448/448",null,"ADSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C39,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D39&H39&$E39,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D39&H39&$E39,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D39,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F39,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D39&$H39&E39,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D39&H39&$E39,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D39&$H39&E39,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J39,'Tarieven ZM'!$B:$B,0)","v":66},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X39","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W39)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC39","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC39","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R39<>\"n.a.\",MATCH($U39,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI39),0)","v":0},{"$f":"IF(AI39<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI39),0)","v":5},{"$f":"IF(AI39<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M39,Parameters!$A:$A,0))*(AJ39+AK39),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP39<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP39),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M39&O39,Parameters!$A:$A,0))*(AQ39)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M39=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV39","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J39,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J39,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM39/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C39,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS39+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL39,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG39","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF39+SUM(Distributievergoedingen!$O$12*AA39+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L39))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2ADSLAddnationaal512/512","2ADSL512/512Add",2,"ADSL","Add","nvt","nationaal","512/512",null,"ADSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C40,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D40&H40&$E40,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D40&H40&$E40,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D40,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F40,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D40&$H40&E40,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D40&H40&$E40,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D40&$H40&E40,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J40,'Tarieven ZM'!$B:$B,0)","v":67},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X40","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W40)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC40","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC40","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R40<>\"n.a.\",MATCH($U40,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI40),0)","v":0},{"$f":"IF(AI40<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI40),0)","v":5},{"$f":"IF(AI40<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M40,Parameters!$A:$A,0))*(AJ40+AK40),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP40<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP40),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M40&O40,Parameters!$A:$A,0))*(AQ40)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M40=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV40","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J40,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J40,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM40/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C40,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS40+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL40,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG40","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF40+SUM(Distributievergoedingen!$O$12*AA40+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L40))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal224/224","2SDSL224/224Add",2,"SDSL","Add","nvt","nationaal","224/224",null,"SDSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C41,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D41&H41&$E41,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D41&H41&$E41,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D41,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F41,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D41&$H41&E41,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D41&H41&$E41,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D41&$H41&E41,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J41,'Tarieven ZM'!$B:$B,0)","v":68},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X41","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W41)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC41","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC41","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R41<>\"n.a.\",MATCH($U41,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI41),0)","v":0},{"$f":"IF(AI41<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI41),0)","v":5},{"$f":"IF(AI41<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M41,Parameters!$A:$A,0))*(AJ41+AK41),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP41<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP41),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M41&O41,Parameters!$A:$A,0))*(AQ41)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M41=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV41","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J41,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J41,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM41/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C41,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS41+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL41,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG41","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF41+SUM(Distributievergoedingen!$O$12*AA41+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L41))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal256/256","2SDSL256/256Add",2,"SDSL","Add","nvt","nationaal","256/256",null,"SDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C42,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D42&H42&$E42,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D42&H42&$E42,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D42,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F42,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D42&$H42&E42,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D42&H42&$E42,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D42&$H42&E42,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J42,'Tarieven ZM'!$B:$B,0)","v":69},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X42","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W42)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC42","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC42","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R42<>\"n.a.\",MATCH($U42,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI42),0)","v":0},{"$f":"IF(AI42<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI42),0)","v":5},{"$f":"IF(AI42<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M42,Parameters!$A:$A,0))*(AJ42+AK42),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP42<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP42),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M42&O42,Parameters!$A:$A,0))*(AQ42)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M42=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV42","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J42,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J42,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM42/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C42,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS42+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL42,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG42","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF42+SUM(Distributievergoedingen!$O$12*AA42+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L42))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal448/448","2SDSL448/448Add",2,"SDSL","Add","nvt","nationaal","448/448",null,"SDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C43,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D43&H43&$E43,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D43&H43&$E43,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D43,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F43,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D43&$H43&E43,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D43&H43&$E43,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D43&$H43&E43,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J43,'Tarieven ZM'!$B:$B,0)","v":70},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X43","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W43)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC43","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC43","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R43<>\"n.a.\",MATCH($U43,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI43),0)","v":0},{"$f":"IF(AI43<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI43),0)","v":5},{"$f":"IF(AI43<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M43,Parameters!$A:$A,0))*(AJ43+AK43),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP43<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP43),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M43&O43,Parameters!$A:$A,0))*(AQ43)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M43=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV43","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J43,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J43,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM43/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C43,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS43+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL43,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG43","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF43+SUM(Distributievergoedingen!$O$12*AA43+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L43))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal512/512","2SDSL512/512Add",2,"SDSL","Add","nvt","nationaal","512/512",null,"SDSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C44,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D44&H44&$E44,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D44&H44&$E44,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D44,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F44,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D44&$H44&E44,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D44&H44&$E44,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D44&$H44&E44,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J44,'Tarieven ZM'!$B:$B,0)","v":71},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X44","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W44)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC44","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC44","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R44<>\"n.a.\",MATCH($U44,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI44),0)","v":0},{"$f":"IF(AI44<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI44),0)","v":5},{"$f":"IF(AI44<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M44,Parameters!$A:$A,0))*(AJ44+AK44),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP44<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP44),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M44&O44,Parameters!$A:$A,0))*(AQ44)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M44=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV44","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J44,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J44,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM44/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C44,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS44+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL44,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG44","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF44+SUM(Distributievergoedingen!$O$12*AA44+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L44))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal1024/1024","2SDSL1024/1024Add",2,"SDSL","Add","nvt","nationaal","1024/1024",null,"SDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C45,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D45&H45&$E45,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D45&H45&$E45,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D45,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F45,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D45&$H45&E45,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D45&H45&$E45,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D45&$H45&E45,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J45,'Tarieven ZM'!$B:$B,0)","v":72},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X45","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W45)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC45","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC45","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R45<>\"n.a.\",MATCH($U45,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI45),0)","v":0},{"$f":"IF(AI45<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI45),0)","v":5},{"$f":"IF(AI45<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M45,Parameters!$A:$A,0))*(AJ45+AK45),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP45<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP45),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M45&O45,Parameters!$A:$A,0))*(AQ45)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M45=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV45","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J45,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J45,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM45/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C45,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS45+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL45,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG45","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF45+SUM(Distributievergoedingen!$O$12*AA45+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L45))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal1536/1536","2SDSL1536/1536Add",2,"SDSL","Add","nvt","nationaal","1536/1536",null,"SDSL1536/1536Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C46,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D46&H46&$E46,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D46&H46&$E46,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D46,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F46,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D46&$H46&E46,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D46&H46&$E46,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D46&$H46&E46,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J46,'Tarieven ZM'!$B:$B,0)","v":73},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X46","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W46)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC46","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC46","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R46<>\"n.a.\",MATCH($U46,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI46),0)","v":0},{"$f":"IF(AI46<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI46),0)","v":5},{"$f":"IF(AI46<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M46,Parameters!$A:$A,0))*(AJ46+AK46),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP46<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP46),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M46&O46,Parameters!$A:$A,0))*(AQ46)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M46=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV46","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J46,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J46,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM46/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C46,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS46+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL46,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG46","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF46+SUM(Distributievergoedingen!$O$12*AA46+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L46))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SDSLAddnationaal2048/2048","2SDSL2048/2048Add",2,"SDSL","Add","nvt","nationaal","2048/2048",null,"SDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C47,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D47&H47&$E47,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D47&H47&$E47,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D47,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F47,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D47&$H47&E47,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D47&H47&$E47,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D47&$H47&E47,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J47,'Tarieven ZM'!$B:$B,0)","v":74},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X47","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W47)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC47","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC47","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R47<>\"n.a.\",MATCH($U47,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI47),0)","v":0},{"$f":"IF(AI47<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI47),0)","v":5},{"$f":"IF(AI47<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M47,Parameters!$A:$A,0))*(AJ47+AK47),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP47<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP47),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M47&O47,Parameters!$A:$A,0))*(AQ47)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M47=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV47","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J47,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J47,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM47/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C47,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS47+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL47,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG47","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF47+SUM(Distributievergoedingen!$O$12*AA47+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L47))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal128/128","2VDSL128/128Add",2,"VDSL","Add","nvt","nationaal","128/128",null,"VDSL128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C48,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D48&H48&$E48,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D48&H48&$E48,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D48,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F48,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D48&$H48&E48,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D48&H48&$E48,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D48&$H48&E48,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J48,'Tarieven ZM'!$B:$B,0)","v":75},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X48","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W48)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC48","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC48","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R48<>\"n.a.\",MATCH($U48,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI48),0)","v":0},{"$f":"IF(AI48<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI48),0)","v":5},{"$f":"IF(AI48<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M48,Parameters!$A:$A,0))*(AJ48+AK48),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP48<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP48),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M48&O48,Parameters!$A:$A,0))*(AQ48)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M48=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV48","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J48,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J48,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM48/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C48,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS48+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL48,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG48","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF48+SUM(Distributievergoedingen!$O$12*AA48+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L48))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal256/256","2VDSL256/256Add",2,"VDSL","Add","nvt","nationaal","256/256",null,"VDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C49,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D49&H49&$E49,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D49&H49&$E49,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D49,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F49,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D49&$H49&E49,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D49&H49&$E49,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D49&$H49&E49,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J49,'Tarieven ZM'!$B:$B,0)","v":76},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X49","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W49)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC49","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC49","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R49<>\"n.a.\",MATCH($U49,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI49),0)","v":0},{"$f":"IF(AI49<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI49),0)","v":5},{"$f":"IF(AI49<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M49,Parameters!$A:$A,0))*(AJ49+AK49),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP49<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP49),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M49&O49,Parameters!$A:$A,0))*(AQ49)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M49=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV49","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J49,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J49,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM49/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C49,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS49+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL49,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG49","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF49+SUM(Distributievergoedingen!$O$12*AA49+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L49))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal448/448","2VDSL448/448Add",2,"VDSL","Add","nvt","nationaal","448/448",null,"VDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C50,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D50&H50&$E50,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D50&H50&$E50,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D50,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F50,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D50&$H50&E50,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D50&H50&$E50,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D50&$H50&E50,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J50,'Tarieven ZM'!$B:$B,0)","v":77},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X50","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W50)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC50","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC50","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R50<>\"n.a.\",MATCH($U50,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI50),0)","v":0},{"$f":"IF(AI50<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI50),0)","v":5},{"$f":"IF(AI50<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M50,Parameters!$A:$A,0))*(AJ50+AK50),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP50<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP50),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M50&O50,Parameters!$A:$A,0))*(AQ50)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M50=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV50","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J50,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J50,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM50/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C50,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS50+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL50,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG50","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF50+SUM(Distributievergoedingen!$O$12*AA50+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L50))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal640/640","2VDSL640/640Add",2,"VDSL","Add","nvt","nationaal","640/640",null,"VDSL640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C51,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D51&H51&$E51,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D51&H51&$E51,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D51,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F51,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D51&$H51&E51,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D51&H51&$E51,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D51&$H51&E51,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J51,'Tarieven ZM'!$B:$B,0)","v":78},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X51","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W51)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC51","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC51","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R51<>\"n.a.\",MATCH($U51,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI51),0)","v":0},{"$f":"IF(AI51<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI51),0)","v":5},{"$f":"IF(AI51<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M51,Parameters!$A:$A,0))*(AJ51+AK51),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP51<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP51),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M51&O51,Parameters!$A:$A,0))*(AQ51)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M51=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV51","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J51,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J51,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM51/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C51,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS51+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL51,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG51","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF51+SUM(Distributievergoedingen!$O$12*AA51+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L51))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal1024/1024","2VDSL1024/1024Add",2,"VDSL","Add","nvt","nationaal","1024/1024",null,"VDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C52,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D52&H52&$E52,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D52&H52&$E52,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D52,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F52,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D52&$H52&E52,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D52&H52&$E52,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D52&$H52&E52,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J52,'Tarieven ZM'!$B:$B,0)","v":79},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X52","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W52)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC52","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC52","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R52<>\"n.a.\",MATCH($U52,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI52),0)","v":0},{"$f":"IF(AI52<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI52),0)","v":5},{"$f":"IF(AI52<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M52,Parameters!$A:$A,0))*(AJ52+AK52),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP52<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP52),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M52&O52,Parameters!$A:$A,0))*(AQ52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M52=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV52","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J52,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J52,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM52/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C52,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS52+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL52,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG52","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF52+SUM(Distributievergoedingen!$O$12*AA52+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L52))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal2048/2048","2VDSL2048/2048Add",2,"VDSL","Add","nvt","nationaal","2048/2048",null,"VDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C53,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D53&H53&$E53,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D53&H53&$E53,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D53,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F53,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D53&$H53&E53,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D53&H53&$E53,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D53&$H53&E53,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J53,'Tarieven ZM'!$B:$B,0)","v":80},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X53","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W53)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC53","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC53","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R53<>\"n.a.\",MATCH($U53,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI53),0)","v":0},{"$f":"IF(AI53<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI53),0)","v":5},{"$f":"IF(AI53<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M53,Parameters!$A:$A,0))*(AJ53+AK53),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP53<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP53),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M53&O53,Parameters!$A:$A,0))*(AQ53)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M53=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV53","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J53,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J53,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM53/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C53,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS53+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL53,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG53","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF53+SUM(Distributievergoedingen!$O$12*AA53+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L53))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2VDSLAddnationaal3072/3072","2VDSL3072/3072Add",2,"VDSL","Add","nvt","nationaal","3072/3072",null,"VDSL3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C54,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D54&H54&$E54,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D54&H54&$E54,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D54,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F54,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D54&$H54&E54,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D54&H54&$E54,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D54&$H54&E54,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J54,'Tarieven ZM'!$B:$B,0)","v":81},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X54","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W54)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC54","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC54","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R54<>\"n.a.\",MATCH($U54,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI54),0)","v":0},{"$f":"IF(AI54<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI54),0)","v":5},{"$f":"IF(AI54<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M54,Parameters!$A:$A,0))*(AJ54+AK54),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP54<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP54),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M54&O54,Parameters!$A:$A,0))*(AQ54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M54=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV54","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J54,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J54,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM54/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C54,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS54+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL54,'inkoop ULL tbv Epacity'!H:H,0))","v":16.02},16.02,null,{"$f":"Parameters!$B$12*AG54","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF54+SUM(Distributievergoedingen!$O$12*AA54+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L54))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":231.57555555555555,"d":"231.58"},null,{"v":796.2022222222223,"d":"796.20"},{"v":0.7746832432432433,"d":"77%"},false]
["2SA IPVPNAddnationaal128/128","2SA IPVPN128/128Add",2,"SA IPVPN","Add","nvt","nationaal","128/128",null,"SA IPVPN128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C55,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D55&H55&$E55,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D55&H55&$E55,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D55,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F55,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D55&$H55&E55,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D55&H55&$E55,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D55&$H55&E55,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J55,'Tarieven ZM'!$B:$B,0)","v":82},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X55","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W55)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC55","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC55","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R55<>\"n.a.\",MATCH($U55,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI55),0)","v":0},{"$f":"IF(AI55<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI55),0)","v":5},{"$f":"IF(AI55<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M55,Parameters!$A:$A,0))*(AJ55+AK55),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP55<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP55),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M55&O55,Parameters!$A:$A,0))*(AQ55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M55=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV55","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J55,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J55,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM55/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C55,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS55+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL55,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG55","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF55+SUM(Distributievergoedingen!$O$12*AA55+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L55))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal256/256","2SA IPVPN256/256Add",2,"SA IPVPN","Add","nvt","nationaal","256/256",null,"SA IPVPN256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C56,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D56&H56&$E56,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D56&H56&$E56,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D56,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F56,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D56&$H56&E56,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D56&H56&$E56,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D56&$H56&E56,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J56,'Tarieven ZM'!$B:$B,0)","v":83},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X56","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W56)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC56","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC56","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R56<>\"n.a.\",MATCH($U56,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI56),0)","v":0},{"$f":"IF(AI56<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI56),0)","v":5},{"$f":"IF(AI56<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M56,Parameters!$A:$A,0))*(AJ56+AK56),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP56<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP56),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M56&O56,Parameters!$A:$A,0))*(AQ56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M56=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV56","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J56,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J56,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM56/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C56,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS56+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL56,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG56","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF56+SUM(Distributievergoedingen!$O$12*AA56+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L56))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal448/448","2SA IPVPN448/448Add",2,"SA IPVPN","Add","nvt","nationaal","448/448",null,"SA IPVPN448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C57,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D57&H57&$E57,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D57&H57&$E57,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D57,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F57,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D57&$H57&E57,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D57&H57&$E57,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D57&$H57&E57,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J57,'Tarieven ZM'!$B:$B,0)","v":84},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X57","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W57)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC57","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC57","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R57<>\"n.a.\",MATCH($U57,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI57),0)","v":0},{"$f":"IF(AI57<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI57),0)","v":5},{"$f":"IF(AI57<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M57,Parameters!$A:$A,0))*(AJ57+AK57),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP57<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP57),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M57&O57,Parameters!$A:$A,0))*(AQ57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M57=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV57","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J57,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J57,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM57/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C57,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS57+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL57,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG57","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF57+SUM(Distributievergoedingen!$O$12*AA57+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L57))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal640/640","2SA IPVPN640/640Add",2,"SA IPVPN","Add","nvt","nationaal","640/640",null,"SA IPVPN640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C58,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D58&H58&$E58,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D58&H58&$E58,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D58,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F58,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D58&$H58&E58,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D58&H58&$E58,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D58&$H58&E58,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J58,'Tarieven ZM'!$B:$B,0)","v":85},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X58","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W58)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC58","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC58","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R58<>\"n.a.\",MATCH($U58,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI58),0)","v":0},{"$f":"IF(AI58<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI58),0)","v":5},{"$f":"IF(AI58<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M58,Parameters!$A:$A,0))*(AJ58+AK58),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP58<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP58),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M58&O58,Parameters!$A:$A,0))*(AQ58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M58=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV58","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J58,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J58,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM58/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C58,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS58+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL58,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG58","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF58+SUM(Distributievergoedingen!$O$12*AA58+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L58))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal1024/1024","2SA IPVPN1024/1024Add",2,"SA IPVPN","Add","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C59,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D59&H59&$E59,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D59&H59&$E59,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D59,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F59,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D59&$H59&E59,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D59&H59&$E59,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D59&$H59&E59,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J59,'Tarieven ZM'!$B:$B,0)","v":86},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X59","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W59)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC59","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC59","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R59<>\"n.a.\",MATCH($U59,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI59),0)","v":0},{"$f":"IF(AI59<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI59),0)","v":5},{"$f":"IF(AI59<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M59,Parameters!$A:$A,0))*(AJ59+AK59),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP59<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP59),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M59&O59,Parameters!$A:$A,0))*(AQ59)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M59=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV59","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J59,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J59,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM59/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C59,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS59+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL59,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG59","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF59+SUM(Distributievergoedingen!$O$12*AA59+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L59))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal2048/2048","2SA IPVPN2048/2048Add",2,"SA IPVPN","Add","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C60,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D60&H60&$E60,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D60&H60&$E60,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D60,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F60,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D60&$H60&E60,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D60&H60&$E60,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D60&$H60&E60,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J60,'Tarieven ZM'!$B:$B,0)","v":87},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X60","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W60)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC60","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC60","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R60<>\"n.a.\",MATCH($U60,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI60),0)","v":0},{"$f":"IF(AI60<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI60),0)","v":5},{"$f":"IF(AI60<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M60,Parameters!$A:$A,0))*(AJ60+AK60),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP60<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP60),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M60&O60,Parameters!$A:$A,0))*(AQ60)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M60=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV60","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J60,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J60,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM60/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C60,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS60+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL60,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG60","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF60+SUM(Distributievergoedingen!$O$12*AA60+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L60))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal3072/3072","2SA IPVPN3072/3072Add",2,"SA IPVPN","Add","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C61,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D61&H61&$E61,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D61&H61&$E61,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D61,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F61,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D61&$H61&E61,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D61&H61&$E61,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D61&$H61&E61,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J61,'Tarieven ZM'!$B:$B,0)","v":88},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X61","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W61)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC61","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC61","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R61<>\"n.a.\",MATCH($U61,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI61),0)","v":0},{"$f":"IF(AI61<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI61),0)","v":5},{"$f":"IF(AI61<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M61,Parameters!$A:$A,0))*(AJ61+AK61),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP61<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP61),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M61&O61,Parameters!$A:$A,0))*(AQ61)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M61=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV61","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J61,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J61,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM61/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C61,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS61+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL61,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG61","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF61+SUM(Distributievergoedingen!$O$12*AA61+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L61))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal4096/4096","2SA IPVPN4096/4096Add",2,"SA IPVPN","Add","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C62,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D62&H62&$E62,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D62&H62&$E62,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D62,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F62,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D62&$H62&E62,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D62&H62&$E62,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D62&$H62&E62,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J62,'Tarieven ZM'!$B:$B,0)","v":89},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X62","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W62)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC62","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC62","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R62<>\"n.a.\",MATCH($U62,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI62),0)","v":0},{"$f":"IF(AI62<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI62),0)","v":5},{"$f":"IF(AI62<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M62,Parameters!$A:$A,0))*(AJ62+AK62),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP62<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP62),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M62&O62,Parameters!$A:$A,0))*(AQ62)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M62=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV62","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J62,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J62,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM62/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C62,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS62+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL62,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG62","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF62+SUM(Distributievergoedingen!$O$12*AA62+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L62))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["2SA IPVPNAddnationaal8192/8192","2SA IPVPN8192/8192Add",2,"SA IPVPN","Add","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C63,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D63&H63&$E63,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D63&H63&$E63,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D63,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F63,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D63&$H63&E63,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D63&H63&$E63,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D63&$H63&E63,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J63,'Tarieven ZM'!$B:$B,0)","v":90},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X63","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W63)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC63","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC63","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R63<>\"n.a.\",MATCH($U63,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI63),0)","v":0},{"$f":"IF(AI63<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI63),0)","v":5},{"$f":"IF(AI63<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M63,Parameters!$A:$A,0))*(AJ63+AK63),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP63<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP63),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M63&O63,Parameters!$A:$A,0))*(AQ63)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M63=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},27.28,{"v":27.41888888888889,"d":"27.42"},null,{"$f":"Parameters!$B$6*AV63","v":{"v":0.2741888888888889,"d":"0.27"}},{"v":0,"d":"0.00"},null,{"v":0.2741888888888889,"d":"0.27"},null,{"v":27.69307777777778,"d":"27.69"},null,{"v":1000.0847,"d":"1000.08"},{"v":0.9730553837837838,"d":"97%"},false,null,"Ja",null,{"$f":"VLOOKUP(J63,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J63,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM63/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C63,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS63+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL63,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG63","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF63+SUM(Distributievergoedingen!$O$12*AA63+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L63))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
[{"$f":"C64&D64&E64&G64&H64","v":"3ADSLAddnationaal128/128"},{"$f":"C64&D64&H64&E64","v":"3ADSL128/128Add"},3,"ADSL","Add","nvt","nationaal","128/128",null,{"$f":"D64&H64&E64","v":"ADSL128/128Add"},null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C64,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D64&H64&$E64,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D64&H64&$E64,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D64,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F64,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D64&$H64&E64,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D64&H64&$E64,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D64&$H64&E64,Mapping!$B:$B,0))","v":"nvt"},{"$f":"M64&R64&N64&Q64","v":"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational"},null,{"$f":"MATCH($J64,'Tarieven ZM'!$B:$B,0)","v":61},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X64","v":{"v":0,"d":"0.0"}},{"$f":"SUM(X64:Z64)","v":1000},{"$f":"AA64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W64)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC64","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC64","v":0},{"$f":"SUM(AC64:AE64)","v":1000},{"$f":"SUM(AB64,AF64)","v":{"v":1027.7777777777778,"d":"1027.78"}},null,{"$f":"IF(R64<>\"n.a.\",MATCH($U64,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI64),0)","v":0},{"$f":"IF(AI64<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI64),0)","v":5},{"$f":"IF(AI64<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M64,Parameters!$A:$A,0))*(AJ64+AK64),0)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AJ64:AM64)","v":5},{"$f":"AN64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"AI64","v":134},{"$f":"IF(AP64<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP64),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M64&O64,Parameters!$A:$A,0))*(AQ64)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M64=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AQ64:AT64)","v":{"v":9e-05,"d":"0.00"}},{"$f":"SUM(AO64,AU64)","v":{"v":0.1389788888888889,"d":"0.14"}},null,{"$f":"Parameters!$B$6*AV64","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},{"$f":"BF64<0","v":false},null,"Ja",null,{"$f":"VLOOKUP(J64,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J64,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM64/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C64,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS64+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL64,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG64","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF64+SUM(Distributievergoedingen!$O$12*AA64+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L64))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLAddnationaal200/200","3ADSL200/200Add",3,"ADSL","Add","nvt","nationaal","200/200",null,"ADSL200/200Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C65,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D65&H65&$E65,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D65&H65&$E65,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D65,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F65,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D65&$H65&E65,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D65&H65&$E65,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D65&$H65&E65,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J65,'Tarieven ZM'!$B:$B,0)","v":62},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X65","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W65)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC65","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC65","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R65<>\"n.a.\",MATCH($U65,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI65),0)","v":0},{"$f":"IF(AI65<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI65),0)","v":5},{"$f":"IF(AI65<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M65,Parameters!$A:$A,0))*(AJ65+AK65),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP65<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP65),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M65&O65,Parameters!$A:$A,0))*(AQ65)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M65=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV65","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J65,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J65,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM65/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C65,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS65+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL65,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG65","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF65+SUM(Distributievergoedingen!$O$12*AA65+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L65))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLAddnationaal224/224","3ADSL224/224Add",3,"ADSL","Add","nvt","nationaal","224/224",null,"ADSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C66,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D66&H66&$E66,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D66&H66&$E66,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D66,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F66,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D66&$H66&E66,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D66&H66&$E66,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D66&$H66&E66,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J66,'Tarieven ZM'!$B:$B,0)","v":63},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X66","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W66)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC66","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC66","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R66<>\"n.a.\",MATCH($U66,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI66),0)","v":0},{"$f":"IF(AI66<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI66),0)","v":5},{"$f":"IF(AI66<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M66,Parameters!$A:$A,0))*(AJ66+AK66),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP66<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP66),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M66&O66,Parameters!$A:$A,0))*(AQ66)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M66=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV66","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J66,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J66,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM66/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C66,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS66+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL66,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG66","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF66+SUM(Distributievergoedingen!$O$12*AA66+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L66))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLAddnationaal256/256","3ADSL256/256Add",3,"ADSL","Add","nvt","nationaal","256/256",null,"ADSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C67,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D67&H67&$E67,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D67&H67&$E67,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D67,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F67,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D67&$H67&E67,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D67&H67&$E67,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D67&$H67&E67,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J67,'Tarieven ZM'!$B:$B,0)","v":64},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X67","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W67)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC67","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC67","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R67<>\"n.a.\",MATCH($U67,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI67),0)","v":0},{"$f":"IF(AI67<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI67),0)","v":5},{"$f":"IF(AI67<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M67,Parameters!$A:$A,0))*(AJ67+AK67),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP67<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP67),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M67&O67,Parameters!$A:$A,0))*(AQ67)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M67=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV67","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J67,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J67,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM67/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C67,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS67+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL67,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG67","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF67+SUM(Distributievergoedingen!$O$12*AA67+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L67))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLAddnationaal352/352","3ADSL352/352Add",3,"ADSL","Add","nvt","nationaal","352/352",null,"ADSL352/352Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C68,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D68&H68&$E68,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D68&H68&$E68,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D68,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F68,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D68&$H68&E68,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D68&H68&$E68,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D68&$H68&E68,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J68,'Tarieven ZM'!$B:$B,0)","v":65},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X68","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W68)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC68","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC68","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R68<>\"n.a.\",MATCH($U68,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI68),0)","v":0},{"$f":"IF(AI68<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI68),0)","v":5},{"$f":"IF(AI68<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M68,Parameters!$A:$A,0))*(AJ68+AK68),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP68<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP68),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M68&O68,Parameters!$A:$A,0))*(AQ68)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M68=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV68","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"$f":"AG68-BC68","v":{"v":1019.1434,"d":"1019.14"}},{"$f":"IF(AG68=0,-999%,BE68/AG68)","v":{"v":0.9915989837837837,"d":"99%"}},false,null,"Ja",null,{"$f":"VLOOKUP(J68,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J68,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM68/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C68,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS68+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL68,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG68","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF68+SUM(Distributievergoedingen!$O$12*AA68+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L68))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3ADSLAddnationaal448/448","3ADSL448/448Add",3,"ADSL","Add","nvt","nationaal","448/448",null,"ADSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C69,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D69&H69&$E69,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D69&H69&$E69,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D69,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F69,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D69&$H69&E69,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D69&H69&$E69,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D69&$H69&E69,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J69,'Tarieven ZM'!$B:$B,0)","v":66},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X69","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W69)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC69","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC69","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R69<>\"n.a.\",MATCH($U69,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI69),0)","v":0},{"$f":"IF(AI69<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI69),0)","v":5},{"$f":"IF(AI69<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M69,Parameters!$A:$A,0))*(AJ69+AK69),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP69<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP69),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M69&O69,Parameters!$A:$A,0))*(AQ69)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M69=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV69","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"$f":"SUM(AX69:AZ69)","v":{"v":0.08548888888888889,"d":"0.09"}},null,{"$f":"SUM(AV69,BA69)","v":{"v":8.634377777777779,"d":"8.63"}},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J69,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J69,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM69/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C69,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS69+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL69,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"$f":"BN69+BO69","v":{"v":0,"d":"0.00"}},null,{"$f":"Parameters!$B$12*AG69","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF69+SUM(Distributievergoedingen!$O$12*AA69+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L69))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"$f":"SUM(BR69:BT69)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"SUM(BP69,BU69)","v":{"v":215.55555555555554,"d":"215.56"}},null,{"$f":"AG69-BW69","v":{"v":812.2222222222223,"d":"812.22"}},{"$f":"IF(AG69=0,-999%,BY69/AG69)","v":{"v":0.7902702702702703,"d":"79%"}},{"$f":"BZ69<0","v":false}]
["3ADSLAddnationaal512/512","3ADSL512/512Add",3,"ADSL","Add","nvt","nationaal","512/512",null,"ADSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C70,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D70&H70&$E70,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D70&H70&$E70,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D70,Mapping!$B:$B,0))","v":"ADSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F70,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D70&$H70&E70,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D70&H70&$E70,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D70&$H70&E70,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J70,'Tarieven ZM'!$B:$B,0)","v":67},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X70","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W70)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC70","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC70","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R70<>\"n.a.\",MATCH($U70,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI70),0)","v":0},{"$f":"IF(AI70<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI70),0)","v":5},{"$f":"IF(AI70<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M70,Parameters!$A:$A,0))*(AJ70+AK70),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP70<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP70),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M70&O70,Parameters!$A:$A,0))*(AQ70)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M70=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV70","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J70,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J70,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM70/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C70,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS70+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL70,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG70","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF70+SUM(Distributievergoedingen!$O$12*AA70+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L70))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal224/224","3SDSL224/224Add",3,"SDSL","Add","nvt","nationaal","224/224",null,"SDSL224/224Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C71,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D71&H71&$E71,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D71&H71&$E71,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D71,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F71,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D71&$H71&E71,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D71&H71&$E71,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D71&$H71&E71,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J71,'Tarieven ZM'!$B:$B,0)","v":68},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X71","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W71)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC71","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC71","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R71<>\"n.a.\",MATCH($U71,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI71),0)","v":0},{"$f":"IF(AI71<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI71),0)","v":5},{"$f":"IF(AI71<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M71,Parameters!$A:$A,0))*(AJ71+AK71),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP71<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP71),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M71&O71,Parameters!$A:$A,0))*(AQ71)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M71=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV71","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J71,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J71,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM71/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C71,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS71+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL71,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG71","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF71+SUM(Distributievergoedingen!$O$12*AA71+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L71))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal256/256","3SDSL256/256Add",3,"SDSL","Add","nvt","nationaal","256/256",null,"SDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C72,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D72&H72&$E72,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D72&H72&$E72,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D72,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F72,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D72&$H72&E72,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D72&H72&$E72,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D72&$H72&E72,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J72,'Tarieven ZM'!$B:$B,0)","v":69},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X72","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W72)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC72","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC72","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R72<>\"n.a.\",MATCH($U72,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI72),0)","v":0},{"$f":"IF(AI72<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI72),0)","v":5},{"$f":"IF(AI72<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M72,Parameters!$A:$A,0))*(AJ72+AK72),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP72<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP72),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M72&O72,Parameters!$A:$A,0))*(AQ72)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M72=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV72","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J72,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J72,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM72/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C72,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS72+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL72,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG72","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF72+SUM(Distributievergoedingen!$O$12*AA72+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L72))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal448/448","3SDSL448/448Add",3,"SDSL","Add","nvt","nationaal","448/448",null,"SDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C73,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D73&H73&$E73,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D73&H73&$E73,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D73,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F73,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D73&$H73&E73,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D73&H73&$E73,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D73&$H73&E73,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J73,'Tarieven ZM'!$B:$B,0)","v":70},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W73)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X73","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X73","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W73)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC73","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC73","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R73<>\"n.a.\",MATCH($U73,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI73<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI73),0)","v":0},{"$f":"IF(AI73<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI73),0)","v":5},{"$f":"IF(AI73<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M73,Parameters!$A:$A,0))*(AJ73+AK73),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP73<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP73),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M73&O73,Parameters!$A:$A,0))*(AQ73)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M73=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV73","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J73,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J73,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM73/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C73,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS73+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL73,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG73","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF73+SUM(Distributievergoedingen!$O$12*AA73+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L73))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal512/512","3SDSL512/512Add",3,"SDSL","Add","nvt","nationaal","512/512",null,"SDSL512/512Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C74,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D74&H74&$E74,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D74&H74&$E74,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D74,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F74,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D74&$H74&E74,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D74&H74&$E74,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D74&$H74&E74,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J74,'Tarieven ZM'!$B:$B,0)","v":71},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W74)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X74","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X74","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W74)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC74","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC74","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R74<>\"n.a.\",MATCH($U74,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI74<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI74),0)","v":0},{"$f":"IF(AI74<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI74),0)","v":5},{"$f":"IF(AI74<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M74,Parameters!$A:$A,0))*(AJ74+AK74),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP74<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP74),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M74&O74,Parameters!$A:$A,0))*(AQ74)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M74=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV74","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J74,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J74,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM74/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C74,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS74+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL74,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG74","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF74+SUM(Distributievergoedingen!$O$12*AA74+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L74))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal1024/1024","3SDSL1024/1024Add",3,"SDSL","Add","nvt","nationaal","1024/1024",null,"SDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C75,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D75&H75&$E75,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D75&H75&$E75,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D75,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F75,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D75&$H75&E75,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D75&H75&$E75,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D75&$H75&E75,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J75,'Tarieven ZM'!$B:$B,0)","v":72},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W75)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X75","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X75","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W75)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC75","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC75","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R75<>\"n.a.\",MATCH($U75,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI75<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI75),0)","v":0},{"$f":"IF(AI75<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI75),0)","v":5},{"$f":"IF(AI75<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M75,Parameters!$A:$A,0))*(AJ75+AK75),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP75<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP75),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M75&O75,Parameters!$A:$A,0))*(AQ75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M75=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV75","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J75,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J75,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM75/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C75,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS75+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL75,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG75","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF75+SUM(Distributievergoedingen!$O$12*AA75+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L75))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal1536/1536","3SDSL1536/1536Add",3,"SDSL","Add","nvt","nationaal","1536/1536",null,"SDSL1536/1536Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C76,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D76&H76&$E76,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D76&H76&$E76,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D76,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F76,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D76&$H76&E76,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D76&H76&$E76,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D76&$H76&E76,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J76,'Tarieven ZM'!$B:$B,0)","v":73},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W76)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X76","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X76","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W76)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC76","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC76","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R76<>\"n.a.\",MATCH($U76,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI76<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI76),0)","v":0},{"$f":"IF(AI76<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI76),0)","v":5},{"$f":"IF(AI76<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M76,Parameters!$A:$A,0))*(AJ76+AK76),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP76<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP76),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M76&O76,Parameters!$A:$A,0))*(AQ76)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M76=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV76","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J76,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J76,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM76/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C76,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS76+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL76,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG76","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF76+SUM(Distributievergoedingen!$O$12*AA76+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L76))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SDSLAddnationaal2048/2048","3SDSL2048/2048Add",3,"SDSL","Add","nvt","nationaal","2048/2048",null,"SDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C77,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D77&H77&$E77,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D77&H77&$E77,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D77,Mapping!$B:$B,0))","v":"SDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F77,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D77&$H77&E77,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D77&H77&$E77,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D77&$H77&E77,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J77,'Tarieven ZM'!$B:$B,0)","v":74},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W77)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X77","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X77","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W77)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC77","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC77","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R77<>\"n.a.\",MATCH($U77,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI77<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI77),0)","v":0},{"$f":"IF(AI77<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI77),0)","v":5},{"$f":"IF(AI77<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M77,Parameters!$A:$A,0))*(AJ77+AK77),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP77<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP77),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M77&O77,Parameters!$A:$A,0))*(AQ77)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M77=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV77","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J77,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J77,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM77/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C77,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS77+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL77,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG77","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF77+SUM(Distributievergoedingen!$O$12*AA77+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L77))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal128/128","3VDSL128/128Add",3,"VDSL","Add","nvt","nationaal","128/128",null,"VDSL128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C78,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D78&H78&$E78,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D78&H78&$E78,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D78,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F78,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D78&$H78&E78,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D78&H78&$E78,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D78&$H78&E78,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J78,'Tarieven ZM'!$B:$B,0)","v":75},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W78)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X78","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X78","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W78)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC78","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC78","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R78<>\"n.a.\",MATCH($U78,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI78<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI78),0)","v":0},{"$f":"IF(AI78<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI78),0)","v":5},{"$f":"IF(AI78<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M78,Parameters!$A:$A,0))*(AJ78+AK78),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP78<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP78),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M78&O78,Parameters!$A:$A,0))*(AQ78)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M78=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV78","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J78,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J78,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM78/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C78,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS78+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL78,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG78","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF78+SUM(Distributievergoedingen!$O$12*AA78+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L78))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal256/256","3VDSL256/256Add",3,"VDSL","Add","nvt","nationaal","256/256",null,"VDSL256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C79,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D79&H79&$E79,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D79&H79&$E79,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D79,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F79,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D79&$H79&E79,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D79&H79&$E79,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D79&$H79&E79,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J79,'Tarieven ZM'!$B:$B,0)","v":76},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W79)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X79","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X79","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W79)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC79","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC79","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R79<>\"n.a.\",MATCH($U79,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI79<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI79),0)","v":0},{"$f":"IF(AI79<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI79),0)","v":5},{"$f":"IF(AI79<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M79,Parameters!$A:$A,0))*(AJ79+AK79),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP79<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP79),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M79&O79,Parameters!$A:$A,0))*(AQ79)","v":{"v":-1e-05,"d":"-0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M79=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":9e-05,"d":"0.00"},{"v":0.1389788888888889,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV79","v":{"v":1.389788888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.389788888888889E-3,"d":"0.00"},null,{"v":0.14036867777777778,"d":"0.14"},null,{"v":1027.6374091,"d":"1027.64"},{"v":0.9998634250702703,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J79,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J79,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM79/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C79,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS79+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL79,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG79","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF79+SUM(Distributievergoedingen!$O$12*AA79+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L79))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal448/448","3VDSL448/448Add",3,"VDSL","Add","nvt","nationaal","448/448",null,"VDSL448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C80,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D80&H80&$E80,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D80&H80&$E80,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D80,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F80,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D80&$H80&E80,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D80&H80&$E80,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D80&$H80&E80,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J80,'Tarieven ZM'!$B:$B,0)","v":77},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W80)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X80","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X80","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W80)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC80","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC80","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R80<>\"n.a.\",MATCH($U80,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI80<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI80),0)","v":0},{"$f":"IF(AI80<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI80),0)","v":5},{"$f":"IF(AI80<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M80,Parameters!$A:$A,0))*(AJ80+AK80),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP80<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP80),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M80&O80,Parameters!$A:$A,0))*(AQ80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M80=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV80","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J80,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J80,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM80/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C80,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS80+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL80,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG80","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF80+SUM(Distributievergoedingen!$O$12*AA80+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L80))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal640/640","3VDSL640/640Add",3,"VDSL","Add","nvt","nationaal","640/640",null,"VDSL640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C81,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D81&H81&$E81,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D81&H81&$E81,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D81,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F81,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D81&$H81&E81,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D81&H81&$E81,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D81&$H81&E81,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J81,'Tarieven ZM'!$B:$B,0)","v":78},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W81)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X81","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X81","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W81)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC81","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC81","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R81<>\"n.a.\",MATCH($U81,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI81<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI81),0)","v":0},{"$f":"IF(AI81<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI81),0)","v":5},{"$f":"IF(AI81<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M81,Parameters!$A:$A,0))*(AJ81+AK81),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP81<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP81),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M81&O81,Parameters!$A:$A,0))*(AQ81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M81=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV81","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J81,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J81,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM81/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C81,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS81+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL81,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG81","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF81+SUM(Distributievergoedingen!$O$12*AA81+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L81))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal1024/1024","3VDSL1024/1024Add",3,"VDSL","Add","nvt","nationaal","1024/1024",null,"VDSL1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C82,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D82&H82&$E82,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D82&H82&$E82,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D82,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F82,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D82&$H82&E82,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D82&H82&$E82,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D82&$H82&E82,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J82,'Tarieven ZM'!$B:$B,0)","v":79},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W82)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X82","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X82","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W82)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC82","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC82","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R82<>\"n.a.\",MATCH($U82,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI82<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI82),0)","v":0},{"$f":"IF(AI82<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI82),0)","v":5},{"$f":"IF(AI82<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M82,Parameters!$A:$A,0))*(AJ82+AK82),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP82<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP82),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M82&O82,Parameters!$A:$A,0))*(AQ82)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M82=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV82","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J82,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J82,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM82/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C82,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS82+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL82,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG82","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF82+SUM(Distributievergoedingen!$O$12*AA82+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L82))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal2048/2048","3VDSL2048/2048Add",3,"VDSL","Add","nvt","nationaal","2048/2048",null,"VDSL2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C83,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D83&H83&$E83,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D83&H83&$E83,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D83,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F83,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D83&$H83&E83,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D83&H83&$E83,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D83&$H83&E83,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J83,'Tarieven ZM'!$B:$B,0)","v":80},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W83)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X83","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X83","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W83)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC83","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC83","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R83<>\"n.a.\",MATCH($U83,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI83<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI83),0)","v":0},{"$f":"IF(AI83<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI83),0)","v":5},{"$f":"IF(AI83<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M83,Parameters!$A:$A,0))*(AJ83+AK83),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP83<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP83),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M83&O83,Parameters!$A:$A,0))*(AQ83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M83=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV83","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J83,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J83,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM83/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C83,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS83+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL83,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG83","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF83+SUM(Distributievergoedingen!$O$12*AA83+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L83))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3VDSLAddnationaal3072/3072","3VDSL3072/3072Add",3,"VDSL","Add","nvt","nationaal","3072/3072",null,"VDSL3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C84,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D84&H84&$E84,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D84&H84&$E84,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D84,Mapping!$B:$B,0))","v":"VDSL"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F84,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D84&$H84&E84,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D84&H84&$E84,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D84&$H84&E84,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J84,'Tarieven ZM'!$B:$B,0)","v":81},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W84)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X84","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X84","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W84)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC84","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC84","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R84<>\"n.a.\",MATCH($U84,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI84<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI84),0)","v":0},{"$f":"IF(AI84<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI84),0)","v":5},{"$f":"IF(AI84<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M84,Parameters!$A:$A,0))*(AJ84+AK84),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP84<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP84),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M84&O84,Parameters!$A:$A,0))*(AQ84)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M84=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV84","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J84,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J84,Mapping!$B:$B,0))","v":"Premium > 2/2Mbps"},{"v":0,"d":"0.00"},{"$f":"BM84/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C84,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS84+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL84,'inkoop ULL tbv Epacity'!H:H,0))","v":16.02},16.02,null,{"$f":"Parameters!$B$12*AG84","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF84+SUM(Distributievergoedingen!$O$12*AA84+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L84))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":231.57555555555555,"d":"231.58"},null,{"v":796.2022222222223,"d":"796.20"},{"v":0.7746832432432433,"d":"77%"},false]
["3SA IPVPNAddnationaal128/128","3SA IPVPN128/128Add",3,"SA IPVPN","Add","nvt","nationaal","128/128",null,"SA IPVPN128/128Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C85,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D85&H85&$E85,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D85&H85&$E85,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D85,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F85,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D85&$H85&E85,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D85&H85&$E85,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D85&$H85&E85,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J85,'Tarieven ZM'!$B:$B,0)","v":82},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W85)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X85","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X85","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W85)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC85","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC85","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R85<>\"n.a.\",MATCH($U85,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI85<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI85),0)","v":0},{"$f":"IF(AI85<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI85),0)","v":5},{"$f":"IF(AI85<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M85,Parameters!$A:$A,0))*(AJ85+AK85),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP85<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP85),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M85&O85,Parameters!$A:$A,0))*(AQ85)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M85=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV85","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J85,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J85,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM85/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C85,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS85+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL85,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG85","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF85+SUM(Distributievergoedingen!$O$12*AA85+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L85))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal256/256","3SA IPVPN256/256Add",3,"SA IPVPN","Add","nvt","nationaal","256/256",null,"SA IPVPN256/256Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C86,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D86&H86&$E86,Mapping!$B:$B,0))","v":"WBA CM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D86&H86&$E86,Mapping!$B:$B,0))","v":"add"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D86,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F86,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D86&$H86&E86,Mapping!$B:$B,0))","v":"national"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D86&H86&$E86,Mapping!$B:$B,0))","v":"<=256 kbps/<=256 kbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D86&$H86&E86,Mapping!$B:$B,0))","v":"nvt"},"WBA CM Ethernet<=256 kbps/<=256 kbpsaddnational",null,{"$f":"MATCH($J86,'Tarieven ZM'!$B:$B,0)","v":83},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W86)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X86","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X86","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W86)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC86","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC86","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R86<>\"n.a.\",MATCH($U86,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":134},{"$f":"IF(AI86<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI86),0)","v":0},{"$f":"IF(AI86<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI86),0)","v":5},{"$f":"IF(AI86<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M86,Parameters!$A:$A,0))*(AJ86+AK86),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},134,{"$f":"IF(AP86<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP86),0)","v":{"v":1E-4,"d":"0.00"}},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M86&O86,Parameters!$A:$A,0))*(AQ86)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M86=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":0,"d":"0.00"}},{"v":1E-4,"d":"0.00"},{"v":0.13898888888888888,"d":"0.14"},null,{"$f":"Parameters!$B$6*AV86","v":{"v":1.3898888888888889E-3,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"v":1.3898888888888889E-3,"d":"0.00"},null,{"v":0.14037877777777777,"d":"0.14"},null,{"v":1027.637399,"d":"1027.64"},{"v":0.9998634152432432,"d":"100%"},false,null,"Ja",null,{"$f":"VLOOKUP(J86,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J86,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM86/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C86,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS86+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL86,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG86","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF86+SUM(Distributievergoedingen!$O$12*AA86+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L86))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal448/448","3SA IPVPN448/448Add",3,"SA IPVPN","Add","nvt","nationaal","448/448",null,"SA IPVPN448/448Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C87,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D87&H87&$E87,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D87&H87&$E87,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D87,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F87,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D87&$H87&E87,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D87&H87&$E87,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D87&$H87&E87,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J87,'Tarieven ZM'!$B:$B,0)","v":84},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W87)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X87","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X87","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W87)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC87","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC87","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R87<>\"n.a.\",MATCH($U87,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI87<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI87),0)","v":0},{"$f":"IF(AI87<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI87),0)","v":5},{"$f":"IF(AI87<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M87,Parameters!$A:$A,0))*(AJ87+AK87),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP87<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP87),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M87&O87,Parameters!$A:$A,0))*(AQ87)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M87=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV87","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J87,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J87,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM87/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C87,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS87+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL87,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG87","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF87+SUM(Distributievergoedingen!$O$12*AA87+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L87))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal640/640","3SA IPVPN640/640Add",3,"SA IPVPN","Add","nvt","nationaal","640/640",null,"SA IPVPN640/640Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C88,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D88&H88&$E88,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D88&H88&$E88,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D88,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F88,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D88&$H88&E88,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D88&H88&$E88,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D88&$H88&E88,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J88,'Tarieven ZM'!$B:$B,0)","v":85},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W88)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X88","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X88","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W88)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC88","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC88","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R88<>\"n.a.\",MATCH($U88,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI88<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI88),0)","v":0},{"$f":"IF(AI88<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI88),0)","v":5},{"$f":"IF(AI88<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M88,Parameters!$A:$A,0))*(AJ88+AK88),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP88<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP88),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M88&O88,Parameters!$A:$A,0))*(AQ88)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M88=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV88","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J88,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J88,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM88/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C88,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS88+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL88,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG88","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF88+SUM(Distributievergoedingen!$O$12*AA88+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L88))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal1024/1024","3SA IPVPN1024/1024Add",3,"SA IPVPN","Add","nvt","nationaal","1024/1024",null,"SA IPVPN1024/1024Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C89,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D89&H89&$E89,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D89&H89&$E89,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D89,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F89,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D89&$H89&E89,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D89&H89&$E89,Mapping!$B:$B,0))","v":"1 Mbps/1 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D89&$H89&E89,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet1 Mbps/1 Mbpspremiummetro",null,{"$f":"MATCH($J89,'Tarieven ZM'!$B:$B,0)","v":86},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W89)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X89","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X89","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W89)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC89","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC89","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R89<>\"n.a.\",MATCH($U89,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":138},{"$f":"IF(AI89<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI89),0)","v":0},{"$f":"IF(AI89<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI89),0)","v":5},{"$f":"IF(AI89<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M89,Parameters!$A:$A,0))*(AJ89+AK89),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},138,{"$f":"IF(AP89<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP89),0)","v":7.41},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M89&O89,Parameters!$A:$A,0))*(AQ89)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M89=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},8.41,{"v":8.54888888888889,"d":"8.55"},null,{"$f":"Parameters!$B$6*AV89","v":{"v":0.08548888888888889,"d":"0.09"}},{"v":0,"d":"0.00"},null,{"v":0.08548888888888889,"d":"0.09"},null,{"v":8.634377777777779,"d":"8.63"},null,{"v":1019.1434,"d":"1019.14"},{"v":0.9915989837837837,"d":"99%"},false,null,"Ja",null,{"$f":"VLOOKUP(J89,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J89,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM89/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C89,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS89+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL89,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG89","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF89+SUM(Distributievergoedingen!$O$12*AA89+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L89))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal2048/2048","3SA IPVPN2048/2048Add",3,"SA IPVPN","Add","nvt","nationaal","2048/2048",null,"SA IPVPN2048/2048Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C90,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D90&H90&$E90,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D90&H90&$E90,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D90,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F90,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D90&$H90&E90,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D90&H90&$E90,Mapping!$B:$B,0))","v":"2 Mbps/2 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D90&$H90&E90,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet2 Mbps/2 Mbpspremiummetro",null,{"$f":"MATCH($J90,'Tarieven ZM'!$B:$B,0)","v":87},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W90)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X90","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X90","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W90)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC90","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC90","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R90<>\"n.a.\",MATCH($U90,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":139},{"$f":"IF(AI90<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI90),0)","v":0},{"$f":"IF(AI90<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI90),0)","v":5},{"$f":"IF(AI90<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M90,Parameters!$A:$A,0))*(AJ90+AK90),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},139,{"$f":"IF(AP90<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP90),0)","v":14.82},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M90&O90,Parameters!$A:$A,0))*(AQ90)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M90=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},15.82,{"v":15.95888888888889,"d":"15.96"},null,{"$f":"Parameters!$B$6*AV90","v":{"v":0.1595888888888889,"d":"0.16"}},{"v":0,"d":"0.00"},null,{"v":0.1595888888888889,"d":"0.16"},null,{"v":16.118477777777777,"d":"16.12"},null,{"v":1011.6593,"d":"1011.66"},{"v":0.9843171567567567,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J90,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J90,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM90/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C90,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS90+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL90,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG90","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF90+SUM(Distributievergoedingen!$O$12*AA90+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L90))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal3072/3072","3SA IPVPN3072/3072Add",3,"SA IPVPN","Add","nvt","nationaal","3072/3072",null,"SA IPVPN3072/3072Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C91,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D91&H91&$E91,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D91&H91&$E91,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D91,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F91,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D91&$H91&E91,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D91&H91&$E91,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D91&$H91&E91,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J91,'Tarieven ZM'!$B:$B,0)","v":88},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W91)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X91","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X91","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W91)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC91","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC91","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R91<>\"n.a.\",MATCH($U91,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI91<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI91),0)","v":0},{"$f":"IF(AI91<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI91),0)","v":5},{"$f":"IF(AI91<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M91,Parameters!$A:$A,0))*(AJ91+AK91),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP91<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP91),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M91&O91,Parameters!$A:$A,0))*(AQ91)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M91=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV91","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J91,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J91,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM91/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C91,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS91+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL91,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG91","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF91+SUM(Distributievergoedingen!$O$12*AA91+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L91))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal4096/4096","3SA IPVPN4096/4096Add",3,"SA IPVPN","Add","nvt","nationaal","4096/4096",null,"SA IPVPN4096/4096Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C92,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D92&H92&$E92,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D92&H92&$E92,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D92,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F92,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D92&$H92&E92,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D92&H92&$E92,Mapping!$B:$B,0))","v":"5 Mbps/5 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D92&$H92&E92,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet5 Mbps/5 Mbpspremiummetro",null,{"$f":"MATCH($J92,'Tarieven ZM'!$B:$B,0)","v":89},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W92)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X92","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X92","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W92)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC92","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC92","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R92<>\"n.a.\",MATCH($U92,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":140},{"$f":"IF(AI92<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI92),0)","v":0},{"$f":"IF(AI92<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI92),0)","v":5},{"$f":"IF(AI92<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M92,Parameters!$A:$A,0))*(AJ92+AK92),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},140,{"$f":"IF(AP92<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP92),0)","v":18.53},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M92&O92,Parameters!$A:$A,0))*(AQ92)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M92=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},19.53,{"v":19.66888888888889,"d":"19.67"},null,{"$f":"Parameters!$B$6*AV92","v":{"v":0.1966888888888889,"d":"0.20"}},{"v":0,"d":"0.00"},null,{"v":0.1966888888888889,"d":"0.20"},null,{"v":19.86557777777778,"d":"19.87"},null,{"v":1007.9122000000001,"d":"1007.91"},{"v":0.9806713297297298,"d":"98%"},false,null,"Ja",null,{"$f":"VLOOKUP(J92,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J92,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM92/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C92,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS92+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL92,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG92","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF92+SUM(Distributievergoedingen!$O$12*AA92+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L92))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]
["3SA IPVPNAddnationaal8192/8192","3SA IPVPN8192/8192Add",3,"SA IPVPN","Add","nvt","nationaal","8192/8192",null,"SA IPVPN8192/8192Add",null,{"$f":"INDEX(Mapping!$J:$J,MATCH(C$3&C93,Mapping!$B:$B,0))","v":1},{"$f":"INDEX(Mapping!$H:$H,MATCH(D93&H93&$E93,Mapping!$B:$B,0))","v":"WBA ZM Ethernet"},{"$f":"INDEX(Mapping!$J:$J,MATCH(D93&H93&$E93,Mapping!$B:$B,0))","v":"premium"},{"$f":"INDEX(Mapping!$I:$I,MATCH($D93,Mapping!$B:$B,0))","v":"FttH"},{"$f":"INDEX(Mapping!$H:$H,MATCH($F93,Mapping!$B:$B,0))","v":"nvt"},{"$f":"INDEX(Mapping!$K:$K,MATCH($D93&$H93&E93,Mapping!$B:$B,0))","v":"metro"},{"$f":"INDEX(Mapping!$I:$I,MATCH(D93&H93&$E93,Mapping!$B:$B,0))","v":"10 Mbps/10 Mbps"},null,{"$f":"INDEX(Mapping!$L:$L,MATCH($D93&$H93&E93,Mapping!$B:$B,0))","v":"metro-nationaal"},"WBA ZM Ethernet10 Mbps/10 Mbpspremiummetro",null,{"$f":"MATCH($J93,'Tarieven ZM'!$B:$B,0)","v":90},{"$f":"INDEX('Tarieven ZM'!$H:$H,$W93)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Y$3,Parameters!$A:$A,0))*$X93","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(Z$3,Parameters!$A:$A,0))*$X93","v":{"v":0,"d":"0.0"}},1000,{"$f":"AA93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":27.77777777777778},{"$f":"INDEX('Tarieven ZM'!$G:$G,$W93)","v":1000},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AD$3,Parameters!$A:$A,0))*$AC93","v":0},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AE$3,Parameters!$A:$A,0))*$AC93","v":0},1000,{"v":1027.7777777777778,"d":"1027.78"},null,{"$f":"IF(R93<>\"n.a.\",MATCH($U93,'Tarieven W&O'!$B:$B,0),\"nvt\")","v":141},{"$f":"IF(AI93<>\"nvt\",INDEX('Tarieven W&O'!$H:$H,$AI93),0)","v":0},{"$f":"IF(AI93<>\"nvt\",INDEX('Tarieven W&O'!$I:$I,$AI93),0)","v":5},{"$f":"IF(AI93<>\"nvt\",-INDEX(Parameters!$B:$B,MATCH(AL$3&$M93,Parameters!$A:$A,0))*(AJ93+AK93),0)","v":{"v":0,"d":"0.0"}},null,5,{"$f":"AN93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":{"v":0.1388888888888889,"d":"0.14"}},141,{"$f":"IF(AP93<>\"nvt\",INDEX('Tarieven W&O'!$G:$G,$AP93),0)","v":26.28},{"$f":"-INDEX(Parameters!$B:$B,MATCH(AR$3&$M93&O93,Parameters!$A:$A,0))*(AQ93)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(M93=\"WBA CM Ethernet\",0,'EDC Minus'!$H$27)","v":{"v":1,"d":"1.00"}},27.28,{"v":27.41888888888889,"d":"27.42"},null,{"$f":"Parameters!$B$6*AV93","v":{"v":0.2741888888888889,"d":"0.27"}},{"v":0,"d":"0.00"},null,{"v":0.2741888888888889,"d":"0.27"},null,{"v":27.69307777777778,"d":"27.69"},null,{"v":1000.0847,"d":"1000.08"},{"v":0.9730553837837838,"d":"97%"},false,null,"Ja",null,{"$f":"VLOOKUP(J93,'Tarieven ZM'!$B$7:$I$146,8,0)","v":0},{"$f":"INDEX(Mapping!$M:$M,MATCH($J93,Mapping!$B:$B,0))","v":"nvt"},{"v":0,"d":"0.00"},{"$f":"BM93/INDEX(Parameters!$B:$B,MATCH(\"AfschrijftermijnVVE\"&12*$C93,Parameters!$A:$A,0))","v":{"v":0,"d":"0.00"}},{"$f":"AS93+INDEX('inkoop ULL tbv Epacity'!I:I,MATCH($BL93,'inkoop ULL tbv Epacity'!H:H,0))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,{"$f":"Parameters!$B$12*AG93","v":{"v":102.77777777777779,"d":"102.78"}},{"$f":"SUM(Distributievergoedingen!$F$12,Distributievergoedingen!$I$12,Distributievergoedingen!$L$12,Distributievergoedingen!$O$12)*AF93+SUM(Distributievergoedingen!$O$12*AA93+Distributievergoedingen!$R$12+Distributievergoedingen!$U$12+Distributievergoedingen!$X$12)/(MAX(36,12*L93))","v":{"v":112.77777777777777,"d":"112.78"}},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":215.55555555555554,"d":"215.56"},null,{"v":812.2222222222223,"d":"812.22"},{"v":0.7902702702702703,"d":"79%"},false]

{"sheet":"KWTtransfersheetOudSAIPVPN","index":21,"n_rows":104,"n_cols":28,"rows_kept":104,"hidden":true}
["20150526 LPM Epacity SA IPVPN"]
[null,"Voor korting & sales mandaat","Voor korting & sales mandaat","Na korting, na retailopslag","Na korting, na retailopslag (Incl. EDC)"]
["Sleutel","ZM VVE (in EUR)","ZM VVA (in EUR/mnd)","WO VVE (in EUR)","WO VVA (in EUR/mnd","EDC (platform + backbone)","Tariefcomponent\n(let op, aparte formules per tariefcomponent)","ZM Sleutel","WO Sleutel","ZM SA IPVPN VVE (in EUR)","SA IPVPN VVA (in EUR/mnd)","ZM Drager VVE (in EUR/mnd)","ZM Drager VVA (in EUR/mnd)","ZM Service Window VVA (in EUR/mnd)","ZM Router VVE (in EUR/mnd)","ZM Router Service Level VVA (in EUR/mnd)","ZM termijnkorting VVA (in percentage)","WO VLAN VVE incl. retailopslag (in EUR/mnd)","WO VLAN VVA incl. retailopslag (in EUR/mnd)","WO Access VVE incl. retailopslag (in EUR/mnd)","WO Access VVA incl. retailopslag (in EUR/mnd)","WO VPN Service Window VVA incl. retailsopslag (in EUR/mnd)","Eenmalige routerkosten obv LRIC tabblad\n(EUR/mnd)","WO Router Service Level VVA","WO 2de VPN VVE (in EUR/mnd)","WO 2de VPN VVA (in EUR/mnd)","EDC transportkosten netto","EDC Platformkosten Netto"]
["1SA IP-VPNEntry8192/1024",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},"Zie E52 en E53","VLAN","Entry8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":94,"d":"€ 94.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry10240/10240",{"v":150,"d":"€ 150.00"},{"v":285,"d":"€ 285.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":285,"d":"€ 285.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry10240/1024",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":100,"d":"€ 100.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry12288/1024",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry12288/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":105,"d":"€ 105.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry20480/2048",{"v":150,"d":"€ 150.00"},{"v":199,"d":"€ 199.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry20480/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":199,"d":"€ 199.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry30720/3072",{"v":150,"d":"€ 150.00"},{"v":232,"d":"€ 232.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":232,"d":"€ 232.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry51200/5120",{"v":150,"d":"€ 150.00"},{"v":270,"d":"€ 270.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/5120",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":270,"d":"€ 270.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry30720/30720",{"v":150,"d":"€ 150.00"},{"v":635,"d":"€ 635.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/30720",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":635,"d":"€ 635.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry51200/51200",{"v":150,"d":"€ 150.00"},{"v":810,"d":"€ 810.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/51200",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":810,"d":"€ 810.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNEntry100000/100000",{"v":150,"d":"€ 150.00"},{"v":1166,"d":"€ 1,166.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.533749325987735,"d":"€ 16.53"},null,"VLAN","Entry100000/100000",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":1166,"d":"€ 1,166.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":11.11,"d":"€ 11.11"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium1024/1024",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},null,"VLAN","Premium1024/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":241,"d":"€ 241.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":12.887599999999999,"d":"€ 12.89"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium2048/2048",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium2048/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":250,"d":"€ 250.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium3072/3072",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium3072/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":363,"d":"€ 363.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium4096/1024",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium4096/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":269,"d":"€ 269.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium4096/4096",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},null,"VLAN","Premium4096/4096",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":427,"d":"€ 427.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":28.360799999999998,"d":"€ 28.36"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium8192/1024",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":474,"d":"€ 474.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium8192/8192",{"v":150,"d":"€ 150.00"},{"v":692,"d":"€ 692.00"},{"v":5.05,"d":"€ 5.05"},{"v":39.36603023309285,"d":"€ 39.37"},null,"VLAN","Premium8192/8192",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":692,"d":"€ 692.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":33.5118,"d":"€ 33.51"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["1SA IP-VPNPremium10240/10240",{"v":150,"d":"€ 150.00"},{"v":809,"d":"€ 809.00"},{"v":5.05,"d":"€ 5.05"},{"v":44.52713023309285,"d":"€ 44.53"},null,"VLAN","Premium10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":809,"d":"€ 809.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":38.6729,"d":"€ 38.67"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry8192/1024",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":94,"d":"€ 94.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry10240/10240",{"v":150,"d":"€ 150.00"},{"v":285,"d":"€ 285.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":285,"d":"€ 285.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry10240/1024",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":100,"d":"€ 100.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry12288/1024",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry12288/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":105,"d":"€ 105.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry20480/2048",{"v":150,"d":"€ 150.00"},{"v":199,"d":"€ 199.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry20480/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":199,"d":"€ 199.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry30720/3072",{"v":150,"d":"€ 150.00"},{"v":232,"d":"€ 232.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":232,"d":"€ 232.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry51200/5120",{"v":150,"d":"€ 150.00"},{"v":270,"d":"€ 270.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/5120",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":270,"d":"€ 270.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry30720/30720",{"v":150,"d":"€ 150.00"},{"v":635,"d":"€ 635.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/30720",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":635,"d":"€ 635.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry51200/51200",{"v":150,"d":"€ 150.00"},{"v":810,"d":"€ 810.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/51200",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":810,"d":"€ 810.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNEntry100000/100000",{"v":150,"d":"€ 150.00"},{"v":1166,"d":"€ 1,166.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.533749325987735,"d":"€ 16.53"},null,"VLAN","Entry100000/100000",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":1166,"d":"€ 1,166.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":11.11,"d":"€ 11.11"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium1024/1024",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},null,"VLAN","Premium1024/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":241,"d":"€ 241.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":12.887599999999999,"d":"€ 12.89"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium2048/2048",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium2048/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":250,"d":"€ 250.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium3072/3072",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium3072/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":363,"d":"€ 363.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium4096/1024",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium4096/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":269,"d":"€ 269.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium4096/4096",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},null,"VLAN","Premium4096/4096",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":427,"d":"€ 427.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":28.360799999999998,"d":"€ 28.36"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium8192/1024",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":474,"d":"€ 474.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium8192/8192",{"v":150,"d":"€ 150.00"},{"v":692,"d":"€ 692.00"},{"v":5.05,"d":"€ 5.05"},{"v":39.36603023309285,"d":"€ 39.37"},null,"VLAN","Premium8192/8192",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":692,"d":"€ 692.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":33.5118,"d":"€ 33.51"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["2SA IP-VPNPremium10240/10240",{"v":150,"d":"€ 150.00"},{"v":809,"d":"€ 809.00"},{"v":5.05,"d":"€ 5.05"},{"v":44.52713023309285,"d":"€ 44.53"},null,"VLAN","Premium10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":809,"d":"€ 809.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":38.6729,"d":"€ 38.67"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry8192/1024",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":94,"d":"€ 94.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry10240/10240",{"v":150,"d":"€ 150.00"},{"v":285,"d":"€ 285.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":285,"d":"€ 285.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry10240/1024",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry10240/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":100,"d":"€ 100.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry12288/1024",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry12288/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":105,"d":"€ 105.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry20480/2048",{"v":150,"d":"€ 150.00"},{"v":199,"d":"€ 199.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry20480/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":199,"d":"€ 199.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry30720/3072",{"v":150,"d":"€ 150.00"},{"v":232,"d":"€ 232.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":232,"d":"€ 232.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry51200/5120",{"v":150,"d":"€ 150.00"},{"v":270,"d":"€ 270.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/5120",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":270,"d":"€ 270.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry30720/30720",{"v":150,"d":"€ 150.00"},{"v":635,"d":"€ 635.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry30720/30720",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":635,"d":"€ 635.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry51200/51200",{"v":150,"d":"€ 150.00"},{"v":810,"d":"€ 810.00"},{"v":5.05,"d":"€ 5.05"},{"v":12.877549325987736,"d":"€ 12.88"},null,"VLAN","Entry51200/51200",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":810,"d":"€ 810.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":7.4538,"d":"€ 7.45"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNEntry100000/100000",{"v":150,"d":"€ 150.00"},{"v":1166,"d":"€ 1,166.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.533749325987735,"d":"€ 16.53"},null,"VLAN","Entry100000/100000",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":1166,"d":"€ 1,166.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":11.11,"d":"€ 11.11"},{"$nulls":7},0,{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium1024/1024",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},null,"VLAN","Premium1024/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":241,"d":"€ 241.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":12.887599999999999,"d":"€ 12.89"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium2048/2048",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium2048/2048",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":250,"d":"€ 250.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium3072/3072",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium3072/3072",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":363,"d":"€ 363.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium4096/1024",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.90293023309285,"d":"€ 23.90"},null,"VLAN","Premium4096/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":269,"d":"€ 269.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":18.0487,"d":"€ 18.05"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium4096/4096",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},null,"VLAN","Premium4096/4096",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":427,"d":"€ 427.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":28.360799999999998,"d":"€ 28.36"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium8192/1024",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.05393023309285,"d":"€ 29.05"},null,"VLAN","Premium8192/1024",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":474,"d":"€ 474.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":23.1997,"d":"€ 23.20"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium8192/8192",{"v":150,"d":"€ 150.00"},{"v":692,"d":"€ 692.00"},{"v":5.05,"d":"€ 5.05"},{"v":39.36603023309285,"d":"€ 39.37"},null,"VLAN","Premium8192/8192",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":692,"d":"€ 692.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":33.5118,"d":"€ 33.51"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["3SA IP-VPNPremium10240/10240",{"v":150,"d":"€ 150.00"},{"v":809,"d":"€ 809.00"},{"v":5.05,"d":"€ 5.05"},{"v":44.52713023309285,"d":"€ 44.53"},null,"VLAN","Premium10240/10240",null,{"v":4.166666666666667,"d":"€ 4.17"},{"v":809,"d":"€ 809.00"},{"$nulls":6},{"v":0.14027777777777778,"d":"€ 0.14"},{"v":38.6729,"d":"€ 38.67"},{"$nulls":7},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"}]
["PremiumIP-VPN Drager t.b.v. SA IPVPN (nieuwe glasaansluiting/Wholesale New Line)",{"v":225,"d":"€ 225.00"},{"v":122.5,"d":"€ 122.50"},{"v":49.489999999999995,"d":"€ 49.49"},{"v":19.19,"d":"€ 19.19"},null,"Access","IP-VPN Drager t.b.v. SA IPVPN (nieuwe glasaansluiting/Wholesale New Line)","WBA ZM Ethernet",null,null,{"v":6.25,"d":"€ 6.25"},{"v":122.5,"d":"€ 122.50"},{"$nulls":6},{"v":1.3747222222222222,"d":"€ 1.37"},{"v":19.19,"d":"€ 19.19"}]
["EntryIP-VPN Drager t.b.v. SA IPVPN (nieuwe glasaansluiting/Wholesale New Line)",{"v":225,"d":"€ 225.00"},{"v":122.5,"d":"€ 122.50"},{"v":50.5,"d":"€ 50.50"},{"v":19.19,"d":"€ 19.19"},null,"Access","IP-VPN Drager t.b.v. SA IPVPN (nieuwe glasaansluiting/Wholesale New Line)","WBA CM Ethernet",null,null,{"v":6.25,"d":"€ 6.25"},{"v":122.5,"d":"€ 122.50"},{"$nulls":6},{"v":1.4027777777777777,"d":"€ 1.40"},{"v":19.19,"d":"€ 19.19"}]
["PremiumKantoor",null,0,null,0,null,"VPN SLA VVA","Kantoor","WBA ZM EthernetStandard",{"$nulls":4},0,{"$nulls":7},0]
["Premium7x24",null,{"v":40,"d":"€ 40.00"},null,{"v":8.4537,"d":"€ 8.45"},null,"VPN SLA VVA","7x24","WBA ZM Ethernet7x24 repairtime 8h",{"$nulls":4},{"v":40,"d":"€ 40.00"},{"$nulls":7},{"v":8.4537,"d":"€ 8.45"}]
["EntryKantoor",null,0,null,0,null,"VPN SLA VVA","Kantoor","WBA CM EthernetStandard",{"$nulls":4},0,{"$nulls":7},0]
["Entry7x24",null,{"v":40,"d":"€ 40.00"},null,{"v":15.15,"d":"€ 15.15"},null,"VPN SLA VVA","7x24","WBA CM Ethernet7x24 repairtime 8h",{"$nulls":4},{"v":40,"d":"€ 40.00"},{"$nulls":7},{"v":15.15,"d":"€ 15.15"}]
["Cisco 881 (Ethernet Entry t/m 50Mb Premium t/m 10Mb)",{"v":650,"d":"€ 650.00"},null,{"v":389.27,"d":"€ 389.27"},null,null,"Router VVE","Cisco 881",{"$nulls":6},{"v":18.055555555555557,"d":"€ 18.06"},{"$nulls":7},{"v":10.813055555555556,"d":"€ 10.81"}]
["Cisco 1921 (Ethernet t/m 30Mb)",{"v":1075,"d":"€ 1,075.00"},null,{"v":884.268,"d":"€ 884.27"},null,null,"Router VVE","Cisco 1921",{"$nulls":6},{"v":29.86111111111111,"d":"€ 29.86"},{"$nulls":7},{"v":24.563000000000002,"d":"€ 24.56"}]
["Cisco 2921(Ethernet t/m 50Mb)",{"v":2600,"d":"€ 2,600.00"},null,{"v":2141.244,"d":"€ 2,141.24"},null,null,"Router VVE","Cisco 2921",{"$nulls":6},{"v":72.22222222222223,"d":"€ 72.22"},{"$nulls":7},{"v":59.479000000000006,"d":"€ 59.48"}]
["Cisco 2951(Ethernet t/m 100Mb)",{"v":5400,"d":"€ 5,400.00"},null,{"v":4004.7840000000006,"d":"€ 4,004.78"},null,null,"Router VVE","Cisco 2951",{"$nulls":6},{"v":150,"d":"€ 150.00"},{"$nulls":7},{"v":111.24400000000001,"d":"€ 111.24"}]
["Cisco 881 (Ethernet Entry t/m 50Mb Premium t/m 10Mb)kantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.139687348466596,"d":"€ 4.14"},null,"Router SLA VVA","Cisco 881kantoor",{"$nulls":7},{"v":5,"d":"€ 5.00"},{"$nulls":7},{"v":4.139687348466596,"d":"€ 4.14"}]
["Cisco 1921 (Ethernet t/m 30Mb)kantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.139687348466596,"d":"€ 4.14"},null,"Router SLA VVA","Cisco 1921kantoor",{"$nulls":7},{"v":5,"d":"€ 5.00"},{"$nulls":7},{"v":4.139687348466596,"d":"€ 4.14"}]
["Cisco 2921(Ethernet t/m 50Mb)kantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.139687348466596,"d":"€ 4.14"},null,"Router SLA VVA","Cisco 2921kantoor",{"$nulls":7},{"v":5,"d":"€ 5.00"},{"$nulls":7},{"v":4.139687348466596,"d":"€ 4.14"}]
["Cisco 2951(Ethernet t/m 100Mb)kantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.139687348466596,"d":"€ 4.14"},null,"Router SLA VVA","Cisco 2951kantoor",{"$nulls":7},{"v":5,"d":"€ 5.00"},{"$nulls":7},{"v":4.139687348466596,"d":"€ 4.14"}]
["Cisco 881 (Ethernet Entry t/m 50Mb Premium t/m 10Mb)7x24",null,{"v":20,"d":"€ 20.00"},null,{"v":5.151313778763486,"d":"€ 5.15"},null,"Router SLA VVA","Cisco 8817x24",{"$nulls":7},{"v":20,"d":"€ 20.00"},{"$nulls":7},{"v":5.151313778763486,"d":"€ 5.15"}]
["Cisco 1921 (Ethernet t/m 30Mb)7x24",null,"–",null,{"v":5.151313778763486,"d":"€ 5.15"},null,"Router SLA VVA","Cisco 19217x24",{"$nulls":7},"–",{"$nulls":7},{"v":5.151313778763486,"d":"€ 5.15"}]
["Cisco 2921(Ethernet t/m 50Mb)7x24",null,"–",null,{"v":5.151313778763486,"d":"€ 5.15"},null,"Router SLA VVA","Cisco 29217x24",{"$nulls":7},"–",{"$nulls":7},{"v":5.151313778763486,"d":"€ 5.15"}]
["Cisco 2951(Ethernet t/m 100Mb)7x24",null,"–",null,{"v":5.151313778763486,"d":"€ 5.15"},null,"Router SLA VVA","Cisco 29517x24",{"$nulls":7},"–",{"$nulls":7},{"v":5.151313778763486,"d":"€ 5.15"}]
["2de1SA IP-VPNPremium128/128",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","128/128","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium256/256",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","256/256","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium448/448",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},null,"2de aansluiting","448/448","Premium448 kbps/448 kbps",{"$nulls":16},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium640/640",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},null,"2de aansluiting","640/640","Premium640 kbps/640 kbps",{"$nulls":16},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium1024/1024",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},null,"2de aansluiting","1024/1024","Premium1 Mbps/1 Mbps",{"$nulls":16},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium2048/2048",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},null,"2de aansluiting","2048/2048","Premium2 Mbps/2 Mbps",{"$nulls":16},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium3072/3072",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},null,"2de aansluiting","3072/3072","Premium3 Mbps/3 Mbps",{"$nulls":16},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium4096/4096",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},null,"2de aansluiting","4096/4096","Premium4 Mbps/4 Mbps",{"$nulls":16},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de1SA IP-VPNPremium8192/8192",{"v":100,"d":"€ 100.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":33.942280907105115,"d":"€ 33.94"},null,"2de aansluiting","8192/8192","Premium8 Mbps/8 Mbps",{"$nulls":16},{"v":33.5118,"d":"€ 33.51"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium128/128",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","128/128","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium256/256",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","256/256","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium448/448",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},null,"2de aansluiting","448/448","Premium448 kbps/448 kbps",{"$nulls":16},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium640/640",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},null,"2de aansluiting","640/640","Premium640 kbps/640 kbps",{"$nulls":16},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium1024/1024",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},null,"2de aansluiting","1024/1024","Premium1 Mbps/1 Mbps",{"$nulls":16},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium2048/2048",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},null,"2de aansluiting","2048/2048","Premium2 Mbps/2 Mbps",{"$nulls":16},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium3072/3072",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},null,"2de aansluiting","3072/3072","Premium3 Mbps/3 Mbps",{"$nulls":16},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium4096/4096",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},null,"2de aansluiting","4096/4096","Premium4 Mbps/4 Mbps",{"$nulls":16},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de2SA IP-VPNPremium8192/8192",{"v":100,"d":"€ 100.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":33.942280907105115,"d":"€ 33.94"},null,"2de aansluiting","8192/8192","Premium8 Mbps/8 Mbps",{"$nulls":16},{"v":33.5118,"d":"€ 33.51"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium128/128",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","128/128","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium256/256",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43058190710511557,"d":"€ 0.43"},null,"2de aansluiting","256/256","Premium352 kbps/352 kbps",{"$nulls":16},{"v":1.01E-4,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium448/448",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},null,"2de aansluiting","448/448","Premium448 kbps/448 kbps",{"$nulls":16},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium640/640",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},null,"2de aansluiting","640/640","Premium640 kbps/640 kbps",{"$nulls":16},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium1024/1024",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},null,"2de aansluiting","1024/1024","Premium1 Mbps/1 Mbps",{"$nulls":16},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium2048/2048",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},null,"2de aansluiting","2048/2048","Premium2 Mbps/2 Mbps",{"$nulls":16},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium3072/3072",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},null,"2de aansluiting","3072/3072","Premium3 Mbps/3 Mbps",{"$nulls":16},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium4096/4096",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},null,"2de aansluiting","4096/4096","Premium4 Mbps/4 Mbps",{"$nulls":16},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["2de3SA IP-VPNPremium8192/8192",{"v":100,"d":"€ 100.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":33.942280907105115,"d":"€ 33.94"},null,"2de aansluiting","8192/8192","Premium8 Mbps/8 Mbps",{"$nulls":16},{"v":33.5118,"d":"€ 33.51"},{"v":0.43048090710511555,"d":"€ 0.43"},0]
["EDCentry",{"$nulls":3},{"v":5.423749325987736,"d":"€ 5.42"},null,"EDC",null,"Entry"]
["EDCpremium",{"$nulls":3},{"v":5.854230233092852,"d":"€ 5.85"},null,"EDC",null,"Premium"]

{"sheet":"KWTtransfersheetOudVDSL","index":22,"n_rows":190,"n_cols":12,"rows_kept":190,"hidden":true}
["20150501 LPM Epacity VDSL"]
[null,"Voor korting & sales mandaat","Voor korting & sales mandaat","Na korting, na retailopslag","Na korting, na retailopslag en incl. EDC backbone (indien van toepassing)"]
["Sleutel voor KWT","ZM VVE (in EUR)","ZM VVA (in EUR/mnd)","WO VVE (in EUR)","WO VVA (inclusief EDC minus) (in EUR/mnd)","WO VVA (exclusief EDC minus) (in EUR/mnd","EDC minus Backbone netto","EDC minus Platformkosten netto","EDC totaal netto","Tariefcomponent\n(let op, aparte formules per tariefcomponent)","ZM Sleutel","WO Sleutel"]
["Tarief voor aanmaak VPN",{"v":250,"d":"€ 250.00"}]
["1VDSL 128/128Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 256/256Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 384/384Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 448/448Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 512/512Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 640/640Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 1024/512Entry",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 2048/512Entry",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 3072/512Entry",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 6144/768Entry",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 1024/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 2048/2048Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 3072/3072Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 4096/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 8192/1024Entry",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 10240/1024Entry",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 12288/1024Entry",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 20480/2048Entry",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 30720/3072Entry",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 40960/3072Entry",{"v":150,"d":"€ 150.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 51200/5120Entry",{"v":150,"d":"€ 150.00"},{"v":135,"d":"€ 135.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 81920/8192Entry",{"v":150,"d":"€ 150.00"},{"v":150,"d":"€ 150.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.059749325987736,"d":"€ 9.06"},{"v":3.636,"d":"€ 3.64"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["1VDSL 128/128Premium",{"v":150,"d":"€ 150.00"},{"v":107,"d":"€ 107.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 256/256Premium",{"v":150,"d":"€ 150.00"},{"v":139,"d":"€ 139.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 384/384Premium",{"v":150,"d":"€ 150.00"},{"v":163,"d":"€ 163.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 448/448Premium",{"v":150,"d":"€ 150.00"},{"v":188,"d":"€ 188.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 512/512Premium",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 640/640Premium",{"v":150,"d":"€ 150.00"},{"v":219,"d":"€ 219.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 1024/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 2048/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 3072/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 6144/768Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 1024/1024Premium",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 2048/2048Premium",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 3072/3072Premium",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 4096/1024Premium",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 4096/4096Premium",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 8192/1024Premium",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 10240/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 12288/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 20480/2048Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 30720/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["1VDSL 40960/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 128/128Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 256/256Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 384/384Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 448/448Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 512/512Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 640/640Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 1024/512Entry",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 2048/512Entry",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 3072/512Entry",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 6144/768Entry",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 1024/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 2048/2048Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 3072/3072Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 4096/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 8192/1024Entry",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 10240/1024Entry",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 12288/1024Entry",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 20480/2048Entry",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 30720/3072Entry",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 40960/3072Entry",{"v":150,"d":"€ 150.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 51200/5120Entry",{"v":150,"d":"€ 150.00"},{"v":135,"d":"€ 135.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 81920/8192Entry",{"v":150,"d":"€ 150.00"},{"v":150,"d":"€ 150.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.059749325987736,"d":"€ 9.06"},{"v":3.636,"d":"€ 3.64"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["2VDSL 128/128Premium",{"v":150,"d":"€ 150.00"},{"v":107,"d":"€ 107.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 256/256Premium",{"v":150,"d":"€ 150.00"},{"v":139,"d":"€ 139.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 384/384Premium",{"v":150,"d":"€ 150.00"},{"v":163,"d":"€ 163.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 448/448Premium",{"v":150,"d":"€ 150.00"},{"v":188,"d":"€ 188.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 512/512Premium",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 640/640Premium",{"v":150,"d":"€ 150.00"},{"v":219,"d":"€ 219.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 1024/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 2048/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 3072/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 6144/768Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 1024/1024Premium",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 2048/2048Premium",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 3072/3072Premium",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 4096/1024Premium",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 4096/4096Premium",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 8192/1024Premium",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 10240/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 12288/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 20480/2048Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 30720/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["2VDSL 40960/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 128/128Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 256/256Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 384/384Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 448/448Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 512/512Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 640/640Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 1024/512Entry",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 2048/512Entry",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 3072/512Entry",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 6144/768Entry",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 1024/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 2048/2048Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 3072/3072Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 4096/1024Entry",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 8192/1024Entry",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 10240/1024Entry",{"v":150,"d":"€ 150.00"},{"v":100,"d":"€ 100.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 12288/1024Entry",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 20480/2048Entry",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 30720/3072Entry",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.150749325987736,"d":"€ 8.15"},{"v":2.7270000000000003,"d":"€ 2.73"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 40960/3072Entry",{"v":150,"d":"€ 150.00"},{"v":265,"d":"€ 265.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 51200/5120Entry",{"v":150,"d":"€ 150.00"},{"v":135,"d":"€ 135.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.605249325987735,"d":"€ 8.61"},{"v":3.1814999999999998,"d":"€ 3.18"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 81920/8192Entry",{"v":150,"d":"€ 150.00"},{"v":150,"d":"€ 150.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.059749325987736,"d":"€ 9.06"},{"v":3.636,"d":"€ 3.64"},0,{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.423749325987736,"d":"€ 5.42"},"VLAN"]
["3VDSL 128/128Premium",{"v":150,"d":"€ 150.00"},{"v":107,"d":"€ 107.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 256/256Premium",{"v":150,"d":"€ 150.00"},{"v":139,"d":"€ 139.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 384/384Premium",{"v":150,"d":"€ 150.00"},{"v":163,"d":"€ 163.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 448/448Premium",{"v":150,"d":"€ 150.00"},{"v":188,"d":"€ 188.00"},{"v":5.05,"d":"€ 5.05"},{"v":14.621030233092853,"d":"€ 14.62"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 512/512Premium",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 640/640Premium",{"v":150,"d":"€ 150.00"},{"v":219,"d":"€ 219.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 1024/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 2048/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 3072/512Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 6144/768Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 1024/1024Premium",{"v":150,"d":"€ 150.00"},{"v":241,"d":"€ 241.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 2048/2048Premium",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 3072/3072Premium",{"v":150,"d":"€ 150.00"},{"v":363,"d":"€ 363.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 4096/1024Premium",{"v":150,"d":"€ 150.00"},{"v":269,"d":"€ 269.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 4096/4096Premium",{"v":150,"d":"€ 150.00"},{"v":427,"d":"€ 427.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 8192/1024Premium",{"v":150,"d":"€ 150.00"},{"v":474,"d":"€ 474.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 10240/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 12288/1024Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 20480/2048Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 30720/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["3VDSL 40960/3072Premium",{"v":150,"d":"€ 150.00"},{"$error":"#VALUE!"},{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":5.854230233092852,"d":"€ 5.85"},"VLAN"]
["EntryIP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)",{"v":175,"d":"€ 175.00"},{"v":10,"d":"€ 10.00"},{"v":50.5,"d":"€ 50.50"},{"v":11.817,"d":"€ 11.82"},{"v":11.817,"d":"€ 11.82"},{"$nulls":3},"Drager","IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)"]
["EntryIPVPN Drager PSTN gebruiken t.b.v VDSL (telefonie afsluiten/terminate voice)",0,{"v":10,"d":"€ 10.00"},{"v":25.25,"d":"€ 25.25"},{"v":11.817,"d":"€ 11.82"},{"v":11.817,"d":"€ 11.82"},{"$nulls":3},"Drager","IPVPN Drager PSTN gebruiken t.b.v VDSL (telefonie afsluiten/terminate voice)"]
["EntryIPVPN Drager PSTN gebruiken t.b.v. VDSL in combinatie met telefonie",0,0,{"v":25.25,"d":"€ 25.25"},{"v":4.83588,"d":"€ 4.84"},{"v":4.83588,"d":"€ 4.84"},{"$nulls":3},"Drager","IPVPN Drager PSTN gebruiken t.b.v. VDSL in combinatie met telefonie"]
["PremiumIP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)",{"v":175,"d":"€ 175.00"},{"v":10,"d":"€ 10.00"},{"v":49.49,"d":"€ 49.49"},{"v":10.5747,"d":"€ 10.57"},{"v":10.5747,"d":"€ 10.57"},{"$nulls":3},"Drager","IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)"]
["PremiumIPVPN Drager PSTN gebruiken t.b.v VDSL (telefonie afsluiten/terminate voice)",0,{"v":10,"d":"€ 10.00"},{"v":25.25,"d":"€ 25.25"},{"v":10.5747,"d":"€ 10.57"},{"v":10.5747,"d":"€ 10.57"},{"$nulls":3},"Drager","IPVPN Drager PSTN gebruiken t.b.v VDSL (telefonie afsluiten/terminate voice)"]
["PremiumIPVPN Drager PSTN gebruiken t.b.v. VDSL in combinatie met telefonie",0,0,{"v":25.25,"d":"€ 25.25"},{"v":3.0098,"d":"€ 3.01"},{"v":3.0098,"d":"€ 3.01"},{"$nulls":3},"Drager","IPVPN Drager PSTN gebruiken t.b.v. VDSL in combinatie met telefonie"]
["Geen",0,null,0,{"$nulls":5},"Router"]
["Cisco 886VA(ADSL/ISDN) Cisco 887VA(ADSL/PSTN) Cisco C887 VA(VDSL)",{"v":650,"d":"€ 650.00"},null,{"v":417.769128,"d":"€ 417.77"},{"$nulls":5},"Router"]
["Cisco 1921 (met V.35 ser. WIC (Leased Line 2Mb))",{"v":1795,"d":"€ 1,795.00"},null,{"v":1596.7736400000001,"d":"€ 1,596.77"},{"$nulls":5},"Router"]
["RouterServiceKantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.181084221951262,"d":"€ 4.18"},{"v":4.181084221951262,"d":"€ 4.18"},{"$nulls":3},"Router Service","Kantoor"]
["RouterServiceWinkel",null,{"v":10,"d":"€ 10.00"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$nulls":3},"Router Service","winkel"]
["RouterService7x24",null,{"v":20,"d":"€ 20.00"},null,{"v":5.20282691655112,"d":"€ 5.20"},{"v":5.20282691655112,"d":"€ 5.20"},{"$nulls":3},"Router Service","7x24"]
["1 jaar2-25",null,0,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["1 jaar26-50",null,0.03,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["1 jaar51-100",null,0.06,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["1 jaar101-250",null,0.1,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["1 jaar251+",null,0.14,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["2 jaar2-25",null,0.03,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["2 jaar26-50",null,0.06,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["2 jaar51-100",null,0.1,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["2 jaar101-250",null,0.15,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["2 jaar251+",null,0.2,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["3 jaar2-25",null,0.06,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["3 jaar26-50",null,0.12,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["3 jaar51-100",null,0.18,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["3 jaar101-250",null,0.25,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["3 jaar251+",null,0.3,{"$nulls":6},"Epacity Staffelkorting op Maandelijkse tarieven voor DSL (in %)"]
["Premiumkantoor",null,0,null,0,0,{"$nulls":3},"SLA op verbinding","kantoor","PremiumStandard"]
["Premiumwinkel",null,{"v":30,"d":"€ 30.00"},null,{"v":8.4537,"d":"€ 8.45"},{"v":8.4537,"d":"€ 8.45"},{"$nulls":3},"SLA op verbinding","winkel","Premium7x24"]
["Premium7x24",null,{"v":40,"d":"€ 40.00"},null,{"v":8.4537,"d":"€ 8.45"},{"v":8.4537,"d":"€ 8.45"},{"$nulls":3},"SLA op verbinding","7x24","Premium7x24"]
["Entrykantoor",null,0,null,0,0,{"$nulls":3},"SLA op verbinding","kantoor","EntryStandard"]
["Entrywinkel",null,{"v":30,"d":"€ 30.00"},null,{"v":15.15,"d":"€ 15.15"},{"v":15.15,"d":"€ 15.15"},{"$nulls":3},"SLA op verbinding","winkel","Entry7x24"]
["Entry7x24",null,{"v":40,"d":"€ 40.00"},null,{"v":15.15,"d":"€ 15.15"},{"v":15.15,"d":"€ 15.15"},{"$nulls":3},"SLA op verbinding","7x24","Entry7x24"]
["2de1VDSL 128/128Premium",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 128/128","<=256 kbps/<=256 kbps"]
["2de1VDSL 256/256Premium",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 256/256","<=256 kbps/<=256 kbps"]
["2de1VDSL 448/448Premium",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 448/448","448 kbps/448 kbps"]
["2de1VDSL 640/640Premium",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 640/640","640 kbps/640 kbps"]
["2de1VDSL 1024/1024Premium",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 1024/1024","1 Mbps/1 Mbps"]
["2de1VDSL 2048/2048Premium",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 2048/2048","2 Mbps/2 Mbps"]
["2de1VDSL 3072/3072Premium",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 3072/3072","3 Mbps/3 Mbps"]
["2de1VDSL 4096/4096Premium",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 4096/4096","4 Mbps/4 Mbps"]
["2de2VDSL 128/128Premium",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 128/128","<=256 kbps/<=256 kbps"]
["2de2VDSL 256/256Premium",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 256/256","<=256 kbps/<=256 kbps"]
["2de2VDSL 448/448Premium",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 448/448","448 kbps/448 kbps"]
["2de2VDSL 640/640Premium",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 640/640","640 kbps/640 kbps"]
["2de2VDSL 1024/1024Premium",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 1024/1024","1 Mbps/1 Mbps"]
["2de2VDSL 2048/2048Premium",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 2048/2048","2 Mbps/2 Mbps"]
["2de2VDSL 3072/3072Premium",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 3072/3072","3 Mbps/3 Mbps"]
["2de2VDSL 4096/4096Premium",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 4096/4096","4 Mbps/4 Mbps"]
["2de3VDSL 128/128Premium",{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 128/128","<=256 kbps/<=256 kbps"]
["2de3VDSL 256/256Premium",{"v":100,"d":"€ 100.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":0.43057180710511556,"d":"€ 0.43"},{"v":9.09E-5,"d":"€ 0.00"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 256/256","<=256 kbps/<=256 kbps"]
["2de3VDSL 448/448Premium",{"v":100,"d":"€ 100.00"},{"v":50,"d":"€ 50.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 448/448","448 kbps/448 kbps"]
["2de3VDSL 640/640Premium",{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 640/640","640 kbps/640 kbps"]
["2de3VDSL 1024/1024Premium",{"v":100,"d":"€ 100.00"},{"v":95,"d":"€ 95.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 1024/1024","1 Mbps/1 Mbps"]
["2de3VDSL 2048/2048Premium",{"v":100,"d":"€ 100.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 2048/2048","2 Mbps/2 Mbps"]
["2de3VDSL 3072/3072Premium",{"v":100,"d":"€ 100.00"},{"v":185,"d":"€ 185.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.630180907105114,"d":"€ 23.63"},{"v":23.1997,"d":"€ 23.20"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 3072/3072","3 Mbps/3 Mbps"]
["2de3VDSL 4096/4096Premium",{"v":100,"d":"€ 100.00"},{"v":225,"d":"€ 225.00"},{"v":5.05,"d":"€ 5.05"},{"v":28.79128090710511,"d":"€ 28.79"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":0.43048090710511555,"d":"€ 0.43"},0,{"v":0.43048090710511555,"d":"€ 0.43"},"2de PVC","VDSL 4096/4096","4 Mbps/4 Mbps"]

{"sheet":"KWTtransfersheetOudADSLSDSL","index":23,"n_rows":306,"n_cols":13,"rows_kept":306,"hidden":true}
["20150501 LPM Epacity ADSL SDSL obv WBA ZM Ethernet werkversieChecked"]
[null,null,"Voor korting & sales mandaat","Voor korting & sales mandaat","Na korting, na retailopslag","Na korting, na retailopslag en incl. EDC backbone (indien van toepassing)"]
["Sleutel voor KWT","Sleutel voor opzoeken op Rekenblad","ZM VVE (in EUR)","ZM VVA (in EUR/mnd)","WO VVE (in EUR)","WO VVA (inclusief EDC minus) (in EUR/mnd)","WO VVA (exclusief EDC minus) (in EUR/mnd","EDC minus platformkosten netto","EDC Minus backbone netto","EDC minus totaal netto","Tariefcomponent\n(let op, aparte formules per tariefcomponent)","ZM Sleutel","WO Sleutel"]
["Tarief voor aanmaak VPN",null,{"v":250,"d":"€ 250.00"}]
["1ADSL 20000/10241:1","1ADSL 20000/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/2561:1","1ADSL 512/2561:1",{"v":150,"d":"€ 150.00"},{"v":210,"d":"€ 210.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 512/5121:1","1SDSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":296,"d":"€ 296.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1536/15361:1","1SDSL 1536/15361:1",{"v":150,"d":"€ 150.00"},{"v":442,"d":"€ 442.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 256/2561:1","1ADSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":155,"d":"€ 155.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2300/23001:1","1SDSL 2300/23001:1",{"v":150,"d":"€ 150.00"},{"v":534,"d":"€ 534.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/2561:1","1ADSL 1024/2561:1",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 256/2561:1","1SDSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":220,"d":"€ 220.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 4096/10241:1","1ADSL 4096/10241:1",{"v":150,"d":"€ 150.00"},{"v":360,"d":"€ 360.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/5121:1","1ADSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":230,"d":"€ 230.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/5121:1","1ADSL 1024/5121:1",{"v":150,"d":"€ 150.00"},{"v":274,"d":"€ 274.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 8000/10241:1","1ADSL 8000/10241:1",{"v":150,"d":"€ 150.00"},{"v":485,"d":"€ 485.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2048/20481:1","1SDSL 2048/20481:1",{"v":150,"d":"€ 150.00"},{"v":508,"d":"€ 508.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 6144/10241:1","1ADSL 6144/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 2048/5121:1","1ADSL 2048/5121:1",{"v":150,"d":"€ 150.00"},{"v":328,"d":"€ 328.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 12000/10241:1","1ADSL 12000/10241:1",{"v":150,"d":"€ 150.00"},{"v":570,"d":"€ 570.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 384/1281:1","1ADSL 384/1281:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 128/1281:1","1ADSL 128/1281:1",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1024/10241:1","1SDSL 1024/10241:1",{"v":150,"d":"€ 150.00"},{"v":384,"d":"€ 384.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 3072/5121:1","1ADSL 3072/5121:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/2561:10","1ADSL 512/2561:10",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2048/20481:10","1SDSL 2048/20481:10",{"v":150,"d":"€ 150.00"},{"v":254,"d":"€ 254.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 128/1281:10","1ADSL 128/1281:10",{"v":150,"d":"€ 150.00"},{"v":41,"d":"€ 41.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 256/2561:10","1ADSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":51,"d":"€ 51.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1536/15361:10","1SDSL 1536/15361:10",{"v":150,"d":"€ 150.00"},{"v":221,"d":"€ 221.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 8000/10241:10","1ADSL 8000/10241:10",{"v":150,"d":"€ 150.00"},{"v":183,"d":"€ 183.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/2561:10","1ADSL 1024/2561:10",{"v":150,"d":"€ 150.00"},{"v":83,"d":"€ 83.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 6144/10241:10","1ADSL 6144/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 12000/10241:10","1ADSL 12000/10241:10",{"v":150,"d":"€ 150.00"},{"v":227,"d":"€ 227.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/5121:10","1ADSL 1024/5121:10",{"v":150,"d":"€ 150.00"},{"v":90,"d":"€ 90.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 384/1281:10","1ADSL 384/1281:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 20000/10241:10","1ADSL 20000/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 2048/5121:10","1ADSL 2048/5121:10",{"v":150,"d":"€ 150.00"},{"v":109,"d":"€ 109.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2300/23001:10","1SDSL 2300/23001:10",{"v":150,"d":"€ 150.00"},{"v":267,"d":"€ 267.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 256/2561:10","1SDSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 512/5121:10","1SDSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 4096/10241:10","1ADSL 4096/10241:10",{"v":150,"d":"€ 150.00"},{"v":151,"d":"€ 151.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/5121:10","1ADSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":76,"d":"€ 76.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 3072/5121:10","1ADSL 3072/5121:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1024/10241:10","1SDSL 1024/10241:10",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1536/15361:4","1SDSL 1536/15361:4",{"v":150,"d":"€ 150.00"},{"v":332,"d":"€ 332.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/2561:4","1ADSL 1024/2561:4",{"v":150,"d":"€ 150.00"},{"v":158,"d":"€ 158.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 8000/10241:4","1ADSL 8000/10241:4",{"v":150,"d":"€ 150.00"},{"v":306,"d":"€ 306.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/5121:4","1ADSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 512/5121:4","1SDSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 2048/5121:4","1ADSL 2048/5121:4",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 12000/10241:4","1ADSL 12000/10241:4",{"v":150,"d":"€ 150.00"},{"v":378,"d":"€ 378.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 128/1281:4","1ADSL 128/1281:4",{"v":150,"d":"€ 150.00"},{"v":79,"d":"€ 79.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/2561:4","1ADSL 512/2561:4",{"v":150,"d":"€ 150.00"},{"v":132,"d":"€ 132.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 20000/10241:4","1ADSL 20000/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2048/20481:4","1SDSL 2048/20481:4",{"v":150,"d":"€ 150.00"},{"v":381,"d":"€ 381.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 4096/10241:4","1ADSL 4096/10241:4",{"v":150,"d":"€ 150.00"},{"v":266,"d":"€ 266.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 384/1281:4","1ADSL 384/1281:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/5121:4","1ADSL 1024/5121:4",{"v":150,"d":"€ 150.00"},{"v":173,"d":"€ 173.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2300/23001:4","1SDSL 2300/23001:4",{"v":150,"d":"€ 150.00"},{"v":401,"d":"€ 401.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 256/2561:4","1SDSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":143,"d":"€ 143.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 6144/10241:4","1ADSL 6144/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 256/2561:4","1ADSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":98,"d":"€ 98.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 3072/5121:4","1ADSL 3072/5121:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1024/10241:4","1SDSL 1024/10241:4",{"v":150,"d":"€ 150.00"},{"v":288,"d":"€ 288.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1536/1536Basic","1SDSL 1536/1536Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 20000/1024Basic","1ADSL 20000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":112,"d":"€ 112.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 256/256Basic","1SDSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 256/256Basic","1ADSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 128/128Basic","1ADSL 128/128Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2300/2300Basic","1SDSL 2300/2300Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 512/512Basic","1SDSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 2048/2048Basic","1SDSL 2048/2048Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/256Basic","1ADSL 512/256Basic",{"v":150,"d":"€ 150.00"},{"v":47,"d":"€ 47.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 6144/1024Basic","1ADSL 6144/1024Basic",{"v":150,"d":"€ 150.00"},{"v":78,"d":"€ 78.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 12000/1024Basic","1ADSL 12000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/512Basic","1ADSL 1024/512Basic",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 1024/256Basic","1ADSL 1024/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 384/128Basic","1ADSL 384/128Basic",{"v":150,"d":"€ 150.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 4096/1024Basic","1ADSL 4096/1024Basic",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 8000/1024Basic","1ADSL 8000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 2048/512Basic","1ADSL 2048/512Basic",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 512/512Basic","1ADSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1ADSL 3072/512Basic","1ADSL 3072/512Basic",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["1SDSL 1024/1024Basic","1SDSL 1024/1024Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2048/20481:1","2SDSL 2048/20481:1",{"v":150,"d":"€ 150.00"},{"v":508,"d":"€ 508.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2300/23001:1","2SDSL 2300/23001:1",{"v":150,"d":"€ 150.00"},{"v":534,"d":"€ 534.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 8000/10241:1","2ADSL 8000/10241:1",{"v":150,"d":"€ 150.00"},{"v":485,"d":"€ 485.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/2561:1","2ADSL 1024/2561:1",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 2048/5121:1","2ADSL 2048/5121:1",{"v":150,"d":"€ 150.00"},{"v":328,"d":"€ 328.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/2561:1","2ADSL 512/2561:1",{"v":150,"d":"€ 150.00"},{"v":210,"d":"€ 210.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 256/2561:1","2ADSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":155,"d":"€ 155.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1536/15361:1","2SDSL 1536/15361:1",{"v":150,"d":"€ 150.00"},{"v":442,"d":"€ 442.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 20000/10241:1","2ADSL 20000/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/5121:1","2ADSL 1024/5121:1",{"v":150,"d":"€ 150.00"},{"v":274,"d":"€ 274.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 128/1281:1","2ADSL 128/1281:1",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 6144/10241:1","2ADSL 6144/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 12000/10241:1","2ADSL 12000/10241:1",{"v":150,"d":"€ 150.00"},{"v":570,"d":"€ 570.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/5121:1","2ADSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":230,"d":"€ 230.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 4096/10241:1","2ADSL 4096/10241:1",{"v":150,"d":"€ 150.00"},{"v":360,"d":"€ 360.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 256/2561:1","2SDSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":220,"d":"€ 220.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 512/5121:1","2SDSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":296,"d":"€ 296.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 384/1281:1","2ADSL 384/1281:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1024/10241:1","2SDSL 1024/10241:1",{"v":150,"d":"€ 150.00"},{"v":384,"d":"€ 384.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 3072/5121:1","2ADSL 3072/5121:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 4096/10241:10","2ADSL 4096/10241:10",{"v":150,"d":"€ 150.00"},{"v":151,"d":"€ 151.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/2561:10","2ADSL 512/2561:10",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 384/1281:10","2ADSL 384/1281:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1536/15361:10","2SDSL 1536/15361:10",{"v":150,"d":"€ 150.00"},{"v":221,"d":"€ 221.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 512/5121:10","2SDSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 12000/10241:10","2ADSL 12000/10241:10",{"v":150,"d":"€ 150.00"},{"v":227,"d":"€ 227.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/2561:10","2ADSL 1024/2561:10",{"v":150,"d":"€ 150.00"},{"v":83,"d":"€ 83.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 256/2561:10","2SDSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2300/23001:10","2SDSL 2300/23001:10",{"v":150,"d":"€ 150.00"},{"v":267,"d":"€ 267.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 128/1281:10","2ADSL 128/1281:10",{"v":150,"d":"€ 150.00"},{"v":41,"d":"€ 41.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 2048/5121:10","2ADSL 2048/5121:10",{"v":150,"d":"€ 150.00"},{"v":109,"d":"€ 109.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/5121:10","2ADSL 1024/5121:10",{"v":150,"d":"€ 150.00"},{"v":90,"d":"€ 90.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 6144/10241:10","2ADSL 6144/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2048/20481:10","2SDSL 2048/20481:10",{"v":150,"d":"€ 150.00"},{"v":254,"d":"€ 254.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 20000/10241:10","2ADSL 20000/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 8000/10241:10","2ADSL 8000/10241:10",{"v":150,"d":"€ 150.00"},{"v":183,"d":"€ 183.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 256/2561:10","2ADSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":51,"d":"€ 51.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1024/10241:10","2SDSL 1024/10241:10",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 3072/5121:10","2ADSL 3072/5121:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/5121:10","2ADSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":76,"d":"€ 76.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 6144/10241:4","2ADSL 6144/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/5121:4","2ADSL 1024/5121:4",{"v":150,"d":"€ 150.00"},{"v":173,"d":"€ 173.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 256/2561:4","2SDSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":143,"d":"€ 143.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1536/15361:4","2SDSL 1536/15361:4",{"v":150,"d":"€ 150.00"},{"v":332,"d":"€ 332.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/2561:4","2ADSL 512/2561:4",{"v":150,"d":"€ 150.00"},{"v":132,"d":"€ 132.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 2048/5121:4","2ADSL 2048/5121:4",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 8000/10241:4","2ADSL 8000/10241:4",{"v":150,"d":"€ 150.00"},{"v":306,"d":"€ 306.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 384/1281:4","2ADSL 384/1281:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 512/5121:4","2SDSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 12000/10241:4","2ADSL 12000/10241:4",{"v":150,"d":"€ 150.00"},{"v":378,"d":"€ 378.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2048/20481:4","2SDSL 2048/20481:4",{"v":150,"d":"€ 150.00"},{"v":381,"d":"€ 381.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2300/23001:4","2SDSL 2300/23001:4",{"v":150,"d":"€ 150.00"},{"v":401,"d":"€ 401.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 4096/10241:4","2ADSL 4096/10241:4",{"v":150,"d":"€ 150.00"},{"v":266,"d":"€ 266.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/2561:4","2ADSL 1024/2561:4",{"v":150,"d":"€ 150.00"},{"v":158,"d":"€ 158.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 20000/10241:4","2ADSL 20000/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 256/2561:4","2ADSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":98,"d":"€ 98.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 128/1281:4","2ADSL 128/1281:4",{"v":150,"d":"€ 150.00"},{"v":79,"d":"€ 79.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1024/10241:4","2SDSL 1024/10241:4",{"v":150,"d":"€ 150.00"},{"v":288,"d":"€ 288.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 3072/5121:4","2ADSL 3072/5121:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/5121:4","2ADSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 256/256Basic","2SDSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 512/512Basic","2SDSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/256Basic","2ADSL 512/256Basic",{"v":150,"d":"€ 150.00"},{"v":47,"d":"€ 47.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 6144/1024Basic","2ADSL 6144/1024Basic",{"v":150,"d":"€ 150.00"},{"v":78,"d":"€ 78.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1536/1536Basic","2SDSL 1536/1536Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 8000/1024Basic","2ADSL 8000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 4096/1024Basic","2ADSL 4096/1024Basic",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/512Basic","2ADSL 1024/512Basic",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 20000/1024Basic","2ADSL 20000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":112,"d":"€ 112.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 128/128Basic","2ADSL 128/128Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2048/2048Basic","2SDSL 2048/2048Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 12000/1024Basic","2ADSL 12000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 2300/2300Basic","2SDSL 2300/2300Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 256/256Basic","2ADSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 1024/256Basic","2ADSL 1024/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 2048/512Basic","2ADSL 2048/512Basic",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 384/128Basic","2ADSL 384/128Basic",{"v":150,"d":"€ 150.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2SDSL 1024/1024Basic","2SDSL 1024/1024Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 3072/512Basic","2ADSL 3072/512Basic",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["2ADSL 512/512Basic","2ADSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 2048/5121:1","3ADSL 2048/5121:1",{"v":150,"d":"€ 150.00"},{"v":328,"d":"€ 328.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 12000/10241:1","3ADSL 12000/10241:1",{"v":150,"d":"€ 150.00"},{"v":570,"d":"€ 570.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/2561:1","3ADSL 1024/2561:1",{"v":150,"d":"€ 150.00"},{"v":250,"d":"€ 250.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 384/1281:1","3ADSL 384/1281:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1536/15361:1","3SDSL 1536/15361:1",{"v":150,"d":"€ 150.00"},{"v":442,"d":"€ 442.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/5121:1","3ADSL 1024/5121:1",{"v":150,"d":"€ 150.00"},{"v":274,"d":"€ 274.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 6144/10241:1","3ADSL 6144/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 256/2561:1","3ADSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":155,"d":"€ 155.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2048/20481:1","3SDSL 2048/20481:1",{"v":150,"d":"€ 150.00"},{"v":508,"d":"€ 508.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 4096/10241:1","3ADSL 4096/10241:1",{"v":150,"d":"€ 150.00"},{"v":360,"d":"€ 360.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/2561:1","3ADSL 512/2561:1",{"v":150,"d":"€ 150.00"},{"v":210,"d":"€ 210.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 512/5121:1","3SDSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":296,"d":"€ 296.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 20000/10241:1","3ADSL 20000/10241:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 128/1281:1","3ADSL 128/1281:1",{"v":150,"d":"€ 150.00"},{"v":120,"d":"€ 120.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 256/2561:1","3SDSL 256/2561:1",{"v":150,"d":"€ 150.00"},{"v":220,"d":"€ 220.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2300/23001:1","3SDSL 2300/23001:1",{"v":150,"d":"€ 150.00"},{"v":534,"d":"€ 534.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 8000/10241:1","3ADSL 8000/10241:1",{"v":150,"d":"€ 150.00"},{"v":485,"d":"€ 485.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/5121:1","3ADSL 512/5121:1",{"v":150,"d":"€ 150.00"},{"v":230,"d":"€ 230.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1024/10241:1","3SDSL 1024/10241:1",{"v":150,"d":"€ 150.00"},{"v":384,"d":"€ 384.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 3072/5121:1","3ADSL 3072/5121:1",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 2048/5121:10","3ADSL 2048/5121:10",{"v":150,"d":"€ 150.00"},{"v":109,"d":"€ 109.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 256/2561:10","3SDSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 8000/10241:10","3ADSL 8000/10241:10",{"v":150,"d":"€ 150.00"},{"v":183,"d":"€ 183.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 128/1281:10","3ADSL 128/1281:10",{"v":150,"d":"€ 150.00"},{"v":41,"d":"€ 41.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 512/5121:10","3SDSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":115,"d":"€ 115.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 256/2561:10","3ADSL 256/2561:10",{"v":150,"d":"€ 150.00"},{"v":51,"d":"€ 51.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 384/1281:10","3ADSL 384/1281:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 12000/10241:10","3ADSL 12000/10241:10",{"v":150,"d":"€ 150.00"},{"v":227,"d":"€ 227.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2048/20481:10","3SDSL 2048/20481:10",{"v":150,"d":"€ 150.00"},{"v":254,"d":"€ 254.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/5121:10","3ADSL 1024/5121:10",{"v":150,"d":"€ 150.00"},{"v":90,"d":"€ 90.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 20000/10241:10","3ADSL 20000/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1536/15361:10","3SDSL 1536/15361:10",{"v":150,"d":"€ 150.00"},{"v":221,"d":"€ 221.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 6144/10241:10","3ADSL 6144/10241:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2300/23001:10","3SDSL 2300/23001:10",{"v":150,"d":"€ 150.00"},{"v":267,"d":"€ 267.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 4096/10241:10","3ADSL 4096/10241:10",{"v":150,"d":"€ 150.00"},{"v":151,"d":"€ 151.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/2561:10","3ADSL 1024/2561:10",{"v":150,"d":"€ 150.00"},{"v":83,"d":"€ 83.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/2561:10","3ADSL 512/2561:10",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/5121:10","3ADSL 512/5121:10",{"v":150,"d":"€ 150.00"},{"v":76,"d":"€ 76.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1024/10241:10","3SDSL 1024/10241:10",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 3072/5121:10","3ADSL 3072/5121:10",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/2561:4","3ADSL 512/2561:4",{"v":150,"d":"€ 150.00"},{"v":132,"d":"€ 132.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 4096/10241:4","3ADSL 4096/10241:4",{"v":150,"d":"€ 150.00"},{"v":266,"d":"€ 266.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/5121:4","3ADSL 1024/5121:4",{"v":150,"d":"€ 150.00"},{"v":173,"d":"€ 173.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 12000/10241:4","3ADSL 12000/10241:4",{"v":150,"d":"€ 150.00"},{"v":378,"d":"€ 378.00"},{"v":5.05,"d":"€ 5.05"},{"v":34.21503023309285,"d":"€ 34.22"},{"v":28.360799999999998,"d":"€ 28.36"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 20000/10241:4","3ADSL 20000/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 512/5121:4","3SDSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":192,"d":"€ 192.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2048/20481:4","3SDSL 2048/20481:4",{"v":150,"d":"€ 150.00"},{"v":381,"d":"€ 381.00"},{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 384/1281:4","3ADSL 384/1281:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2300/23001:4","3SDSL 2300/23001:4",{"v":150,"d":"€ 150.00"},{"v":401,"d":"€ 401.00"},{"v":5.05,"d":"€ 5.05"},{"v":25.185630233092855,"d":"€ 25.19"},{"v":19.331400000000002,"d":"€ 19.33"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 256/2561:4","3SDSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":143,"d":"€ 143.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1536/15361:4","3SDSL 1536/15361:4",{"v":150,"d":"€ 150.00"},{"v":332,"d":"€ 332.00"},{"v":5.05,"d":"€ 5.05"},{"v":21.317330233092854,"d":"€ 21.32"},{"v":15.4631,"d":"€ 15.46"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 6144/10241:4","3ADSL 6144/10241:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 2048/5121:4","3ADSL 2048/5121:4",{"v":150,"d":"€ 150.00"},{"v":206,"d":"€ 206.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 128/1281:4","3ADSL 128/1281:4",{"v":150,"d":"€ 150.00"},{"v":79,"d":"€ 79.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/2561:4","3ADSL 1024/2561:4",{"v":150,"d":"€ 150.00"},{"v":158,"d":"€ 158.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.136130233092853,"d":"€ 15.14"},{"v":9.2819,"d":"€ 9.28"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 8000/10241:4","3ADSL 8000/10241:4",{"v":150,"d":"€ 150.00"},{"v":306,"d":"€ 306.00"},{"v":5.05,"d":"€ 5.05"},{"v":29.053930233092853,"d":"€ 29.05"},{"v":23.1997,"d":"€ 23.20"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 256/2561:4","3ADSL 256/2561:4",{"v":150,"d":"€ 150.00"},{"v":98,"d":"€ 98.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.590830233092852,"d":"€ 13.59"},{"v":7.7366,"d":"€ 7.74"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/5121:4","3ADSL 512/5121:4",{"v":150,"d":"€ 150.00"},{"v":145,"d":"€ 145.00"},{"v":5.05,"d":"€ 5.05"},{"v":16.166330233092854,"d":"€ 16.17"},{"v":10.312100000000001,"d":"€ 10.31"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1024/10241:4","3SDSL 1024/10241:4",{"v":150,"d":"€ 150.00"},{"v":288,"d":"€ 288.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.741830233092852,"d":"€ 18.74"},{"v":12.887599999999999,"d":"€ 12.89"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 3072/5121:4","3ADSL 3072/5121:4",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":23.902930233092853,"d":"€ 23.90"},{"v":18.0487,"d":"€ 18.05"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 128/128Basic","3ADSL 128/128Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2300/2300Basic","3SDSL 2300/2300Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 6144/1024Basic","3ADSL 6144/1024Basic",{"v":150,"d":"€ 150.00"},{"v":78,"d":"€ 78.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 8000/1024Basic","3ADSL 8000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":94,"d":"€ 94.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 2048/512Basic","3ADSL 2048/512Basic",{"v":150,"d":"€ 150.00"},{"v":58,"d":"€ 58.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/256Basic","3ADSL 1024/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 20000/1024Basic","3ADSL 20000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":112,"d":"€ 112.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 256/256Basic","3SDSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 12000/1024Basic","3ADSL 12000/1024Basic",{"v":150,"d":"€ 150.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 4096/1024Basic","3ADSL 4096/1024Basic",{"v":150,"d":"€ 150.00"},{"v":69,"d":"€ 69.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/256Basic","3ADSL 512/256Basic",{"v":150,"d":"€ 150.00"},{"v":47,"d":"€ 47.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 384/128Basic","3ADSL 384/128Basic",{"v":150,"d":"€ 150.00"},{"v":35,"d":"€ 35.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 256/256Basic","3ADSL 256/256Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1536/1536Basic","3SDSL 1536/1536Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 512/512Basic","3SDSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 1024/512Basic","3ADSL 1024/512Basic",{"v":150,"d":"€ 150.00"},{"v":52,"d":"€ 52.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 2048/2048Basic","3SDSL 2048/2048Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 512/512Basic","3ADSL 512/512Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3SDSL 1024/1024Basic","3SDSL 1024/1024Basic",{"$error":"#VALUE!"},"NA",{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["3ADSL 3072/512Basic","3ADSL 3072/512Basic",{"v":150,"d":"€ 150.00"},{"v":65,"d":"€ 65.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.581230233092853,"d":"€ 8.58"},{"v":2.7270000000000003,"d":"€ 2.73"},{"v":5.423749325987736,"d":"€ 5.42"},{"v":0.43048090710511555,"d":"€ 0.43"},{"v":5.854230233092852,"d":"€ 5.85"},"PVC Access Speed Tariffs"]
["WBA CM EthernetIP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)","IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)",{"v":175,"d":"€ 175.00"},{"v":10,"d":"€ 10.00"},{"v":50.5,"d":"€ 50.50"},{"v":11.817,"d":"€ 11.82"},{"v":11.817,"d":"€ 11.82"},{"$nulls":3},"Drager"]
["WBA CM EthernetIP-VPN Drager t.b.v. SDSL (Wholesale New Line)","IP-VPN Drager t.b.v. SDSL (Wholesale New Line)",{"v":175,"d":"€ 175.00"},0,{"v":50.5,"d":"€ 50.50"},{"v":30.4515,"d":"€ 30.45"},{"v":30.4515,"d":"€ 30.45"},{"$nulls":3},"Drager"]
["WBA CM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL (telefonie afsluiten/terminate voice)","IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL (telefonie afsluiten/terminate voice)",0,{"v":10,"d":"€ 10.00"},{"v":25.25,"d":"€ 25.25"},{"v":11.817,"d":"€ 11.82"},{"v":11.817,"d":"€ 11.82"},{"$nulls":3},"Drager"]
["WBA CM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. SDSL (telefonie afsluiten/terminate voice)","IPVPN Drager ISDN/PSTN gebruiken t.b.v. SDSL (telefonie afsluiten/terminate voice)",0,0,{"v":25.25,"d":"€ 25.25"},{"v":30.4515,"d":"€ 30.45"},{"v":30.4515,"d":"€ 30.45"},{"$nulls":3},"Drager"]
["WBA CM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL in combinatie met telefonie","IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL in combinatie met telefonie",0,0,{"v":25.25,"d":"€ 25.25"},{"v":4.83588,"d":"€ 4.84"},{"v":4.83588,"d":"€ 4.84"},{"$nulls":3},"Drager"]
["WBA ZM EthernetIP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)","IP-VPN Drager t.b.v. ADSL/VDSL (nieuwe aansluiting/Wholesale New Line)",{"v":175,"d":"€ 175.00"},{"v":10,"d":"€ 10.00"},{"v":49.49,"d":"€ 49.49"},{"v":10.5747,"d":"€ 10.57"},{"v":10.5747,"d":"€ 10.57"},{"$nulls":3},"Drager"]
["WBA ZM EthernetIP-VPN Drager t.b.v. SDSL (Wholesale New Line)","IP-VPN Drager t.b.v. SDSL (Wholesale New Line)",{"v":175,"d":"€ 175.00"},0,{"v":49.49,"d":"€ 49.49"},{"v":22.321,"d":"€ 22.32"},{"v":22.321,"d":"€ 22.32"},{"$nulls":3},"Drager"]
["WBA ZM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL (telefonie afsluiten/terminate voice)","IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL (telefonie afsluiten/terminate voice)",0,{"v":10,"d":"€ 10.00"},{"v":25.25,"d":"€ 25.25"},{"v":10.5747,"d":"€ 10.57"},{"v":10.5747,"d":"€ 10.57"},{"$nulls":3},"Drager"]
["WBA ZM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. SDSL (telefonie afsluiten/terminate voice)","IPVPN Drager ISDN/PSTN gebruiken t.b.v. SDSL (telefonie afsluiten/terminate voice)",0,0,{"v":25.25,"d":"€ 25.25"},{"v":22.321,"d":"€ 22.32"},{"v":22.321,"d":"€ 22.32"},{"$nulls":3},"Drager"]
["WBA ZM EthernetIPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL in combinatie met telefonie","IPVPN Drager ISDN/PSTN gebruiken t.b.v. ADSL in combinatie met telefonie",0,0,{"v":25.25,"d":"€ 25.25"},{"v":3.0098,"d":"€ 3.01"},{"v":3.0098,"d":"€ 3.01"},{"$nulls":3},"Drager"]
["Alcatel ST789 (ADSL/PSTN) ST789i (ADSL/ISDN)",null,{"v":335,"d":"€ 335.00"},null,{"v":74.74,"d":"€ 74.74"},{"$nulls":5},"Router"]
["Cisco 886 (ADSL/ISDN) Cisco 887 (ADSL/PSTN) Cisco 887 VA(VDSL)",null,{"v":650,"d":"€ 650.00"},null,{"v":417.769128,"d":"€ 417.77"},{"$nulls":5},"Router"]
["Cisco 888 (alleen SDSL)",null,{"v":700,"d":"€ 700.00"},null,{"v":442.37272800000005,"d":"€ 442.37"},{"$nulls":5},"Router"]
["Geen router",null,0,null,0,{"$nulls":5},"Router"]
["RouterServicekantoor","kantoor",null,{"v":5,"d":"€ 5.00"},null,{"v":4.181084221951262,"d":"€ 4.18"},{"v":4.181084221951262,"d":"€ 4.18"},{"$nulls":3},"Router Service"]
["RouterServicewinkel","winkel",null,{"v":10,"d":"€ 10.00"},null,{"v":5.20282691655112,"d":"€ 5.20"},{"v":5.20282691655112,"d":"€ 5.20"},{"$nulls":3},"Router Service"]
["RouterService7x24","7x24",null,{"v":20,"d":"€ 20.00"},null,{"v":5.20282691655112,"d":"€ 5.20"},{"v":5.20282691655112,"d":"€ 5.20"},{"$nulls":3},"Router Service"]
["SLAkantoor","kantoor",null,0,null,0,0,{"$nulls":3},"SLA"]
["SLAwinkel","winkel",null,{"v":30,"d":"€ 30.00"},null,{"v":8.4537,"d":"€ 8.45"},{"v":8.4537,"d":"€ 8.45"},{"$nulls":3},"SLA"]
["SLA7x24","7x24",null,{"v":40,"d":"€ 40.00"},null,{"v":8.4537,"d":"€ 8.45"},{"v":8.4537,"d":"€ 8.45"},{"$nulls":3},"SLA"]
["2de 1ADSL 128/1281:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1ADSL 200/2001:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":18,"d":"€ 18.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1ADSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1ADSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1ADSL 352/3521:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.167080907105115,"d":"€ 8.17"},{"v":7.7366,"d":"€ 7.74"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1ADSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1ADSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1SDSL 1024/10241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1SDSL 1536/15361:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":138,"d":"€ 138.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.893580907105116,"d":"€ 15.89"},{"v":15.4631,"d":"€ 15.46"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1SDSL 2048/20481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":170,"d":"€ 170.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1SDSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1SDSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 1SDSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 1SDSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2ADSL 128/1281:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2ADSL 200/2001:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":18,"d":"€ 18.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2ADSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2ADSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2ADSL 352/3521:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.167080907105115,"d":"€ 8.17"},{"v":7.7366,"d":"€ 7.74"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2ADSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2ADSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2SDSL 1024/10241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2SDSL 1536/15361:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":138,"d":"€ 138.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.893580907105116,"d":"€ 15.89"},{"v":15.4631,"d":"€ 15.46"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2SDSL 2048/20481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":170,"d":"€ 170.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2SDSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2SDSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 2SDSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 2SDSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3ADSL 128/1281:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":10,"d":"€ 10.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3ADSL 200/2001:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":18,"d":"€ 18.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3ADSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3ADSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3ADSL 352/3521:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":60,"d":"€ 60.00"},{"v":5.05,"d":"€ 5.05"},{"v":8.167080907105115,"d":"€ 8.17"},{"v":7.7366,"d":"€ 7.74"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3ADSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3ADSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3SDSL 1024/10241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":105,"d":"€ 105.00"},{"v":5.05,"d":"€ 5.05"},{"v":13.318080907105115,"d":"€ 13.32"},{"v":12.887599999999999,"d":"€ 12.89"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3SDSL 1536/15361:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":138,"d":"€ 138.00"},{"v":5.05,"d":"€ 5.05"},{"v":15.893580907105116,"d":"€ 15.89"},{"v":15.4631,"d":"€ 15.46"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3SDSL 2048/20481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":170,"d":"€ 170.00"},{"v":5.05,"d":"€ 5.05"},{"v":18.479180907105114,"d":"€ 18.48"},{"v":18.0487,"d":"€ 18.05"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3SDSL 224/2241:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":30,"d":"€ 30.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3SDSL 256/2561:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":45,"d":"€ 45.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.09E-5,"d":"€ 0.00"},{"v":9.09E-5,"d":"€ 0.00"},0,0,0,"2de VPN"]
["2de 3SDSL 448/4481:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":70,"d":"€ 70.00"},{"v":5.05,"d":"€ 5.05"},{"v":9.197280907105116,"d":"€ 9.20"},{"v":8.7668,"d":"€ 8.77"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]
["2de 3SDSL 512/5121:1n.v.t.",null,{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":5.05,"d":"€ 5.05"},{"v":10.742580907105117,"d":"€ 10.74"},{"v":10.312100000000001,"d":"€ 10.31"},0,{"v":0.43048090710511555,"d":"€ 0.43"},{"v":0.43048090710511555,"d":"€ 0.43"},"2de VPN"]