{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["1. Introduction","2. Control table","Data Simulation results","3. Simulation results","Data Indexation & Financing","Data Report","Generate report","Feuil2","4. Indexation&Financing","Data Mini Grid","5. Mini Grid","Data Minigrid Depreciation","6. Mini grid Depreciation ","Data SHS1 25 years","7. SHS1 25 years ","Data SHS1 5 years","8. SHS1 5 years","Data SHS2 25 years","9. SHS2 25 years ","Data SHS2 5 years","10. SHS2 5 years","11. Summary of values","Data Summary of values","12. Table of contents","13. Assumptions","14. Default data","15. References","Subscriptions"],"not_rendered":{"charts":53,"images":138,"macros":1,"external_links":2,"defined_names":87,"comments":22,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Introduction","index":0,"n_rows":220,"n_cols":24,"rows_kept":220,"cut":false,"hidden":false,"merged":[[20,23,22,25],[25,2,25,26],[27,13,28,23],[28,3,32,5],[0,0,2,16383],[208,4,210,21],[111,4,112,21],[3,2,3,26],[36,2,36,26],[5,3,18,21],[75,2,75,3],[77,2,77,3],[72,2,72,3],[73,2,73,3],[74,2,74,3],[86,2,86,3],[86,4,86,19],[87,2,87,3],[87,4,87,19],[83,2,83,26],[88,2,88,3],[219,4,220,21],[114,4,116,21],[156,4,158,21],[160,4,162,21],[164,4,168,21],[202,4,203,21],[178,4,179,21],[118,4,121,21],[205,4,206,21],[152,4,154,21],[170,4,172,21],[174,4,176,21],[181,4,183,21],[185,4,199,14],[126,4,128,21],[123,4,125,21],[88,4,88,19],[89,2,89,3],[89,4,89,19],[90,2,90,3],[90,4,90,19],[91,2,91,3],[91,4,91,19],[92,2,92,3],[92,4,92,19],[93,2,93,3],[93,4,93,19],[94,4,94,19],[98,2,98,3],[98,4,98,19],[106,2,106,3],[106,4,106,19],[105,2,105,3],[105,4,105,19],[212,6,213,19],[215,6,217,19],[76,2,76,3],[103,2,103,3],[103,4,103,19],[104,2,104,3],[104,4,104,19],[100,2,100,3],[100,4,100,19],[101,2,101,3],[101,4,101,19],[102,2,102,3],[102,4,102,19],[94,2,94,3],[95,2,95,3],[95,4,95,19]]}
[]
[]
[]
[]
[]
[null,null,null,"The financial assessment tool for electrification (FATE) is designed to establish the financial viability of mini-grid and solar home system (SHS) projects in rural areas of Nigeria. This tool is addressed to companies, project developers, financiers, and policymakers. \n\nThe tool was elaborated in a dynamic format, linking all inputs and outputs together, making it easy for the end-user to evaluate electrification projects according to different criteria including revenues, expenses, and the company's financial situation.\n\nThis tool was specially adapted for electrification plans of rural villages in Nigeria, where mini-grids and solar home systems are affordable solutions for the population. Within this context, the tool estimates the financial feasibility of electrification projects for rural villages using mini-grids and SHS. According to the population demand, some habitats will be connected to a mini-grid, while others will receive SHS.\n\nThe mini-grid and SHS are assessed separately, but all the results are merged in the Simulation results sheet.\n\nThe results are provided in the form of graphs displaying the project performance over time (expenses, revenues, net cash flow…), along with KPI calculations, including internal rate of return (IRR) and the net present value (NPV). The projects are assessed for 25 years, with an analysis conducted every year."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The different partner's websites are available by clicking on their logo."]
[]
[]
[]
[]
[null,null,"COMMANDS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Some sheets are hidden to avoid getting lost in the excessive content. To make them appear, simply check the box. Then when it is done, to access them, click on the icon representing the sheet."]
[null,null,null,"The majority of the data to be processed is located in the worksheet named \"Control Table.\" This icon provides direct access to the page."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"GENERAL INSTRUCTIONS"]
[]
[null,null,1]
[null,null,null,"1. Tools"]
[null,null,null,null,null,"Click on the + icon at the left of the sheet to get more detailled instructions. "]
[null,null,null,null,null,"This way, you can find out more about certain aspects and get instructions on how to use the tool. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choice 1"]
[null,null,null,null,"Choice 2","<-- Click on it, then on the arrow on the right and the following options will appear",null,null,null,null,null,null,null,null,null,"Choice 2"]
[]
[null,null,null,null,"Comment ","<-- Place your mouse over the red corner and the comment will appear."]
[]
[null,null,null,null,null,"<-- Click on it to make a specific choice "]
[]
[null,null,null,null,"These type of cell redirects you to certain place:"]
[]
[]
[null,null,null,null,null,"Click on it, and it will take you to the user manual (PDF)"]
[null,null,null,null,null,null,"The manual has been created to simplify the use of the tool, so it provides more detailed instructions compared to the prompts entered directly in the Excel tool."]
[]
[null,null,null,null,null,"Click on it, and it will take you to the introduction- definition and abbreviation part. "]
[]
[]
[null,null,null,null,null,"Click on it, and it will take you to general instruction (here). "]
[]
[]
[null,null,null,null,null,"Click on it, and it will take you to the control table. "]
[]
[]
[null,null,null,null,null,"Click on it, and it will take you to the simulations & results table. "]
[]
[]
[null,null,null,null,null,"Click on it and it will take you to the last sheet you visited."]
[]
[null,null,null,"2. Type of cells"]
[]
[null,null,"Yellows cells",null,null,"These are the input cells the user has to fill with his data. They have a big impact on the calculation, the value should be chosen carefully."]
[null,null,"Light yellows cells",null,null,"These are the other input cells the user has to fill with his data."]
[null,null,"Green cells",null,null,"These are important values coming from calculations, they shall not be modified."]
[null,null,"White cells",null,null,"These cells are containing formulas. They shall not be modified"]
[null,null,"Grey cells",null,null,"These cells are showing the intermediate results of the sheet. They shall not be modified."]
[null,null,"Purple cells",null,null,"These cells are showing the main results of the sheet. They shall not be modified."]
[null,null,"Pink cells",null,null,"These cells are showing the results input by the user in the \"Control Table\" as a reminder in other sheets. They shall not be modified. "]
[null,null,null,null,null,"In general, all cells that are not yellow shall not be modified."]
[]
[null,null,null,null,null,"The unit is always refering to the input cell of the corresponding line."]
[]
[null,null,"LIST AND DEFINITION OF ABBREVIATIONS"]
[]
[null,null,null,"Technical abbreviations"]
[null,null,"AC",null,"Alternating Current"]
[null,null,"DC",null,"Direct Current"]
[null,null,"kVA",null,"Kilo Volt-Ampere"]
[null,null,"kW",null,"Kilo Watt"]
[null,null,"kWh",null,"Kilo Watthour"]
[null,null,"kWp",null,"Kilo Watt peak"]
[null,null,"LV",null,"Low Voltage"]
[null,null,"MV",null,"Medium Voltage"]
[null,null,"PV",null,"Photovoltaics"]
[null,null,"SHS",null,"Solar Home System"]
[]
[null,null,null,"Financial abbreviations"]
[null,null,"CAPEX",null,"Capital Expenditure"]
[null,null,null,"DCF","Discounted Cash Flows"]
[null,null,"FATE",null,"Financial Assessment Tool for Electrification"]
[null,null,"IRR",null,"Internal Rate of Return"]
[null,null,"KPI",null,"Key Performance Indicators"]
[null,null,"NGN",null,"Nigerian Naira"]
[null,null,"NPV",null,"Net Present Value"]
[null,null,"OPEX",null,"Operational Expenditure"]
[null,null,"PAYG",null,"Pay As You Go"]
[null,null,null,"ROI","Return On Investment "]
[]
[null,null,null,"Definitions"]
[]
[null,null,null,"CapEx","Refer to substantial investments made by a company to enhance its future performance. Typically, capital expenditures are directed towards fixed assets such as property, plant, and equipment with the aim of bolstering the company's overall operations and effectiveness in the long run."]
[]
[]
[null,null,null,"Cumulative Cash flows ","Represent the accumulated sum of cash inflows and outflows throughout a specified duration. They provide a continuous record of the net impact resulting from cash receipts and expenditures up until a particular moment. By considering all preceding cash flows, cumulative cash flows offer a comprehensive perspective of the overall cash position and performance over the designated timeframe. They serve as a valuable tool for monitoring the cumulative influence of cash inflows and outflows on the financial status of an individual, company, or entity."]
[]
[]
[]
[null,null,null,"DCF","Discounted Cash Flows are a valuation approach utilized to assess the worth of an investment by discounting the projected future cash flows. This method applies to various assets or activities, including stocks, companies, projects, and more, making it extensively employed in the investment industry and corporate finance management. DCF analysis takes into account the time value of money, considering that a dollar received in the future holds less value than a dollar received today. By discounting the anticipated cash flows back to their present value using an appropriate discount rate, DCF enables decision-makers to evaluate the attractiveness and profitability of investment opportunities."]
[]
[]
[]
[]
[null,null,null,"LCOE ","The Levelized Cost of Electricity (LCOE) is a metric that enables the evaluation and comparison of the cost of electricity generation across diverse sources or technologies throughout a power plant's lifespan. It provides an average cost estimation for generating a single unit of electricity within a specific power generation project. Through LCOE calculations, different energy sources can be compared in terms of their cost competitiveness. "]
[]
[]
[null,null,null,null,"The LCOE takes into consideration several factors, including initial capital expenses, operational and maintenance costs, potential fuel expenses (if applicable), and the projected energy output over the power plant's entire lifespan. The LCOE formula involves dividing the total lifecycle costs of a power plant by the projected amount of electricity generated throughout its operational years."]
[]
[]
[null,null,null,null,null,null,"To see examples of LCOE (on & off grid) in Nigeria, click on the + on the left. "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ranking of LCOE in Nigeria"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"On-grid values for different power sources ",null,null,null,null,null,null,null,null,"Off-grid values for different power sources "]
[]
[null,null,null,"Investment","Investment is the strategic allocation of funds, resources, or capital to generate long-term income, profit, or value growth. It involves deploying financial assets across a variety of instruments, projects, or assets to achieve desired financial objectives and acquire ownership or control. Investments encompass a broad range of opportunities, including stocks, bonds, real estate, businesses, and other assets that offer the potential for returns and value appreciation."]
[]
[]
[]
[null,null,null,"IRR","The internal rate of return (IRR) is a financial metric utilized for assessing the profitability of prospective investments. It represents the discount rate at which the net present value (NPV) of all cash flows becomes zero in a discounted cash flow analysis. The IRR serves as an annualized rate of growth expected from an investment. The calculation of IRR employs the same formula as NPV. It should be noted that IRR does not provide the actual monetary value of the project but rather the annual rate of return that renders the NPV equal to zero."]
[]
[]
[]
[null,null,null,"KPI ","Is a metric used to measure the performance of work undertaken towards specific objectives, providing insights into whether those objectives are being achieved. They are critical statistics related to the work or project that help assess whether the marketing strategy being employed is effectively driving the defined goals. KPIs enable the tracking of overall results from the actions taken, revealing which strategies are effective.  In this context, the chosen KPIs are NPV (Net Present Value), WACC (Weighted Average Cost of Capital), and project IRR (Internal Rate of Return)."]
[]
[]
[]
[null,null,null,"Mini Grid ","Is a localized electricity distribution system that serves a cluster of buildings or a small community. It encompasses a central power generation source, such as solar panels or a small diesel generator, along with energy storage systems and a distribution network. The primary objective of minigrids is to offer reliable and sustainable electricity to fulfill the power requirements of the connected community. They possess greater resilience and capacity to support higher energy demands compared to individual solar home systems. Compared to conventional grid infrastructure, minigrids are significantly smaller in scale. Typical minigrid plant sizes range from 10 to 35 kWp for solar capacity and less than 100 kWh for battery energy storage, serving 150 to 400 connections. "]
[]
[]
[]
[]
[]
[null,null,null,"Net Cash flows","Depict the variance between cash inflows and cash outflows within a designated time period. They exemplify the net quantity of cash that is either generated or expended by an individual, company, or entity over the specified duration. Net cash flows hold significance in assessing the liquidity and financial well-being of an entity as they reflect the overall cash position and the capacity to fulfill financial obligations."]
[]
[]
[]
[null,null,null,"NPV ","Net present value (NPV) is employed to determine the present worth of anticipated future cash flows from a company, project, or investment. In order to calculate NPV, one must estimate the timing and magnitude of future cash flows and select a discount rate that equals the minimum acceptable rate of return. The chosen discount rate can encompass the cost of capital or the potential returns from alternative investments with comparable risk. A positive NPV indicates that the project or investment will yield a rate of return exceeding the discount rate."]
[]
[]
[]
[null,null,null,"OpEx","Refer to the expenditures that a company bears in order to maintain its daily operations. These expenses specifically exclude any costs directly associated with the production of goods or services."]
[]
[]
[null,null,null,"PAYG ","This business model has emerged as a solution to tackle the issue of limited access to energy, aiming to offer affordable electricity generated from renewable energy sources. This model leverages available technologies in the respective areas to facilitate payments. The widespread adoption of mobile payment technologies, abundant solar resources, and decreasing costs of solar PV and batteries, alongside growing awareness of these technologies, have played a vital role in driving the implementation of this innovative business model.\n\n\n\n"]
[]
[]
[null,null,null,null,null,null,"To see an explanatory diagram of PAYG, click on the + on the left. "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAYG concept "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schematic taken from the IRENA's report (2020), Innovation landscape brief: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay-as-you-go models, International Renewable Energy Agency, Abu Dhabi. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(the diagram itself is based on Energipedia) "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Revenue ","Refer to the amounts of money or earnings generated by an individual, company, or entity during a specific period. They represent the financial inflows originating from various sources. They serve as a key indicator of the economic and financial performance of an entity."]
[]
[]
[null,null,null,"ROI","The Return on Investment is a financial metric used to evaluate the profitability or efficiency of an investment. ROI measures the return or gain generated from an investment relative to its cost. The higher the ratio, the greater the benefit earned."]
[]
[]
[null,null,null,"SHS ","Is an independent solar power setup intended to fulfill the electricity requirements of an individual household or a small business. SHS primarily delivers DC power. It comprises solar panels, a battery for storing energy, and a charge controller. These systems are installed directly at the user's premises and provide electricity for lighting, charging small devices, and operating low-energy appliances. They are relatively smaller in size and are well-suited for off-grid locations or areas with restricted access to the primary power grid."]
[]
[]
[]
[null,null,null,null,null,"SHS1","Solar Home System 1 directly refers to the fosera product: fosera SPARK. It is a package that includes a solar panel, lamps, USB outlets for phone charging, and optionally a radio. This system also includes the Open PAYGO feature. This system reaches 10Wp."]
[]
[]
[null,null,null,null,null,"SHS2","Solar Home System 2 directly refers to the fosera product: fosera IGNITE. It is a package that includes a solar panel, lamps, different oulet capacity (regular, configurable and high) outlet USB outlets for phone charging, and optionally a radio, fan, TV and torch. This system also includes the Open PAYGO feature. This system reaches 75 Wp. "]
[]
[]
[]
[null,null,null,"WACC","Represents the combined cost of various sources of capital for a company, including common shares, preferred shares, and debt. Each type of capital's cost is weighted based on its proportion in the total capital structure, and these weights are then aggregated. "]

{"sheet":"2. Control table","index":1,"n_rows":484,"n_cols":42,"rows_kept":484,"cut":false,"hidden":false,"merged":[[13,14,15,16],[16,14,18,16],[0,0,3,16383],[254,3,254,12],[353,3,353,4],[366,9,366,12],[75,9,75,13],[76,9,76,11],[77,9,77,11],[78,9,78,11],[79,9,79,11],[76,3,76,6],[77,3,77,6],[78,3,78,6],[245,3,245,6],[304,3,323,12],[199,4,199,7],[206,3,206,6],[104,3,104,12],[221,3,221,7],[414,9,414,12],[368,9,368,12],[369,9,369,12],[75,3,75,7],[432,3,432,6],[432,9,432,12],[14,2,16,4],[14,8,16,9],[420,9,420,12],[461,3,461,7],[461,9,461,13],[278,3,278,6],[290,3,290,6],[241,3,241,7],[243,3,243,6],[244,3,244,6],[226,3,226,6],[227,3,227,6],[228,3,228,6],[231,3,231,6],[246,3,246,6],[259,3,259,6],[228,9,228,12],[275,3,275,7],[80,9,80,11],[168,3,168,5],[170,3,170,5],[147,9,147,12],[148,9,148,12],[138,3,138,7],[139,9,139,12],[162,3,162,6],[140,9,140,12],[147,3,147,6],[148,3,148,6],[140,3,140,6],[141,3,141,6],[142,3,142,6],[145,3,145,6],[120,9,120,12],[122,9,122,12],[125,9,125,12],[114,9,114,12],[115,9,115,12],[165,9,165,11],[117,9,117,12],[130,3,130,12],[92,3,92,7],[4,1,4,31],[39,2,51,12],[414,3,414,6],[115,3,115,6],[116,3,116,6],[117,3,117,6],[118,3,118,6],[119,3,119,6],[123,3,123,6],[124,3,124,6],[125,3,125,6],[120,3,120,6],[121,3,121,6],[122,3,122,6],[124,9,124,13],[118,9,118,12],[355,3,355,6],[356,3,356,6],[357,3,357,6],[358,3,358,6],[364,9,364,13],[111,3,111,13],[119,9,119,12],[121,9,121,12],[113,9,113,13],[479,9,479,13],[226,9,226,12],[227,9,227,12],[154,3,154,12],[337,3,337,7],[422,9,422,12],[141,9,141,12],[142,9,142,12],[145,9,145,12],[146,9,146,12],[146,3,146,6],[260,3,260,6],[189,3,189,12],[113,3,113,7],[367,9,367,12],[424,9,424,12],[425,9,425,12],[431,3,431,6],[431,9,431,12],[423,9,423,12],[426,9,426,12],[420,3,420,6],[114,3,114,6],[57,6,59,16],[61,6,63,16],[181,5,183,13],[297,5,300,13],[424,3,424,6],[423,3,423,6],[421,3,421,6],[387,3,402,12],[116,9,116,12],[197,3,197,6],[139,3,139,6],[231,9,231,12],[338,3,338,6],[344,9,344,13],[345,9,345,12],[346,9,346,12],[347,9,347,12],[350,9,350,12],[345,3,345,6],[346,3,346,6],[347,3,347,6],[350,3,350,6],[344,3,344,7],[365,3,365,6]]}
[1]
[]
[]
[]
[]
[null,null,"This sheet contains the commands for the entire Excel tool. By completing it, each user will be able to run a financial simulation for seven different scenarios\n\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO4+1","v":1},"A"]
[null,null,null,"(Mini-grid, SHS1, SHS2, SHS1 + SHS2, Mini-grid + SHS1, Mini grid + SHS2,  Total -Mini-grid + SHS1 + SHS2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO6+1","v":2},"B"]
[null,null,"It is very important to complete this sheet with the utmost care to be able to produce a financial model that is adapted to each location. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"C "]
[null,null,"Users are reminded that this sheet is the only one on which data will be entered. Changes to other sheets will not be taken into account or will distort the results.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"D "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simply follow the x steps below to complete all the data required to operate the financial tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"I"]
[null,null,"To delete all the data you have entered so that you can re-enter it, click on the button on the right. ",null,null,null,null,null,"To return to the initial values, click on the button on the right. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"J"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When you have finished filling in the ENTIRE Control Table sheet, you can access the results.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"M"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"O"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO20+1","v":16},"P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Q "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"R "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"S "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"T "]
[null,null,"STEP 0. Fill in the company information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"U "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"V "]
[null,null,null,"Company name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"W "]
[null,null,null,"Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"X"]
[null,null,null,"Country",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO30+1","v":25},"Y "]
[null,null,null,"Contact details",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Z "]
[]
[]
[]
[]
[]
[null,null,"STEP 1. Select either the default or the manual approach for the demand data."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,"In this section, you get to choose the demand data: the daily kWh consumption and the number of users.\nDefault option:\nTo showcase results from a pre-existing data set, simply choose \"Default\" from the drop-down menu. The default data is sourced from a genuine Nigerian village and is derived from the PeopleSUN project's WP3&WP4. It's advisable to utilize this approach initially, before making any alterations to the sheet. The initial cell values pertain exclusively to the selected village.\nManual option:\nTo customize the values, select the \"Manual\" option and fill in the yellow input cells. The data entered in those cells is for year 0 of the project and will evolve based on the indexation rate you choose in the Indexation & Financing section. Additionally, you can use the \"full\" manual mode to select demand data. For this, you will find drop-down lists in the mini-grid, SHS1, and SHS2 sections. If you opt for this option, ensure to fill in the demand cells (kWh consumption and the number of users) every year for the mini-grid and every five years for SHS.\nPlease be aware that this tool doesn't size the mini-grid according to the manual data you can choose here. You have to change the size of the mini-grid by modifying the input cells in the CAPEX part of the mini-grid."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(I54),AO6:AO32,AP6:AP32)","v":"I"},{"$f":"ROW(I54)","v":54}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Select the approach for the user demand data",null,null,null,null,"Default"]
[]
[null,null,"STEP 1 BIS.  Facultative - If you chose the manual approach, Please enter manually the demand data for the beginning of the project."]
[]
[null,null,null,null,null,"SHS1","Solar Home System 1 directly refers to the fosera product: fosera SPARK. It is a package that includes a solar panel, lamps, USB outlets for phone charging, and optionally a radio. This system also includes the Open PAYGO feature. This system reaches 10Wp."]
[]
[]
[]
[null,null,null,null,null,"SHS2","Solar Home System 2 directly refers to the fosera product: fosera IGNITE. It is a package that includes a solar panel, lamps, different oulet capacity (regular, configurable and high) outlet USB outlets for phone charging, and optionally a radio, fan, TV and torch. This system also includes the Open PAYGO feature. This system reaches 75 Wp. "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[]
[null,null,"The demand data you choose here is for the beginning of the project. Enter the number of users for SHS1 and SHS2.\n\n",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H78),AO6:AO32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H78\n)","v":78},"until ",{"$f":"ROW(H79)","v":79}]
[null,null,"For the mini-grid, there are 4 categories of customers: \n1) Residential 2) Community 3) Commercial Small Scale 4) Commercial Large Scale & Anchor Load"]
[null,null,"Enter the electricity demand in kWh/year and the number of users for each of those 4 categories.",null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(M78),$AO$6:$AO$32,$AP$6:$AP$32)","v":"M"},{"$f":"ROW(M78\n)","v":78},"until ",{"$f":"ROW(M81)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N78),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N78\n)","v":78},"until ",{"$f":"ROW(N81)","v":81}]
[null,null,"This demand data is sent in the corresponding sheets: Mini grid, SHS1 25 years and SHS2 25 years."]
[]
[null,null,null,"Demand data entry"]
[]
[null,null,null,"For SHS 1 & 2 enter in the following table ",null,null,null,null,null,"For Mini Grid enter in the following table"]
[null,null,null,"Type of Technology",null,null,null,"Number of Users",null,"Type of Consumer Sector",null,null,"Demand in kWh/day","Number of Users"]
[null,null,null,"SHS 1",null,null,null,200,null,"Residential ",null,null,62,24]
[null,null,null,"SHS 2",null,null,null,150,null,"Community",null,null,105,18]
[null,null,null,null,null,null,null,null,null,"Commercial Small Scale ",null,null,21,7]
[null,null,null,null,null,null,null,null,null,"Commercial large Scale & Anchor Load",null,null,68,17]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,"STEP 2. Enter the mini-grid OPEX."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"Enter the operational costs for the mini-grid. "]
[null,null,null,"These are set for the beginning of the project.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H94),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H94)","v":94},"until ",{"$f":"ROW(H99)","v":99}]
[]
[null,null,null,"Minigrid "]
[]
[null,null,null,"Operational Costs"]
[null,null,null,null,null,null,"Diesel fuel price [NGN/L]",809]
[null,null,null,null,null,null,"Diesel fuel consumption [L/year]",2500]
[null,null,null,null,null,null,"Service & Maintenance [NGN/year]",150000]
[null,null,null,null,null,null,"Local operational management [NGN/year]",200000]
[null,null,null,null,null,null,"Insurance [NGN/year]",350000]
[null,null,null,null,null,null,"Miscellaneous [NGN/year]",700000]
[]
[]
[null,null,"STEP 3. Enter the mini-grid CAPEX."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"There are 3 types of capital investments for a mini-grid: power generation, power distribution, and customer connection."]
[null,null,null,"For some types of equipment, you have to enter the price, but also the quantity. \nPlease make sure the quantities are consistent from one asset to another."]
[null,null,null,"Enter the costs and quantities for power generation assets.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H115),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H115)","v":115},"until ",{"$f":"ROW(H124)","v":124}]
[null,null,null,"Enter the costs and quantities for power distribution assets.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N115),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N115)","v":115},"until ",{"$f":"ROW(N121)","v":121}]
[null,null,null,"Enter the shipping and installation costs for power generation and distribution.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H125),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H125)","v":125},"until ",{"$f":"ROW(H126)","v":126}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N115),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N122)","v":122},"until ",{"$f":"ROW(N123)","v":123}]
[null,null,null,"Enter the cost for connecting a new user to the mini-grid.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N126),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N126)","v":126}]
[]
[null,null,null,"Minigrid "]
[]
[null,null,null,"Power Generation",null,null,null,null,null,"Power Distribution"]
[null,null,null,"Solar PV [kWp]",null,null,null,60,null,"Low Voltage Distribution grid [km]",null,null,null,3.8]
[null,null,null,"Solar PV (incl. mounting system) [NGN/kWp]",null,null,null,300000,null,"LV distribution grid [NGN/km]",null,null,null,1241000]
[null,null,null,"Battery [kWh]",null,null,null,180,null,"Medium Voltage distribution grid MV [km]",null,null,null,2.7]
[null,null,null,"Battery (incl. rack) [NGN/kWh]",null,null,null,85250,null,"MV distribution grid [NGN/km]",null,null,null,4517000]
[null,null,null,"Inverters (battery and PV) or charge controller [kVA]",null,null,null,27,null,"Power house [NGN]",null,null,null,1734000]
[null,null,null,"Inverters (battery and PV) or charge controller [NGN/kVA]",null,null,null,160000,null,"Fencing [NGN]",null,null,null,500000]
[null,null,null,"Diesel genset incl. tank [kW]",null,null,null,60,null,"Foundations and Poles [NGN]",null,null,null,1335960]
[null,null,null,"Diesel genset incl tank [NGN/kW]",null,null,null,120000,null,"Shipping [NGN]",null,null,null,890000]
[null,null,null,"Distribution box, lightning protection, etc.",null,null,null,1,null,"Installation [NGN]",null,null,null,3152200]
[null,null,null,"Distribution box, lightning protect, etc.[NGN]",null,null,null,4325000]
[null,null,null,"Installation costs [NGN]",null,null,null,2475000,null,"Customer connection"]
[null,null,null,"Shipping costs [NGN]",null,null,null,7000000,null,"Grid connection cost [NGN/user]",null,null,null,40000]
[]
[]
[null,null,"STEP 4. Enter the mini-grid Revenue."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"This section synthesizes what the users have to pay to the owner of the mini-grid. \nThe owner can make sure his project is profitable by choosing the correct prices."]
[null,null,null,"Enter the mini-grid electricity tariff for the 4 categories of users.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H140),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H140)","v":140},"until",{"$f":"ROW(H143)","v":143}]
[null,null,null,"Enter the mini-grid connection fee for new customers.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H146),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H146)","v":146},"until",{"$f":"ROW(H149)","v":149}]
[null,null,null,"Enter the fixed electricity charges for the 4 categories of users.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N140),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N140)","v":140},"until",{"$f":"ROW(N143)","v":143}]
[null,null,null,"Enter the metering costs for the 4 categories of users.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N146),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N146)","v":146},"until",{"$f":"ROW(N149)","v":149}]
[]
[null,null,null,"Minigrid "]
[]
[null,null,null,"Consumer Sector Wise Tariff [NGN/kWh]",null,null,null,null,null,"Consumer Sector Wise fixed costs [NGN/year/user]"]
[null,null,null,"Residential",null,null,null,64,null,"Residential",null,null,null,120]
[null,null,null,"Community",null,null,null,64,null,"Community",null,null,null,110]
[null,null,null,"Commercial Small Scale",null,null,null,70,null,"Commercial Small Scale",null,null,null,130]
[null,null,null,"Commercial Large Scale & Anchor Load",null,null,null,80,null,"Commercial Large Scale & Anchor Load",null,null,null,150]
[]
[null,null,null,"Consumer Sector Wise connection fee [NGN/user]",null,null,null,null,null,"Consumer Sector Wise metering costs [NGN/year/user]"]
[null,null,null,"Residential",null,null,null,5000,null,"Residential",null,null,null,160]
[null,null,null,"Community",null,null,null,4000,null,"Community",null,null,null,150]
[null,null,null,"Commercial Small Scale",null,null,null,6000,null,"Commercial Small Scale",null,null,null,170]
[null,null,null,"Commercial Large Scale & Anchor Load",null,null,null,8000,null,"Commercial Large Scale & Anchor Load",null,null,null,180]
[]
[]
[null,null,"STEP 5. Fill in the Mini-grid Depreciation information."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"Enter the expected salvage value, which is the remaining value of a product after its active life.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H163),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H163)","v":163}]
[null,null,null,"In the power generation section, select \"Yes\" or \"No\" in the drop-down lists to choose if the corresponding asset requires reinvestments during the project.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(G167),$AO$6:$AO$32,$AP$6:$AP$32)","v":"G"},{"$f":"ROW(G167)","v":167},"until",{"$f":"ROW(G173)","v":173}]
[null,null,null,"In the power generation section, enter the expected life spans of assets.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H167),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H167)","v":167},"until",{"$f":"ROW(H173)","v":173}]
[null,null,null,"Do the same thing for the power distribution section.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(M167),$AO$6:$AO$32,$AP$6:$AP$32)","v":"M"},{"$f":"ROW(M167)","v":167},"until",{"$f":"ROW(M173)","v":173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N167),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N167)","v":167},"until",{"$f":"ROW(N173)","v":173}]
[null,null,null,"All the required data for mini-grid financial forecasting is now filled. You can analyse the results displayed on the Mini-grid sheet."]
[]
[null,null,null,"Depreciation sheet "]
[]
[null,null,null,"Expected salvage value [%]",null,null,null,0.05]
[]
[null,null,null,"Depreciation of generation assets",null,null,null,null,null,"Depreciation of distribution and fixed assets"]
[null,null,null,null,null,null,"Reinvestment Required [Yes/No]","Depreciation duration [year]",null,null,null,null,"Reinvestment Required [Yes/No]","Depreciation duration [year]"]
[null,null,null,null,null,"Solar PV (incl. mounting system) [NGN]","Yes",25,null,null,null,"LV distribution grid [NGN]","Yes",25]
[null,null,null,null,null,"Battery (incl. rack) [NGN]","Yes",6,null,null,null,"MV distribution grid [NGN]","Yes",25]
[null,null,null,"Inverters (battery and PV) or charge controller [NGN]",null,null,"Yes",10,null,null,null,"Power house [NGN]","Yes",25]
[null,null,null,null,null,"Diesel genset incl tank xx kVA [NGN]","Yes",10,null,null,null,"Fencing [NGN]","Yes",25]
[null,null,null,"Distribution box, lightning protect, etc.[NGN]",null,null,"Yes",8,null,null,null,"Foundations [NGN]","Yes",25]
[null,null,null,null,null,"Installation costs [NGN]","No",10,null,null,null,"Shipping [NGN]","No",25]
[null,null,null,null,null,"Shipping costs [NGN]","No",10,null,null,null,"Installation [NGN]","No",25]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,"Solar Home System 1 directly refers to the fosera product: fosera SPARK. It is a package that includes a solar panel, lamps, USB outlets for phone charging, and optionally a radio. This system also includes the Open PAYGO feature. This system reaches 10Wp."]
[]
[]
[]
[]
[null,null,"STEP 6. Enter the number of SHS1 users and their type of loan."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"To choose the number of users, select \"Yes\" or \"No\" in the drop-down list."]
[null,null,null,"If you select \"No\", the number of SHS1 changes automatically based on the value you entered for the expected increase in the number of SHS users in the Indexation section.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H198),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H198)","v":198}]
[null,null,null,"If you select \"Yes\", you can enter the number of SHS manually for each 5-year cycle."]
[null,null,null,"If you have selected \"Yes\", please enter the number of users in the input cells.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H201),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H201)","v":201},"until ",{"$f":"ROW(H204)","v":204}]
[null,null,null,"The PAYG is based on a 24-installments model that are paid back each month."]
[null,null,null,"Enter the expected percentage of installments missing each month.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H207),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H207)","v":207}]
[]
[null,null,null,"Consumer Sector Wise number of users"]
[]
[null,null,null,"Do you want to enter the number of new user manually ?",null,null,null,"No"]
[]
[null,null,null,null,"If you have ticked Yes, please click on the + on the left to fill in the values you require. "]
[null,null,null,null,null,null,"Year 6",88]
[null,null,null,null,null,null,"Year 11",53]
[null,null,null,null,null,null,"Year 16",26]
[null,null,null,null,null,null,"Year 21",7]
[]
[null,null,null,"PAYG (based on 24 months)"]
[null,null,null,"Percentage of people missing the PAYG payment each month",null,null,null,0.1]
[]
[null,null,"STEP 7. Enter the OPEX for SHS1 25 years "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[]
[null,null,null,null,"For the new users of SHS, "]
[null,null,null,"Enter the standard platform fee. This is a fixed monthly fee paid to the PAYG platform no matter how many users there is (as long as there are \nPAYG",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H227),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H227)","v":227}]
[null,null,null,"installments left)."]
[null,null,null,"Enter the activation fee per user. This is a fee to pay to the PAYG provider every month which is proportionnal to the number of user that paid a PAYG ",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H228),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H228)","v":228}]
[null,null,null,"installment that month."]
[null,null,null,"Enter the SMS fee ",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H229),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H229)","v":229}]
[null,null,null,"Enter the other operational costs. These can come from warranties and repairs of the SHS. This is the only source of OPEX that is not about PAYG.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H232),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H232)","v":232}]
[null,null,null,null,"For the battery replacement, repeat the same steps as for the new users of SHS ",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N227),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N227)","v":227},"until ",{"$f":"ROW(N229)","v":229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N232),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N232)","v":232}]
[]
[null,null,null,"Operational Costs"]
[]
[null,null,null,null,null,"New SHS Users",null,null,null,null,null,"Battery Replacement "]
[]
[null,null,null,"PAYG costs",null,null,null,null,null,"PAYG costs"]
[null,null,null,"PAYG standard platform fee [NGN/month]",null,null,null,37000,null,"PAYG standard platform fee [NGN/month]",null,null,null,37000]
[null,null,null,"PAYG activation fee per user [NGN/month/user]",null,null,null,130,null,"PAYG activation fee per user [NGN/month/user]",null,null,null,130]
[null,null,null,"SMS per user [NGN/month/user]",null,null,null,150,null,"SMS per user [NGN/month/user]",null,null,null,150]
[]
[null,null,null,"Other operational costs",null,null,null,null,null,"Other operational costs"]
[null,null,null,"Other costs (warranty + repairs) [NGN/month]",null,null,null,5000,null,"Other costs (warranty + repairs) [NGN/month]",null,null,null,5000]
[]
[null,null,"STEP 8. Enter the CAPEX for SHS1 25 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[]
[null,null,null,"Enter the price of the solar home system model. The model chosen here is SPARK from Fosera.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H244),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H244)","v":244}]
[null,null,null,"Enter the PAYG onboarding price.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H245),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H245)","v":245}]
[null,null,null,"Enter the installation cost (as a percentage of the SHS cost) and also the other cost, if any.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H246),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H246)","v":246},"until ",{"$f":"ROW(H247)","v":247}]
[null,null,null,"Enter the battery cost",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H248),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H248)","v":248}]
[]
[null,null,null,"Capital Investments"]
[]
[null,null,null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,60000]
[null,null,null,"PAYG Onboarding fee [NGN]",null,null,null,220000]
[null,null,null,"Shipping costs",null,null,null,0.1]
[null,null,null,"Other costs [NGN]",null,null,null,50000]
[null,null,null,null,null,null,"Battery ",10000]
[]
[null,null,"STEP 9. Enter the Revenue inputs for SHS1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"The revenue comes from one type of loan: PAYG (Pay As You Go)"]
[null,null,null,"Enter the percentage of the project cost that is paid through the initial down payment for an SHS with PAYG.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H260),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H260)","v":260}]
[null,null,null,"Enter the interest rate (which represents the profit) for a PAYG loan for the whole SHS life span.",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H261),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H261)","v":261}]
[]
[null,null,null,"All the required data for SHS1 financial forecasting is now completely filled. You can analyse the results displayed at the bottom of the SHS1 25 years sheet."]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Total project cost paid at the down payment (PAYG) [%]",null,null,null,0.1]
[null,null,null,"Interest rate (PAYG for the 5 years) [%]",null,null,null,0.6]
[]
[null,null,"STEP 10. Fill in the SHS1 5 years information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"This sheet gives a monthly analysis of SHS1 cash flows. As it focuses only on the first SHS cycle, there is no manual option for entering the number of users."]
[null,null,null,"Apart from that, this is the same input cells so you can follow steps 8 to 12 again."]
[null,null,null,null,"Enter the number of SHS1 users and their type of loan.",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H279),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H279)","v":279}]
[null,null,null,null,"Enter the Operational Cost",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H290),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H286)","v":286},"until ",{"$f":"ROW(H288)","v":288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H291),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H291)","v":291}]
[null,null,null,null,"Enter the Capital Investments ",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N278),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N278)","v":278},"until ",{"$f":"ROW(N281)","v":281}]
[null,null,null,null,"Enter the different revenue ",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N286),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N286)","v":286},"until ",{"$f":"ROW(N287)","v":287}]
[null,null,null,"The results give a more detailed approach. But as this sheet is not linked to the dashboard, you can skip it if you don't need this detailed monthly analysis."]
[]
[null,null,null,"SHS1 5 YEARS "]
[]
[null,null,null,"Consumer Sector Wise number of users",null,null,null,null,null,"Capital Investments"]
[]
[null,null,null,"PAYG (based on 24 months)",null,null,null,null,null,null,null,null,"Fosera SPARK (incl. mounting system) [NGN/unit]",60000]
[null,null,null,"Percentage of people missing PAYG payment each month",null,null,null,0.1,null,null,null,null,"PAYG Onboarding fee [NGN]",220000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Shipping costs ",0.1]
[null,null,null,"Operational Costs",null,null,null,null,null,null,null,null,"Other costs [NGN]",50000]
[]
[null,null,null,null,null,"New SHS Users"]
[null,null,null,null,null,null,null,null,null,"Revenue"]
[null,null,null,"PAYG costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,"PAYG standard platform fee [NGN/month]",37000,null,null,null,null,"Total project cost paid at the down payment (PAYG) [%]",0.1]
[null,null,null,null,null,null,"PAYG activation fee per user [NGN/month/user]",130,null,null,null,null,"Interest rate (PAYG)",0.6]
[null,null,null,null,null,null,"SMS per user [NGN/month/user]",150]
[]
[null,null,null,"Other operational costs"]
[null,null,null,"Other costs (warranty + repairs) [NGN/month]",null,null,null,5000]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Solar Home System 2 directly refers to the fosera product: fosera IGNITE. It is a package that includes a solar panel, lamps, different oulet capacity (regular, configurable and high) outlet USB outlets for phone charging, and optionally a radio, fan, TV and torch. This system also includes the Open PAYGO feature. This system reaches 75 Wp. ",null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[]
[]
[null,null,"STEP 11. Fill in the SHS2 information (5 and 25 years)"]
[]
[null,null,null,"The SHS2 25 years and SHS2 5 years sheets are the same as for SHS1.\nThe only differences are:\n- the SHS model, which is bigger (Fosera IGNITE).\n- the PAYG activation fee is more expensive than for SHS1. The tariff changes because the SHS model is more expensive so there is more money going through the PAYG platform.\nApart from that, you can use the same instructions given for SHS1 to fill the SHS2 sheets.\nEnter the data for SHS2 - 25 years. \n\n\n\n\n\n\n\n\nEnter the data for SHS2 - 5 years ",null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H331),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H331)","v":331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H333),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H333)","v":333},"until ",{"$f":"ROW(H336)","v":336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H339),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H339)","v":339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H346),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H346)","v":346},"until ",{"$f":"ROW(H348)","v":348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H351),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H351)","v":351}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H356),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H356)","v":356},"until ",{"$f":"ROW(H360)","v":360}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N346),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N346)","v":346},"until ",{"$f":"ROW(N348)","v":348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N351),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N351)","v":351}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N356),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N356)","v":356},"until ",{"$f":"ROW(N357)","v":357}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H366),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H366)","v":366}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H373),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H373)","v":373},"until ",{"$f":"ROW(H375)","v":375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H378),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H378)","v":378}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N367),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N367)","v":367},"until ",{"$f":"ROW(N370)","v":370}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N374),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N374)","v":374},"until ",{"$f":"ROW(N375)","v":375}]
[]
[null,null,null,"SHS2 - 25 YEARS"]
[]
[null,null,null,"Consumer Sector Wise number of users"]
[]
[null,null,null,"Do you want to enter the number of new users manually?",null,null,null,"No"]
[null,null,null,null,"If you have ticked yes, please click on the + on the left to fill in the values you require. "]
[null,null,null,null,null,null,"Year 6",88]
[null,null,null,null,null,null,"Year 11",53]
[null,null,null,null,null,null,"Year 16",26]
[null,null,null,null,null,null,"Year 21",7]
[]
[null,null,null,"PAYG (based on 24 months)"]
[null,null,null,"Percentage of people missing the PAYG payment each month",null,null,null,0.1]
[]
[null,null,null,"Operational Costs"]
[]
[null,null,null,null,null,"New SHS Users",null,null,null,null,null,"Battery Replacement "]
[]
[null,null,null,"PAYG costs",null,null,null,null,null,"PAYG costs"]
[null,null,null,"PAYG standard platform fee [NGN/month]",null,null,null,37000,null,"PAYG standard platform fee [NGN/month]",null,null,null,37000]
[null,null,null,"PAYG activation fee per user [NGN/month/user]",null,null,null,225,null,"PAYG activation fee per user [NGN/month/user]",null,null,null,225]
[null,null,null,"SMS per user [NGN/month/user]",null,null,null,150,null,"SMS per user [NGN/month/user]",null,null,null,150]
[]
[null,null,null,"Other operational costs",null,null,null,null,null,"Other operational costs"]
[null,null,null,"Other costs (warranty + repairs) [NGN/month]",null,null,null,5000,null,"Other costs (warranty + repairs) [NGN/month]",null,null,null,5000]
[]
[]
[null,null,null,"Capital Investments",null,null,null,null,null,"Revenue"]
[]
[null,null,null,"Fosera IGNITE (incl. mounting system) [NGN/unit]",null,null,null,200000,null,null,null,null,"Total project cost paid at the down payment (PAYG) [%]",0.1]
[null,null,null,"PAYG Onboarding fee [NGN]",null,null,null,220000,null,null,null,null,"Interest rate (PAYG for the 5 years) [%]",0.6]
[null,null,null,"Shipping costs ",null,null,null,0.1]
[null,null,null,"Other costs [NGN]",null,null,null,50000]
[null,null,null,null,null,null,"Battery ",20000]
[]
[]
[null,null,null,"SHS2 - 5 YEARS"]
[]
[null,null,null,"PAYG (based on 24 months)",null,null,null,null,null,"Capital Investments"]
[null,null,null,"Percentage of people missing the PAYG payment each month",null,null,null,0.1]
[null,null,null,null,null,null,null,null,null,"Fosera IGNITE (incl. mounting system) [NGN/unit]",null,null,null,250000]
[null,null,null,"Operational Costs",null,null,null,null,null,"PAYG Onboarding fee [NGN]",null,null,null,220000]
[null,null,null,null,null,null,null,null,null,"Shipping costs ",null,null,null,0.1]
[null,null,null,null,null,"New SHS Users",null,null,null,"Other costs [NGN]",null,null,null,50000]
[]
[null,null,null,"PAYG costs",null,null,null,null,null,"Revenue"]
[null,null,null,null,null,null,"PAYG standard platform fee [NGN/month]",37000]
[null,null,null,null,null,null,"PAYG activation fee per user [NGN/month/user]",225,null,null,null,null,"Total project cost paid at the down payment (PAYG) [%]",0.1]
[null,null,null,null,null,null,"SMS per user [NGN/month/user]",150,null,null,null,null,"Interest rate (PAYG)",0.6]
[]
[null,null,null,"Other operational costs"]
[null,null,null,null,null,null,"Other costs (warranty + repairs) [NGN/month]",5000]
[]
[]
[]
[]
[]
[]
[]
[null,null,"STEP 12. Choose the revenue and cost indexation."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"This step is very important, it has a big influence on the financial forecasting in this tool.\nThis is where the inflation rate is considered, as well as your expectations regarding the increase (or decrease) in user demand, and the rise of your mini-grid electricity tariff.\nAll the values you enter here stay the same for the whole project, so please consider using the expected average values for the whole 25 years.\n          General data\nEnter the starting year of the project (year 0). This is the year when the contract is established. The mini-grid and SHS start being used in year 1.\nEnter the general cost indexation. This rate will be applied by default unless there is a different indexation rate applicable.\n          Mini-grid\nEnter the diesel fuel cost indexation rate.\nEnter the fixed electricity charges indexation rate for the 4 categories of mini-grid users.\nEnter the metering electricity charges indexation rate for the 4 categories of mini-grid users.\nEnter your expected increase in your mini-grid electricity tariff.\nEnter the expected increase rate in mini demand. \nEnter the expected increase of mini-grid users. \n           Solar Home System\nEnter the expected increase of new users for the SHS. "]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H415),AO6:AO32,AP6:AP32)","v":"H"},{"$f":"ROW(H415)","v":415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N415),AO6:AO32,AP6:AP32)","v":"N"},{"$f":"ROW(N415)","v":415}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H421),AO6:AO32,AP6:AP32)","v":"H"},{"$f":"ROW(H421)","v":421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H422),AO6:AO32,AP6:AP32)","v":"H"},{"$f":"ROW(H422)","v":422},"until",{"$f":"ROW(H425)","v":425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N421),AO6:AO32,AP6:AP32)","v":"N"},{"$f":"ROW(N421)","v":421},"until",{"$f":"ROW(N424)","v":424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N425),AO6:AO32,AP6:AP32)","v":"N"},{"$f":"ROW(N425)","v":425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N426),AO6:AO32,AP6:AP32)","v":"N"},{"$f":"ROW(N426)","v":426}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N427),AO7:AO33,AP7:AP33)","v":"N"},{"$f":"ROW(N427)","v":427}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H432),AO6:AO32,AP6:AP32)","v":"H"},{"$f":"ROW(H432)","v":432},"until",{"$f":"ROW(H433)","v":433}]
[null,null,null,"For the SHS, after 5 years, the system belongs completely to the user. "]
[null,null,null,"The user has the choice of simply keeping the system without any add-ons or continuing to use it by changing the batteries. "]
[null,null,null,"It is recommended change batteries every 5 years to ensure long service life. "]
[null,null,null,"Enter the percentage of people who want their batteries changed and maintained after the first 5 years of use for SHS1 and SHS2",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N432),$AO6:$AO$31,$AP$6:$AP$31)","v":"N"},{"$f":"ROW(N432)","v":432},"until",{"$f":"ROW(N433)","v":433}]
[]
[null,null,null,"Indexation & Financing"]
[]
[null,null,null,null,null,null,null,null,"General"]
[]
[null,null,null,"Project Information ",null,null,null,null,null,"Cost and Revenue Indexation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation[%]"]
[null,null,null,"Starting Year of the Project (Year 0)",null,null,null,2023,null,"General Cost Indexation [%] ",null,null,null,0.1]
[]
[null,null,null,null,null,null,null,null,"Mini-grid"]
[]
[null,null,null,"Cost and Revenue Indexation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation[%]"]
[null,null,null,"Diesel fuel Price Indexation [NGN/L]",null,null,null,3.7999999999999999E-2,null,"Metering charges for residential users [NGN/month/user]",null,null,null,6.5000000000000002E-2]
[null,null,null,"Fixed charges for residential users [NGN/month/user]",null,null,null,6.5000000000000002E-2,null,null,null,null,"Metering charges for community users [NGN/month/user]",6.5000000000000002E-2]
[null,null,null,null,null,null,"Fixed charges for community users [NGN/month/user]",6.5000000000000002E-2,null,"Metering charges for commercial small scale users [NGN/month/user]",null,null,null,6.5000000000000002E-2]
[null,null,null,"Fixed charges for commercial small scale users [NGN/month/user]",null,null,null,6.5000000000000002E-2,null,"Metering charges for commercial large scale & anchor load users [NGN/month/user]",null,null,null,6.5000000000000002E-2]
[null,null,null,"Fixed charges for commercial large scale & anchor load users [NGN/month/user]",null,null,null,6.5000000000000002E-2,null,"Expected increase in the mini-grid electricity tariff per year [NGN/kWh]",null,null,null,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,"Expected increase in mini-grid demand per year [kWh/year]",null,null,null,0.09]
[null,null,null,null,null,null,null,null,null,"Expected increase in number of mini-grid users per year",null,null,null,0.02]
[]
[null,null,null,null,null,null,null,null,"SHS"]
[]
[null,null,null,"Cost and Revenue Indexation",null,null,null,null,null,"Batteries"]
[null,null,null,"Expected increase in number of SHS1 users per year",null,null,null,0.02,null," Percentage of people who want their batteries changed and maintained after every 5 years of use (SHS1)",null,null,null,0.8]
[null,null,null,"Expected increase in number of SHS2 users per year",null,null,null,0.02,null," Percentage of people who want their batteries changed and maintained after every 5 years of use (SHS2)",null,null,null,0.8]
[]
[null,null,"STEP 13. Enter data on Debt, Equity, and Corporate Tax in each scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corresponding cells "]
[null,null,null,"      General data  "]
[null,null,null,"Enter the share of grant and of the debt ",null,null,null,0.75,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H457),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H457)","v":457},"until",{"$f":"ROW(H458)","v":458}]
[null,null,null,"     Mini-grid "]
[null,null,null,"Enter the starting year for the loan for the mini-grid",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H463),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H463)","v":463}]
[null,null,null,"Enter the load tenor for the mini-grid",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H464),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H464)","v":464}]
[null,null,null,"Enter the interest rate for the debt loan for the mini-grid",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H465),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H465)","v":465}]
[null,null,null,"Enter the debt grace period for the mini-grid ",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H466),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H466)","v":466}]
[null,null,null,"Enter the corporate tax rate  for the mini-grid",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N463),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N463)","v":463}]
[null,null,null,"Enter the interest rate for equity  for the mini-grid",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N464),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N464)","v":464}]
[null,null,null,"     SHS"]
[null,null,null,"Repeat the four previous steps for SHS 1 & 2",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H472),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H472)","v":472},"until ",{"$f":"ROW(H475)","v":475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N472),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N472)","v":472},"until ",{"$f":"ROW(N473)","v":473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(H481),$AO$6:$AO$32,$AP$6:$AP$32)","v":"H"},{"$f":"ROW(H481)","v":481},"until ",{"$f":"ROW(N482)","v":482}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(COLUMN(N481),$AO$6:$AO$32,$AP$6:$AP$32)","v":"N"},{"$f":"ROW(N481)","v":481},"until ",{"$f":"ROW(N482)","v":482}]
[]
[null,null,null,"Indexation and Financing "]
[]
[null,null,null,null,null,null,null,null,"General"]
[]
[null,null,null,"Financing"]
[null,null,null,null,null,null,"Share of grant for assets",0.05]
[null,null,null,null,null,null,"Share of the debt",0.75]
[]
[null,null,null,null,null,null,null,null,"Mini-grid"]
[]
[null,null,null,"Debt",null,null,null,null,null,"Input for Cashflow and KPI calculation"]
[null,null,null,null,null,null,"Starting Year of the Loan",2025,null,null,null,null,"Company income tax rate",0.24]
[null,null,null,null,null,null,"Load Tenor [years]",25,null,null,null,null,"Interest Rate Equity",0.2]
[null,null,null,null,null,null,"Interest rate for Loan",0.11]
[null,null,null,null,null,null,"Debt Grace Period [years]",3]
[]
[]
[null,null,null,null,null,null,null,null,"SHS1"]
[]
[null,null,null,"Debt",null,null,null,null,null,"Input for Cashflow and KPI calculation"]
[null,null,null,null,null,null,"Starting Year of the Loan",2025,null,null,null,null,"Company income tax rate",0.24]
[null,null,null,null,null,null,"Load Tenor [years]",25,null,null,null,null,"Interest Rate Equity",0.2]
[null,null,null,null,null,null,"Interest rate for Loan",0.11]
[null,null,null,null,null,null,"Debt Grace Period [years]",3]
[]
[]
[null,null,null,null,null,null,null,null,"SHS2"]
[]
[null,null,null,"Debt",null,null,null,null,null,"Input for Cashflow and KPI calculation"]
[null,null,null,null,null,null,"Starting Year of the Loan",2025,null,null,null,null,"Company income tax rate",0.24]
[null,null,null,null,null,null,"Load Tenor [years]",25,null,null,null,null,"Interest Rate Equity",0.2]
[null,null,null,null,null,null,"Interest rate for Loan",0.11]
[null,null,null,null,null,null,"Debt Grace Period [years]",3]

{"sheet":"Data Simulation results","index":2,"n_rows":178,"n_cols":30,"rows_kept":178,"cut":false,"hidden":true,"merged":[[6,4,9,7],[17,1,19,5]]}
[null,null,null,null,null,null,"DATA SIMULATION RESULT"]
[]
["Current scenario ",{"$f":"'3. Simulation results'!$H$23","v":"Total"}]
[]
["Scenario "]
[]
[null,"Scenario list ","Filtered scenario list ",null,"This summarises the different scenarios that are taken into account when deciding whether or not to exclude a type of system."]
[null,{"$f":"IF('2. Control table'!$T$84=FALSE,\"Mini grid\",\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(B8:B14, B8:B14<>\"\")","v":"Mini grid"}]
[null,{"$f":"IF('2. Control table'!T181=FALSE,\"SHS1\",\"\")","v":"SHS1"},"SHS1"]
[null,{"$f":"IF('2. Control table'!T298=FALSE,\"SHS2\",\"\")","v":"SHS2"},"SHS2"]
[null,{"$f":"IF(OR('2. Control table'!$T$181=TRUE,'2. Control table'!T298=TRUE),\"\",\"SHS1 + SHS2\")","v":"SHS1 + SHS2"},"SHS1 + SHS2"]
[null,{"$f":"IF(OR('2. Control table'!$T$181=TRUE,'2. Control table'!T84=TRUE),\"\",\"Mini grid + SHS1\")","v":"Mini grid + SHS1"},"Mini grid + SHS1"]
[null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!T298=TRUE),\"\",\"Mini grid + SHS2\")","v":"Mini grid + SHS2"},"Mini grid + SHS2"]
[null,{"$f":"IF(OR('2. Control table'!$T$181=TRUE,'2. Control table'!T298=TRUE,'2. Control table'!$T$84=TRUE),\"\",\"Total\")","v":"Total"},"Total"]
[]
["Graphs "]
[]
[null,"The purpose of this sheet is to collect the data needed to construct the various graphs of the Simulation and Results sheet. It should be noted that the graphs are inspired by the Kutool extension ( but are not"]
[]
[]
[]
["Number of users "]
[null,null,{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[{"$f":"'11. Summary of values'!F12","v":"Mini grid"},null,{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!H12,NA())","v":67.320000000000007},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!I12,NA())","v":68.666399999999996},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!J12,NA())","v":70.039727999999997},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!K12,NA())","v":71.440522560000005},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!L12,NA())","v":72.869333011199998},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!M12,NA())","v":74.326719671424001},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!N12,NA())","v":75.813254064852487},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!O12,NA())","v":77.329519146149536},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!P12,NA())","v":78.876109529072536},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!Q12,NA())","v":80.453631719653984},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!R12,NA())","v":82.062704354047057},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!S12,NA())","v":83.703958441128009},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!T12,NA())","v":85.378037609950553},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!U12,NA())","v":87.085598362149582},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!V12,NA())","v":88.82731032939256},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!W12,NA())","v":90.603856535980427},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!X12,NA())","v":92.415933666700042},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!Y12,NA())","v":94.264252340034048},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!Z12,NA())","v":96.149537386834723},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AA12,NA())","v":98.072528134571428},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AB12,NA())","v":100.03397869726284},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AC12,NA())","v":102.0346582712081},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AD12,NA())","v":104.07535143663227},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AE12,NA())","v":106.15685846536491},{"$f":"IF('Data Simulation results'!$AB24,'11. Summary of values'!AF12,NA())","v":108.27999563467222},{"$f":"'3. Simulation results'!K68","v":true}]
[{"$f":"'11. Summary of values'!F13","v":"SHS1"},null,{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!H13,NA())","v":106},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!I13,NA())","v":106},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!J13,NA())","v":106},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!K13,NA())","v":106},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!L13,NA())","v":106},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!M13,NA())","v":94},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!N13,NA())","v":94},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!O13,NA())","v":94},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!P13,NA())","v":94},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!Q13,NA())","v":94},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!R13,NA())","v":85},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!S13,NA())","v":85},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!T13,NA())","v":85},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!U13,NA())","v":85},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!V13,NA())","v":85},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!W13,NA())","v":76.846868272000009},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!X13,NA())","v":76.846868272000009},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!Y13,NA())","v":76.846868272000009},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!Z13,NA())","v":76.846868272000009},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AA13,NA())","v":76.846868272000009},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AB13,NA())","v":68.998283773154355},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AC13,NA())","v":68.998283773154355},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AD13,NA())","v":68.998283773154355},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AE13,NA())","v":68.998283773154355},{"$f":"IF('Data Simulation results'!$AB25,'11. Summary of values'!AF13,NA())","v":68.998283773154355},{"$f":"'3. Simulation results'!K70","v":true}]
[{"$f":"'11. Summary of values'!F14","v":"SHS2"},null,{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!H14,NA())","v":70},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!I14,NA())","v":70},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!J14,NA())","v":70},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!K14,NA())","v":70},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!L14,NA())","v":70},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!M14,NA())","v":62},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!N14,NA())","v":62},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!O14,NA())","v":62},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!P14,NA())","v":62},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!Q14,NA())","v":62},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!R14,NA())","v":56},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!S14,NA())","v":56},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!T14,NA())","v":56},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!U14,NA())","v":56},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!V14,NA())","v":56},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!W14,NA())","v":50.828524979200012},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!X14,NA())","v":50.828524979200012},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!Y14,NA())","v":50.828524979200012},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!Z14,NA())","v":50.828524979200012},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AA14,NA())","v":50.828524979200012},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AB14,NA())","v":46.290273705306404},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AC14,NA())","v":46.290273705306404},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AD14,NA())","v":46.290273705306404},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AE14,NA())","v":46.290273705306404},{"$f":"IF('Data Simulation results'!$AB26,'11. Summary of values'!AF14,NA())","v":46.290273705306404},{"$f":"'3. Simulation results'!K72","v":true}]
[{"$f":"'11. Summary of values'!F15","v":"Mini grid + SHS1"},null,{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!H15,NA())","v":176},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!I15,NA())","v":176},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!J15,NA())","v":176},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!K15,NA())","v":176},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!L15,NA())","v":176},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!M15,NA())","v":156},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!N15,NA())","v":156},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!O15,NA())","v":156},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!P15,NA())","v":156},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!Q15,NA())","v":156},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!R15,NA())","v":141},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!S15,NA())","v":141},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!T15,NA())","v":141},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!U15,NA())","v":141},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!V15,NA())","v":141},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!W15,NA())","v":127.67539325120002},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!X15,NA())","v":127.67539325120002},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!Y15,NA())","v":127.67539325120002},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!Z15,NA())","v":127.67539325120002},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AA15,NA())","v":127.67539325120002},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AB15,NA())","v":115.28855747846076},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AC15,NA())","v":115.28855747846076},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AD15,NA())","v":115.28855747846076},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AE15,NA())","v":115.28855747846076},{"$f":"IF('Data Simulation results'!$AD27,'11. Summary of values'!AF15,NA())","v":115.28855747846076},null,null,{"$f":"'3. Simulation results'!K74","v":true}]
[{"$f":"'11. Summary of values'!F16","v":"Mini grid + SHS2"},null,{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!H16,NA())","v":173.32},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!I16,NA())","v":174.66640000000001},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!J16,NA())","v":176.039728},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!K16,NA())","v":177.44052256000001},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!L16,NA())","v":178.86933301120001},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!M16,NA())","v":168.326719671424},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!N16,NA())","v":169.81325406485249},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!O16,NA())","v":171.32951914614955},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!P16,NA())","v":172.87610952907255},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!Q16,NA())","v":174.45363171965397},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!R16,NA())","v":167.06270435404707},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!S16,NA())","v":168.70395844112801},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!T16,NA())","v":170.37803760995055},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!U16,NA())","v":172.0855983621496},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!V16,NA())","v":173.82731032939256},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!W16,NA())","v":167.45072480798044},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!X16,NA())","v":169.26280193870005},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!Y16,NA())","v":171.11112061203406},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!Z16,NA())","v":172.99640565883473},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AA16,NA())","v":174.91939640657142},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AB16,NA())","v":169.03226247041721},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AC16,NA())","v":171.03294204436247},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AD16,NA())","v":173.07363520978663},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AE16,NA())","v":175.15514223851926},{"$f":"IF('Data Simulation results'!$AD28,'11. Summary of values'!AF16,NA())","v":177.27827940782657},null,null,{"$f":"'3. Simulation results'!K76","v":true}]
[{"$f":"'11. Summary of values'!F17","v":"SHS1 + SHS2"},null,{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!H17,NA())","v":137.32},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!I17,NA())","v":138.66640000000001},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!J17,NA())","v":140.039728},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!K17,NA())","v":141.44052256000001},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!L17,NA())","v":142.86933301120001},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!M17,NA())","v":136.326719671424},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!N17,NA())","v":137.81325406485249},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!O17,NA())","v":139.32951914614955},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!P17,NA())","v":140.87610952907255},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!Q17,NA())","v":142.45363171965397},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!R17,NA())","v":138.06270435404707},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!S17,NA())","v":139.70395844112801},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!T17,NA())","v":141.37803760995055},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!U17,NA())","v":143.0855983621496},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!V17,NA())","v":144.82731032939256},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!W17,NA())","v":141.43238151518045},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!X17,NA())","v":143.24445864590007},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!Y17,NA())","v":145.09277731923407},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!Z17,NA())","v":146.97806236603475},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AA17,NA())","v":148.90105311377144},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AB17,NA())","v":146.32425240256924},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AC17,NA())","v":148.32493197651451},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AD17,NA())","v":150.36562514193866},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AE17,NA())","v":152.4471321706713},{"$f":"IF('Data Simulation results'!$AD29,'11. Summary of values'!AF17,NA())","v":154.57026933997861},null,null,{"$f":"'3. Simulation results'!K76","v":true}]
[{"$f":"'11. Summary of values'!F18","v":"Total"},null,{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!H18,NA())","v":243.32},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!I18,NA())","v":244.66640000000001},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!J18,NA())","v":246.039728},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!K18,NA())","v":247.44052256000001},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!L18,NA())","v":248.86933301120001},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!M18,NA())","v":230.326719671424},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!N18,NA())","v":231.81325406485249},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!O18,NA())","v":233.32951914614955},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!P18,NA())","v":234.87610952907255},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!Q18,NA())","v":236.45363171965397},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!R18,NA())","v":223.06270435404707},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!S18,NA())","v":224.70395844112801},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!T18,NA())","v":226.37803760995055},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!U18,NA())","v":228.0855983621496},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!V18,NA())","v":229.82731032939256},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!W18,NA())","v":218.27924978718045},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!X18,NA())","v":220.09132691790006},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!Y18,NA())","v":221.93964559123407},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!Z18,NA())","v":223.82493063803474},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AA18,NA())","v":225.74792138577143},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AB18,NA())","v":215.3225361757236},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AC18,NA())","v":217.32321574966886},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AD18,NA())","v":219.36390891509302},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AE18,NA())","v":221.44541594382565},{"$f":"IF('Data Simulation results'!$AB30,'11. Summary of values'!AF18,NA())","v":223.56855311313296},{"$f":"'3. Simulation results'!K78","v":true}]
[]
["Use of SHS "]
[]
[null,{"$f":"'11. Summary of values'!G170","v":2023},{"$f":"'11. Summary of values'!H170","v":2024},{"$f":"'11. Summary of values'!I170","v":2025},{"$f":"'11. Summary of values'!J170","v":2026},{"$f":"'11. Summary of values'!K170","v":2027},{"$f":"'11. Summary of values'!L170","v":2028},{"$f":"'11. Summary of values'!M170","v":2029},{"$f":"'11. Summary of values'!N170","v":2030},{"$f":"'11. Summary of values'!O170","v":2031},{"$f":"'11. Summary of values'!P170","v":2032},{"$f":"'11. Summary of values'!Q170","v":2033},{"$f":"'11. Summary of values'!R170","v":2034},{"$f":"'11. Summary of values'!S170","v":2035},{"$f":"'11. Summary of values'!T170","v":2036},{"$f":"'11. Summary of values'!U170","v":2037},{"$f":"'11. Summary of values'!V170","v":2038},{"$f":"'11. Summary of values'!W170","v":2039},{"$f":"'11. Summary of values'!X170","v":2040},{"$f":"'11. Summary of values'!Y170","v":2041},{"$f":"'11. Summary of values'!Z170","v":2042},{"$f":"'11. Summary of values'!AA170","v":2043},{"$f":"'11. Summary of values'!AB170","v":2044},{"$f":"'11. Summary of values'!AC170","v":2045},{"$f":"'11. Summary of values'!AD170","v":2046},{"$f":"'11. Summary of values'!AE170","v":2047},{"$f":"'11. Summary of values'!AF170","v":2048}]
[{"$f":"'11. Summary of values'!B171","v":"Number of users"},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!G171,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!H171,NA())","v":243.32},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!I171,NA())","v":244.66640000000001},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!J171,NA())","v":246.039728},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!K171,NA())","v":247.44052256000001},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!L171,NA())","v":248.86933301120001},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!M171,NA())","v":230.326719671424},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!N171,NA())","v":231.81325406485249},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!O171,NA())","v":233.32951914614955},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!P171,NA())","v":234.87610952907255},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!Q171,NA())","v":236.45363171965397},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!R171,NA())","v":223.06270435404707},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!S171,NA())","v":224.70395844112801},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!T171,NA())","v":226.37803760995055},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!U171,NA())","v":228.0855983621496},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!V171,NA())","v":229.82731032939256},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!W171,NA())","v":218.27924978718045},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!X171,NA())","v":220.09132691790006},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!Y171,NA())","v":221.93964559123407},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!Z171,NA())","v":223.82493063803474},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AA171,NA())","v":225.74792138577143},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AB171,NA())","v":215.3225361757236},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AC171,NA())","v":217.32321574966886},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AD171,NA())","v":219.36390891509302},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AE171,NA())","v":221.44541594382565},{"$f":"IF('Data Simulation results'!$AB35,'11. Summary of values'!AF171,NA())","v":223.56855311313296},{"$f":"'3. Simulation results'!T72","v":true}]
[{"$f":"'11. Summary of values'!B172","v":"Total  SHS  installed "},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!G172,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!H172,NA())","v":176},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!I172,NA())","v":179},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!J172,NA())","v":182},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!K172,NA())","v":185},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!L172,NA())","v":188},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!M172,NA())","v":194},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!N172,NA())","v":197},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!O172,NA())","v":200},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!P172,NA())","v":203},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!Q172,NA())","v":206},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!R172,NA())","v":213},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!S172,NA())","v":216},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!T172,NA())","v":219},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!U172,NA())","v":222},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!V172,NA())","v":225},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!W172,NA())","v":227.67539325120001},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!X172,NA())","v":230.67539325120001},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!Y172,NA())","v":233.67539325120001},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!Z172,NA())","v":236.67539325120001},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AA172,NA())","v":239.67539325120001},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AB172,NA())","v":240.96395072966078},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AC172,NA())","v":243.96395072966078},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AD172,NA())","v":246.96395072966078},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AE172,NA())","v":249.96395072966078},{"$f":"IF('Data Simulation results'!$AB36,'11. Summary of values'!AF172,NA())","v":252.96395072966078},{"$f":"'3. Simulation results'!T74","v":true}]
[{"$f":"'11. Summary of values'!B173","v":"Quantity of new users "},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!G173,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!H173,NA())","v":176},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!I173,NA())","v":179},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!J173,NA())","v":183},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!K173,NA())","v":186},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!L173,NA())","v":191},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!M173,NA())","v":18},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!N173,NA())","v":21},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!O173,NA())","v":24},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!P173,NA())","v":27},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!Q173,NA())","v":30},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!R173,NA())","v":19},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!S173,NA())","v":22},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!T173,NA())","v":25},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!U173,NA())","v":28},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!V173,NA())","v":31},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!W173,NA())","v":15},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!X173,NA())","v":18},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!Y173,NA())","v":21},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!Z173,NA())","v":24},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AA173,NA())","v":27},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AB173,NA())","v":13},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AC173,NA())","v":16},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AD173,NA())","v":19},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AE173,NA())","v":22},{"$f":"IF('Data Simulation results'!$AB37,'11. Summary of values'!AF173,NA())","v":25},{"$f":"'3. Simulation results'!T76","v":true}]
[{"$f":"'11. Summary of values'!B174","v":"Battery changed "},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!G174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!H174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!I174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!J174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!K174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!L174,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!M174,NA())","v":141},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!N174,NA())","v":141},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!O174,NA())","v":141},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!P174,NA())","v":141},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!Q174,NA())","v":141},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!R174,NA())","v":125},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!S174,NA())","v":125},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!T174,NA())","v":125},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!U174,NA())","v":125},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!V174,NA())","v":125},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!W174,NA())","v":113},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!X174,NA())","v":113},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!Y174,NA())","v":113},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!Z174,NA())","v":113},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AA174,NA())","v":113},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AB174,NA())","v":102},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AC174,NA())","v":102},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AD174,NA())","v":102},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AE174,NA())","v":102},{"$f":"IF('Data Simulation results'!$AB38,'11. Summary of values'!AF174,NA())","v":102},{"$f":"'3. Simulation results'!T78","v":true}]
[]
[]
["Revenue"]
[]
[null,{"$f":"'11. Summary of values'!G10","v":2023},{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[{"$f":"'11. Summary of values'!F64","v":"Mini grid"},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!G64,NA())","v":370000},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!H64,NA())","v":7745079.9375660019},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!I64,NA())","v":9040757.9666432273},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!J64,NA())","v":10480086.528489199},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!K64,NA())","v":12219923.014066398},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!L64,NA())","v":14222011.58049256},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!M64,NA())","v":16535211.944472808},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!N64,NA())","v":19284424.558157228},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!O64,NA())","v":22397766.058176205},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!P64,NA())","v":26116711.797573049},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!Q64,NA())","v":30431408.294763476},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!R64,NA())","v":35410625.810697131},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!S64,NA())","v":41281235.345384255},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!T64,NA())","v":48060220.748707555},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!U64,NA())","v":56020769.654335208},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!V64,NA())","v":65266416.404283598},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!W64,NA())","v":76106157.542311877},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!X64,NA())","v":88673457.502035409},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!Y64,NA())","v":103282483.47046544},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!Z64,NA())","v":120452675.40961234},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AA64,NA())","v":140369501.93862963},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AB64,NA())","v":163665822.26932183},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AC64,NA())","v":190741512.74424508},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AD64,NA())","v":222400896.4885245},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AE64,NA())","v":259233208.65547526},{"$f":"IF('Data Simulation results'!$AB44,'11. Summary of values'!AF64,NA())","v":302264935.75729442},{"$f":"'3. Simulation results'!K89","v":true}]
[{"$f":"'11. Summary of values'!F65","v":"SHS1"},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!G65,NA())","v":931093.32},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!H65,NA())","v":6008187.0837735841},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!I65,NA())","v":6008187.0837735841},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!J65,NA())","v":1391369.6404528299},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!K65,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!L65,NA())","v":686175.93785986025},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!M65,NA())","v":4406213.1861053379},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!N65,NA())","v":4406213.1861053379},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!O65,NA())","v":1068507.1329713115},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!P65,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!Q65,NA())","v":1062782.6504618949},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!R65,NA())","v":6860535.644549191},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!S65,NA())","v":6860535.644549191},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!T65,NA())","v":1582998.8775529023},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!U65,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!V65,NA())","v":1543097.4124630555},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!W65,NA())","v":9913204.1798238903},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!X65,NA())","v":9913204.1798238903},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!Y65,NA())","v":2394194.3798202174},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!Z65,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AA65,NA())","v":2435011.9873230141},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AB65,NA())","v":15544298.392558517},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AC65,NA())","v":15544298.392558517},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AD65,NA())","v":3975575.8323343685},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AE65,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB45,'11. Summary of values'!AF65,NA())","v":0},{"$f":"'3. Simulation results'!K91","v":true}]
[{"$f":"'11. Summary of values'!F66","v":"SHS2"},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!G66,NA())","v":1762675.0000000002},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!H66,NA())","v":11422134},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!I66,NA())","v":11422134},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!J66,NA())","v":2538252},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!K66,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!L66,NA())","v":4321606.9358847355},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!M66,NA())","v":25541921.362630662},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!N66,NA())","v":25541921.362630662},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!O66,NA())","v":6323031.7433562633},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!P66,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!Q66,NA())","v":5546999.5914865974},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!R66,NA())","v":35513044.851142257},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!S66,NA())","v":35513044.851142257},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!T66,NA())","v":8850704.4151224792},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!U66,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!V66,NA())","v":7675153.8855226133},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!W66,NA())","v":48502362.488389246},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!X66,NA())","v":48502362.488389246},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!Y66,NA())","v":14127876.89538689},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!Z66,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AA66,NA())","v":12652762.179528538},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AB66,NA())","v":79768904.856881231},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AC66,NA())","v":79768904.856881231},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AD66,NA())","v":19955892.010033648},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AE66,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB46,'11. Summary of values'!AF66,NA())","v":0},{"$f":"'3. Simulation results'!K93","v":true}]
[{"$f":"'11. Summary of values'!F67","v":"SHS1 + SHS2"},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!G67,NA())","v":2693768.3200000003},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!H67,NA())","v":17430321.083773583},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!I67,NA())","v":17430321.083773583},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!J67,NA())","v":3929621.6404528301},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!K67,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!L67,NA())","v":5007782.8737445958},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!M67,NA())","v":29948134.548735999},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!N67,NA())","v":29948134.548735999},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!O67,NA())","v":7391538.8763275743},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!P67,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!Q67,NA())","v":6609782.2419484928},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!R67,NA())","v":42373580.495691448},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!S67,NA())","v":42373580.495691448},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!T67,NA())","v":10433703.292675382},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!U67,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!V67,NA())","v":9218251.2979856692},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!W67,NA())","v":58415566.668213136},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!X67,NA())","v":58415566.668213136},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!Y67,NA())","v":16522071.275207106},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!Z67,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AA67,NA())","v":15087774.166851552},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AB67,NA())","v":95313203.249439746},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AC67,NA())","v":95313203.249439746},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AD67,NA())","v":23931467.842368018},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AE67,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB47,'11. Summary of values'!AF67,NA())","v":0},{"$f":"'3. Simulation results'!K95","v":true}]
[{"$f":"'11. Summary of values'!F68","v":"Mini grid + SHS1"},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!G68,NA())","v":1301093.3199999998},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!H68,NA())","v":13753267.021339586},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!I68,NA())","v":15048945.050416812},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!J68,NA())","v":11871456.168942029},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!K68,NA())","v":12219923.014066398},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!L68,NA())","v":14908187.518352419},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!M68,NA())","v":20941425.130578145},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!N68,NA())","v":23690637.744262565},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!O68,NA())","v":23466273.191147517},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!P68,NA())","v":26116711.797573049},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!Q68,NA())","v":31494190.945225369},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!R68,NA())","v":42271161.455246322},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!S68,NA())","v":48141770.989933446},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!T68,NA())","v":49643219.626260459},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!U68,NA())","v":56020769.654335208},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!V68,NA())","v":66809513.816746652},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!W68,NA())","v":86019361.722135767},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!X68,NA())","v":98586661.6818593},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!Y68,NA())","v":105676677.85028565},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!Z68,NA())","v":120452675.40961234},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AA68,NA())","v":142804513.92595264},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AB68,NA())","v":179210120.66188034},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AC68,NA())","v":206285811.1368036},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AD68,NA())","v":226376472.32085887},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AE68,NA())","v":259233208.65547526},{"$f":"IF('Data Simulation results'!$AB48,'11. Summary of values'!AF68,NA())","v":302264935.75729442},{"$f":"'3. Simulation results'!K97","v":true}]
[{"$f":"'11. Summary of values'!F69","v":"Mini grid + SHS2"},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!G69,NA())","v":2132675},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!H69,NA())","v":19167213.937566001},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!I69,NA())","v":20462891.966643229},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!J69,NA())","v":13018338.528489199},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!K69,NA())","v":12219923.014066398},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!L69,NA())","v":18543618.516377296},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!M69,NA())","v":42077133.30710347},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!N69,NA())","v":44826345.920787886},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!O69,NA())","v":28720797.80153247},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!P69,NA())","v":26116711.797573049},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!Q69,NA())","v":35978407.886250071},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!R69,NA())","v":70923670.661839396},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!S69,NA())","v":76794280.196526513},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!T69,NA())","v":56910925.163830034},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!U69,NA())","v":56020769.654335208},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!V69,NA())","v":72941570.289806217},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!W69,NA())","v":124608520.03070113},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!X69,NA())","v":137175819.99042466},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!Y69,NA())","v":117410360.36585233},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!Z69,NA())","v":120452675.40961234},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AA69,NA())","v":153022264.11815816},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AB69,NA())","v":243434727.12620306},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AC69,NA())","v":270510417.60112631},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AD69,NA())","v":242356788.49855813},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AE69,NA())","v":259233208.65547526},{"$f":"IF('Data Simulation results'!$AB49,'11. Summary of values'!AF69,NA())","v":302264935.75729442},{"$f":"'3. Simulation results'!K99","v":true}]
[{"$f":"'11. Summary of values'!F70","v":"Total"},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!G70,NA())","v":3063768.3200000003},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!H70,NA())","v":25175401.021339588},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!I70,NA())","v":26471079.050416812},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!J70,NA())","v":14409708.168942029},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!K70,NA())","v":12219923.014066398},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!L70,NA())","v":19229794.454237156},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!M70,NA())","v":46483346.493208811},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!N70,NA())","v":49232559.106893227},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!O70,NA())","v":29789304.934503779},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!P70,NA())","v":26116711.797573049},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!Q70,NA())","v":37041190.536711968},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!R70,NA())","v":77784206.306388587},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!S70,NA())","v":83654815.841075704},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!T70,NA())","v":58493924.041382939},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!U70,NA())","v":56020769.654335208},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!V70,NA())","v":74484667.702269271},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!W70,NA())","v":134521724.21052501},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!X70,NA())","v":147089024.17024854},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!Y70,NA())","v":119804554.74567254},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!Z70,NA())","v":120452675.40961234},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AA70,NA())","v":155457276.10548118},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AB70,NA())","v":258979025.51876158},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AC70,NA())","v":286054715.99368483},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AD70,NA())","v":246332364.3308925},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AE70,NA())","v":259233208.65547526},{"$f":"IF('Data Simulation results'!$AB50,'11. Summary of values'!AF70,NA())","v":302264935.75729442},{"$f":"'3. Simulation results'!K101","v":true}]
[]
["Investment "]
[]
[null,"Sum Opex ","Sum Capex ","Total Investment "]
[{"$f":"'11. Summary of values'!F64","v":"Mini grid"},{"$f":"SUM('11. Summary of values'!G46:AF46)","v":485441929.35761076},{"$f":"SUM('11. Summary of values'!G55:AF55)","v":633749919.32171738},{"$f":"B55+C55","v":1119191848.6793282}]
[{"$f":"'11. Summary of values'!F65","v":"SHS1"},{"$f":"SUM('11. Summary of values'!G47:AF47)","v":42647446.95306161},{"$f":"SUM('11. Summary of values'!G56:AF56)","v":22859117.796687547},{"$f":"B56+C56","v":65506564.749749154}]
[{"$f":"'11. Summary of values'!F66","v":"SHS2"},{"$f":"SUM('11. Summary of values'!G48:AF48)","v":78489679.057163149},{"$f":"SUM('11. Summary of values'!G57:AF57)","v":49140409.119455114},127630088.17661826]
[{"$f":"'11. Summary of values'!F67","v":"SHS1 + SHS2"},{"$f":"SUM('11. Summary of values'!G49:AF49)","v":121137126.01022477},{"$f":"SUM('11. Summary of values'!G58:AF58)","v":71999526.916142657},193136652.92636743]
[{"$f":"'11. Summary of values'!F68","v":"Mini grid + SHS1"},{"$f":"SUM('11. Summary of values'!G50:AF50)","v":528089376.3106724},{"$f":"SUM('11. Summary of values'!G59:AF59)","v":656609037.11840487},1184698413.4290771]
[{"$f":"'11. Summary of values'!F69","v":"Mini grid + SHS2"},{"$f":"SUM('11. Summary of values'!G51:AF51)","v":563931608.41477382},{"$f":"SUM('11. Summary of values'!G60:AF60)","v":682890328.44117248},1246821936.8559463]
[{"$f":"'11. Summary of values'!F70","v":"Total"},{"$f":"SUM('11. Summary of values'!G52:AF52)","v":606579055.36783552},{"$f":"SUM('11. Summary of values'!G61:AF61)","v":705749446.23786008},1312328501.6056957]
[]
[null,"Opex ","Capex","Investment"]
["Investment Current scenario ",{"$f":"INDEX($B$55:$B$61,MATCH($B$3,$A$55:$A$61,0))","v":606579055.36783552},{"$f":"INDEX($C$55:$C$61,MATCH($B$3,$A$55:$A$61,0))","v":705749446.23786008},{"$f":"INDEX($D$55:$D$61,MATCH($B$3,$A$55:$A$61,0))","v":1312328501.6056957}]
[]
[]
["Diagram construction"]
[null,null,"Invesment "," Capex & Opex ",null,"Caption"]
[null,"Minigrid Invesment",{"$f":"IF($B$3=\"Mini grid\",$D$55,IF(OR($B$3=\"SHS1\",$B$3=\"SHS2\",$B$3=\"SHS1 + SHS2\"),NA(),$D$55))","v":1119191848.6793282},{"$f":"IF($B$3=\"Mini grid\",C55,IF(OR($B$3=\"SHS1\",$B$3=\"SHS2\",$B$3=\"SHS1 + SHS2\"),NA(),C55))","v":633749919.32171738},null,"Mini-grid"]
[null,null,null,{"$f":"IF($B$3=\"Mini grid\",B55,IF(OR($B$3=\"SHS1\",$B$3=\"SHS2\",$B$3=\"SHS1 + SHS2\"),NA(),B55))","v":485441929.35761076},null,"SHS1"]
[null,"SHS1",{"$f":"IF($B$3=\"SHS1\",D56,IF(OR($B$3=\"Mini grid\", $B$3=\"SHS2\",$B$3=\"Mini grid + SHS2\"),NA(),D56))","v":65506564.749749154},{"$f":"IF($B$3=\"SHS1\",C56,IF(OR($B$3=\"Mini grid\", $B$3=\"SHS2\",$B$3=\"Mini grid + SHS2\"),NA(),C56))","v":22859117.796687547},null,"SHS2"]
[null,null,null,{"$f":"IF($B$3=\"SHS1\",B56,IF(OR($B$3=\"Mini grid\", $B$3=\"SHS2\",$B$3=\"Mini grid + SHS2\"),NA(),B56))","v":42647446.95306161}]
[null,"SHS2 ",{"$f":"IF($B$3=\"SHS2\",D57,IF(OR($B$3=\"SHS1\", $B$3=\"Mini grid\",$B$3=\"Mini grid + SHS1\"),NA(),D57))","v":127630088.17661826},{"$f":"IF($B$3=\"SHS2\",C57,IF(OR($B$3=\"SHS1\", $B$3=\"Mini grid\",$B$3=\"Mini grid + SHS1\"),NA(),C57))","v":49140409.119455114}]
[null,null,null,{"$f":"IF($B$3=\"SHS2\",B57,IF(OR($B$3=\"SHS1\", $B$3=\"Mini grid\",$B$3=\"Mini grid + SHS1\"),NA(),B57))","v":78489679.057163149}]
[]
["OPEX "]
[null,{"$f":"'11. Summary of values'!G10","v":2023},{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[]
["Total Opex "]
[{"$f":"'11. Summary of values'!F46","v":"Mini grid"},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!G46,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!H46,NA())","v":3639355},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!I46,NA())","v":4069252.2341000005},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!J46,NA())","v":4550807.882705423},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!K46,NA())","v":5090327.0266505703},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!L46,NA())","v":5694894.973692989},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!M46,NA())","v":6372474.957255723},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!N46,NA())","v":7132018.1908702692},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!O46,NA())","v":7983587.8537196415},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!P46,NA())","v":8938498.7848811969},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!Q46,NA())","v":10009474.892158577},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!R46,NA())","v":11210826.539151179},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!S46,NA())","v":12558650.465258062},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!T46,NA())","v":14071055.121967074},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!U46,NA())","v":15768414.679917265},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!V46,NA())","v":17673655.380355395},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!W46,NA())","v":19812578.377965447},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!X46,NA())","v":22214223.756673791},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!Y46,NA())","v":24911281.003879592},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!Z46,NA())","v":27940551.91062355},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AA46,NA())","v":31343472.635653216},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AB46,NA())","v":35166702.541659832},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AC46,NA())","v":39462788.395136736},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AD46,NA())","v":44290913.632022776},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AE46,NA())","v":49717743.646140106},{"$f":"IF('Data Simulation results'!$AB80,'11. Summary of values'!AF46,NA())","v":55818379.475172415},{"$f":"'3. Simulation results'!K134","v":true}]
[{"$f":"'11. Summary of values'!F47","v":"SHS1"},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!G47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!H47,NA())","v":829200},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!I47,NA())","v":912120},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!J47,NA())","v":303613.20000000007},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!K47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!L47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!M47,NA())","v":2097270.5424000011},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!N47,NA())","v":2306997.5966400015},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!O47,NA())","v":820799.64252000069},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!P47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!Q47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!R47,NA())","v":3307955.3839131389},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!S47,NA())","v":3638750.9223044533},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!T47,NA())","v":1300815.7935833216},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!U47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!V47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!W47,NA())","v":5227097.0597869251},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!X47,NA())","v":3879652.760318228},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!Y47,NA())","v":1499964.6017745063},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!Z47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AA47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AB47,NA())","v":8421714.7422859538},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AC47,NA())","v":5878206.6702818265},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AD47,NA())","v":2223288.0372532494},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AE47,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB81,'11. Summary of values'!AF47,NA())","v":0},{"$f":"'3. Simulation results'!K136","v":true}]
[{"$f":"'11. Summary of values'!F48","v":"SHS2"},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!G48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!H48,NA())","v":793500},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!I48,NA())","v":872850.00000000012},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!J48,NA())","v":290400.00000000006},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!K48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!L48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!M48,NA())","v":3481117.3650000012},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!N48,NA())","v":3829229.1015000027},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!O48,NA())","v":1383589.1410000012},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!P48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!Q48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!R48,NA())","v":5431296.7114494052},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!S48,NA())","v":5974426.3825943451},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!T48,NA())","v":2143546.5813004458},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!U48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!V48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!W48,NA())","v":8462060.4791937657},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!X48,NA())","v":9308266.5271131434},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!Y48,NA())","v":3646800.3106224099},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!Z48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AA48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AB48,NA())","v":13724099.896624245},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AC48,NA())","v":14349252.829415327},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AD48,NA())","v":4799243.7313500568},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AE48,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB82,'11. Summary of values'!AF48,NA())","v":0},{"$f":"'3. Simulation results'!K138","v":true}]
[{"$f":"'11. Summary of values'!F49","v":"SHS1 + SHS2"},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!G49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!H49,NA())","v":1622700},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!I49,NA())","v":1784970},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!J49,NA())","v":594013.20000000019},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!K49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!L49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!M49,NA())","v":5578387.9074000027},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!N49,NA())","v":6136226.6981400046},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!O49,NA())","v":2204388.7835200019},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!P49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!Q49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!R49,NA())","v":8739252.0953625441},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!S49,NA())","v":9613177.3048987985},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!T49,NA())","v":3444362.3748837672},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!U49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!V49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!W49,NA())","v":13689157.538980691},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!X49,NA())","v":13187919.28743137},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!Y49,NA())","v":5146764.9123969162},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!Z49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AA49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AB49,NA())","v":22145814.638910197},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AC49,NA())","v":20227459.499697153},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AD49,NA())","v":7022531.7686033063},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AE49,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB83,'11. Summary of values'!AF49,NA())","v":0},{"$f":"'3. Simulation results'!K140","v":true}]
[{"$f":"'11. Summary of values'!F50","v":"Mini grid + SHS1"},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!G50,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!H50,NA())","v":4468555},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!I50,NA())","v":4981372.2341000009},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!J50,NA())","v":4854421.0827054232},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!K50,NA())","v":5090327.0266505703},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!L50,NA())","v":5694894.973692989},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!M50,NA())","v":8469745.4996557236},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!N50,NA())","v":9439015.7875102703},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!O50,NA())","v":8804387.4962396417},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!P50,NA())","v":8938498.7848811969},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!Q50,NA())","v":10009474.892158577},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!R50,NA())","v":14518781.923064318},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!S50,NA())","v":16197401.387562515},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!T50,NA())","v":15371870.915550396},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!U50,NA())","v":15768414.679917265},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!V50,NA())","v":17673655.380355395},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!W50,NA())","v":25039675.437752374},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!X50,NA())","v":26093876.516992018},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!Y50,NA())","v":26411245.605654098},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!Z50,NA())","v":27940551.91062355},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AA50,NA())","v":31343472.635653216},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AB50,NA())","v":43588417.283945784},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AC50,NA())","v":45340995.065418564},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AD50,NA())","v":46514201.669276029},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AE50,NA())","v":49717743.646140106},{"$f":"IF('Data Simulation results'!$AB84,'11. Summary of values'!AF50,NA())","v":55818379.475172415},{"$f":"'3. Simulation results'!K142","v":true}]
[{"$f":"'11. Summary of values'!F51","v":"Mini grid + SHS2"},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!G51,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!H51,NA())","v":4432855},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!I51,NA())","v":4942102.2341000009},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!J51,NA())","v":4841207.882705423},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!K51,NA())","v":5090327.0266505703},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!L51,NA())","v":5694894.973692989},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!M51,NA())","v":9853592.3222557232},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!N51,NA())","v":10961247.292370271},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!O51,NA())","v":9367176.9947196431},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!P51,NA())","v":8938498.7848811969},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!Q51,NA())","v":10009474.892158577},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!R51,NA())","v":16642123.250600584},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!S51,NA())","v":18533076.847852409},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!T51,NA())","v":16214601.703267518},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!U51,NA())","v":15768414.679917265},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!V51,NA())","v":17673655.380355395},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!W51,NA())","v":28274638.857159212},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!X51,NA())","v":31522490.283786934},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!Y51,NA())","v":28558081.314502001},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!Z51,NA())","v":27940551.91062355},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AA51,NA())","v":31343472.635653216},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AB51,NA())","v":48890802.438284077},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AC51,NA())","v":53812041.224552065},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AD51,NA())","v":49090157.363372833},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AE51,NA())","v":49717743.646140106},{"$f":"IF('Data Simulation results'!$AB85,'11. Summary of values'!AF51,NA())","v":55818379.475172415},{"$f":"'3. Simulation results'!K144","v":true}]
[{"$f":"'11. Summary of values'!F52","v":"Total"},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!G52,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!H52,NA())","v":5262055},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!I52,NA())","v":5854222.2341000009},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!J52,NA())","v":5144821.0827054232},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!K52,NA())","v":5090327.0266505703},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!L52,NA())","v":5694894.973692989},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!M52,NA())","v":11950862.864655726},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!N52,NA())","v":13268244.889010273},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!O52,NA())","v":10187976.637239642},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!P52,NA())","v":8938498.7848811969},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!Q52,NA())","v":10009474.892158577},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!R52,NA())","v":19950078.634513721},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!S52,NA())","v":22171827.77015686},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!T52,NA())","v":17515417.496850841},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!U52,NA())","v":15768414.679917265},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!V52,NA())","v":17673655.380355395},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!W52,NA())","v":33501735.916946139},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!X52,NA())","v":35402143.044105157},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!Y52,NA())","v":30058045.916276507},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!Z52,NA())","v":27940551.91062355},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AA52,NA())","v":31343472.635653216},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AB52,NA())","v":57312517.180570029},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AC52,NA())","v":59690247.894833893},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AD52,NA())","v":51313445.400626086},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AE52,NA())","v":49717743.646140106},{"$f":"IF('Data Simulation results'!$AB86,'11. Summary of values'!AF52,NA())","v":55818379.475172415},{"$f":"'3. Simulation results'!K146","v":true}]
[]
["Total Opex- Not changing values  "]
[{"$f":"'11. Summary of values'!F55","v":"Mini grid"},{"$f":"'11. Summary of values'!G46","v":0},{"$f":"'11. Summary of values'!H46","v":3639355},{"$f":"'11. Summary of values'!I46","v":4069252.2341000005},{"$f":"'11. Summary of values'!J46","v":4550807.882705423},{"$f":"'11. Summary of values'!K46","v":5090327.0266505703},{"$f":"'11. Summary of values'!L46","v":5694894.973692989},{"$f":"'11. Summary of values'!M46","v":6372474.957255723},{"$f":"'11. Summary of values'!N46","v":7132018.1908702692},{"$f":"'11. Summary of values'!O46","v":7983587.8537196415},{"$f":"'11. Summary of values'!P46","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q46","v":10009474.892158577},{"$f":"'11. Summary of values'!R46","v":11210826.539151179},{"$f":"'11. Summary of values'!S46","v":12558650.465258062},{"$f":"'11. Summary of values'!T46","v":14071055.121967074},{"$f":"'11. Summary of values'!U46","v":15768414.679917265},{"$f":"'11. Summary of values'!V46","v":17673655.380355395},{"$f":"'11. Summary of values'!W46","v":19812578.377965447},{"$f":"'11. Summary of values'!X46","v":22214223.756673791},{"$f":"'11. Summary of values'!Y46","v":24911281.003879592},{"$f":"'11. Summary of values'!Z46","v":27940551.91062355},{"$f":"'11. Summary of values'!AA46","v":31343472.635653216},{"$f":"'11. Summary of values'!AB46","v":35166702.541659832},{"$f":"'11. Summary of values'!AC46","v":39462788.395136736},{"$f":"'11. Summary of values'!AD46","v":44290913.632022776},{"$f":"'11. Summary of values'!AE46","v":49717743.646140106},{"$f":"'11. Summary of values'!AF46","v":55818379.475172415}]
[{"$f":"'11. Summary of values'!F56","v":"SHS1"},{"$f":"'11. Summary of values'!G47","v":0},{"$f":"'11. Summary of values'!H47","v":829200},{"$f":"'11. Summary of values'!I47","v":912120},{"$f":"'11. Summary of values'!J47","v":303613.20000000007},{"$f":"'11. Summary of values'!K47","v":0},{"$f":"'11. Summary of values'!L47","v":0},{"$f":"'11. Summary of values'!M47","v":2097270.5424000011},{"$f":"'11. Summary of values'!N47","v":2306997.5966400015},{"$f":"'11. Summary of values'!O47","v":820799.64252000069},{"$f":"'11. Summary of values'!P47","v":0},{"$f":"'11. Summary of values'!Q47","v":0},{"$f":"'11. Summary of values'!R47","v":3307955.3839131389},{"$f":"'11. Summary of values'!S47","v":3638750.9223044533},{"$f":"'11. Summary of values'!T47","v":1300815.7935833216},{"$f":"'11. Summary of values'!U47","v":0},{"$f":"'11. Summary of values'!V47","v":0},{"$f":"'11. Summary of values'!W47","v":5227097.0597869251},{"$f":"'11. Summary of values'!X47","v":3879652.760318228},{"$f":"'11. Summary of values'!Y47","v":1499964.6017745063},{"$f":"'11. Summary of values'!Z47","v":0},{"$f":"'11. Summary of values'!AA47","v":0},{"$f":"'11. Summary of values'!AB47","v":8421714.7422859538},{"$f":"'11. Summary of values'!AC47","v":5878206.6702818265},{"$f":"'11. Summary of values'!AD47","v":2223288.0372532494},{"$f":"'11. Summary of values'!AE47","v":0},{"$f":"'11. Summary of values'!AF47","v":0}]
[{"$f":"'11. Summary of values'!F57","v":"SHS2"},{"$f":"'11. Summary of values'!G48","v":0},{"$f":"'11. Summary of values'!H48","v":793500},{"$f":"'11. Summary of values'!I48","v":872850.00000000012},{"$f":"'11. Summary of values'!J48","v":290400.00000000006},{"$f":"'11. Summary of values'!K48","v":0},{"$f":"'11. Summary of values'!L48","v":0},{"$f":"'11. Summary of values'!M48","v":3481117.3650000012},{"$f":"'11. Summary of values'!N48","v":3829229.1015000027},{"$f":"'11. Summary of values'!O48","v":1383589.1410000012},{"$f":"'11. Summary of values'!P48","v":0},{"$f":"'11. Summary of values'!Q48","v":0},{"$f":"'11. Summary of values'!R48","v":5431296.7114494052},{"$f":"'11. Summary of values'!S48","v":5974426.3825943451},{"$f":"'11. Summary of values'!T48","v":2143546.5813004458},{"$f":"'11. Summary of values'!U48","v":0},{"$f":"'11. Summary of values'!V48","v":0},{"$f":"'11. Summary of values'!W48","v":8462060.4791937657},{"$f":"'11. Summary of values'!X48","v":9308266.5271131434},{"$f":"'11. Summary of values'!Y48","v":3646800.3106224099},{"$f":"'11. Summary of values'!Z48","v":0},{"$f":"'11. Summary of values'!AA48","v":0},{"$f":"'11. Summary of values'!AB48","v":13724099.896624245},{"$f":"'11. Summary of values'!AC48","v":14349252.829415327},{"$f":"'11. Summary of values'!AD48","v":4799243.7313500568},{"$f":"'11. Summary of values'!AE48","v":0},{"$f":"'11. Summary of values'!AF48","v":0}]
[{"$f":"'11. Summary of values'!F58","v":"SHS1 + SHS2"},{"$f":"'11. Summary of values'!G49","v":0},{"$f":"'11. Summary of values'!H49","v":1622700},{"$f":"'11. Summary of values'!I49","v":1784970},{"$f":"'11. Summary of values'!J49","v":594013.20000000019},{"$f":"'11. Summary of values'!K49","v":0},{"$f":"'11. Summary of values'!L49","v":0},{"$f":"'11. Summary of values'!M49","v":5578387.9074000027},{"$f":"'11. Summary of values'!N49","v":6136226.6981400046},{"$f":"'11. Summary of values'!O49","v":2204388.7835200019},{"$f":"'11. Summary of values'!P49","v":0},{"$f":"'11. Summary of values'!Q49","v":0},{"$f":"'11. Summary of values'!R49","v":8739252.0953625441},{"$f":"'11. Summary of values'!S49","v":9613177.3048987985},{"$f":"'11. Summary of values'!T49","v":3444362.3748837672},{"$f":"'11. Summary of values'!U49","v":0},{"$f":"'11. Summary of values'!V49","v":0},{"$f":"'11. Summary of values'!W49","v":13689157.538980691},{"$f":"'11. Summary of values'!X49","v":13187919.28743137},{"$f":"'11. Summary of values'!Y49","v":5146764.9123969162},{"$f":"'11. Summary of values'!Z49","v":0},{"$f":"'11. Summary of values'!AA49","v":0},{"$f":"'11. Summary of values'!AB49","v":22145814.638910197},{"$f":"'11. Summary of values'!AC49","v":20227459.499697153},{"$f":"'11. Summary of values'!AD49","v":7022531.7686033063},{"$f":"'11. Summary of values'!AE49","v":0},{"$f":"'11. Summary of values'!AF49","v":0}]
[{"$f":"'11. Summary of values'!F59","v":"Mini grid + SHS1"},{"$f":"'11. Summary of values'!G50","v":0},{"$f":"'11. Summary of values'!H50","v":4468555},{"$f":"'11. Summary of values'!I50","v":4981372.2341000009},{"$f":"'11. Summary of values'!J50","v":4854421.0827054232},{"$f":"'11. Summary of values'!K50","v":5090327.0266505703},{"$f":"'11. Summary of values'!L50","v":5694894.973692989},{"$f":"'11. Summary of values'!M50","v":8469745.4996557236},{"$f":"'11. Summary of values'!N50","v":9439015.7875102703},{"$f":"'11. Summary of values'!O50","v":8804387.4962396417},{"$f":"'11. Summary of values'!P50","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q50","v":10009474.892158577},{"$f":"'11. Summary of values'!R50","v":14518781.923064318},{"$f":"'11. Summary of values'!S50","v":16197401.387562515},{"$f":"'11. Summary of values'!T50","v":15371870.915550396},{"$f":"'11. Summary of values'!U50","v":15768414.679917265},{"$f":"'11. Summary of values'!V50","v":17673655.380355395},{"$f":"'11. Summary of values'!W50","v":25039675.437752374},{"$f":"'11. Summary of values'!X50","v":26093876.516992018},{"$f":"'11. Summary of values'!Y50","v":26411245.605654098},{"$f":"'11. Summary of values'!Z50","v":27940551.91062355},{"$f":"'11. Summary of values'!AA50","v":31343472.635653216},{"$f":"'11. Summary of values'!AB50","v":43588417.283945784},{"$f":"'11. Summary of values'!AC50","v":45340995.065418564},{"$f":"'11. Summary of values'!AD50","v":46514201.669276029},{"$f":"'11. Summary of values'!AE50","v":49717743.646140106},{"$f":"'11. Summary of values'!AF50","v":55818379.475172415}]
[{"$f":"'11. Summary of values'!F60","v":"Mini grid + SHS2"},{"$f":"'11. Summary of values'!G51","v":0},{"$f":"'11. Summary of values'!H51","v":4432855},{"$f":"'11. Summary of values'!I51","v":4942102.2341000009},{"$f":"'11. Summary of values'!J51","v":4841207.882705423},{"$f":"'11. Summary of values'!K51","v":5090327.0266505703},{"$f":"'11. Summary of values'!L51","v":5694894.973692989},{"$f":"'11. Summary of values'!M51","v":9853592.3222557232},{"$f":"'11. Summary of values'!N51","v":10961247.292370271},{"$f":"'11. Summary of values'!O51","v":9367176.9947196431},{"$f":"'11. Summary of values'!P51","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q51","v":10009474.892158577},{"$f":"'11. Summary of values'!R51","v":16642123.250600584},{"$f":"'11. Summary of values'!S51","v":18533076.847852409},{"$f":"'11. Summary of values'!T51","v":16214601.703267518},{"$f":"'11. Summary of values'!U51","v":15768414.679917265},{"$f":"'11. Summary of values'!V51","v":17673655.380355395},{"$f":"'11. Summary of values'!W51","v":28274638.857159212},{"$f":"'11. Summary of values'!X51","v":31522490.283786934},{"$f":"'11. Summary of values'!Y51","v":28558081.314502001},{"$f":"'11. Summary of values'!Z51","v":27940551.91062355},{"$f":"'11. Summary of values'!AA51","v":31343472.635653216},{"$f":"'11. Summary of values'!AB51","v":48890802.438284077},{"$f":"'11. Summary of values'!AC51","v":53812041.224552065},{"$f":"'11. Summary of values'!AD51","v":49090157.363372833},{"$f":"'11. Summary of values'!AE51","v":49717743.646140106},{"$f":"'11. Summary of values'!AF51","v":55818379.475172415}]
[{"$f":"'11. Summary of values'!F61","v":"Total"},{"$f":"'11. Summary of values'!G52","v":0},{"$f":"'11. Summary of values'!H52","v":5262055},{"$f":"'11. Summary of values'!I52","v":5854222.2341000009},{"$f":"'11. Summary of values'!J52","v":5144821.0827054232},{"$f":"'11. Summary of values'!K52","v":5090327.0266505703},{"$f":"'11. Summary of values'!L52","v":5694894.973692989},{"$f":"'11. Summary of values'!M52","v":11950862.864655726},{"$f":"'11. Summary of values'!N52","v":13268244.889010273},{"$f":"'11. Summary of values'!O52","v":10187976.637239642},{"$f":"'11. Summary of values'!P52","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q52","v":10009474.892158577},{"$f":"'11. Summary of values'!R52","v":19950078.634513721},{"$f":"'11. Summary of values'!S52","v":22171827.77015686},{"$f":"'11. Summary of values'!T52","v":17515417.496850841},{"$f":"'11. Summary of values'!U52","v":15768414.679917265},{"$f":"'11. Summary of values'!V52","v":17673655.380355395},{"$f":"'11. Summary of values'!W52","v":33501735.916946139},{"$f":"'11. Summary of values'!X52","v":35402143.044105157},{"$f":"'11. Summary of values'!Y52","v":30058045.916276507},{"$f":"'11. Summary of values'!Z52","v":27940551.91062355},{"$f":"'11. Summary of values'!AA52","v":31343472.635653216},{"$f":"'11. Summary of values'!AB52","v":57312517.180570029},{"$f":"'11. Summary of values'!AC52","v":59690247.894833893},{"$f":"'11. Summary of values'!AD52","v":51313445.400626086},{"$f":"'11. Summary of values'!AE52","v":49717743.646140106},{"$f":"'11. Summary of values'!AF52","v":55818379.475172415}]
[]
["Total PAYG cost -SHS"]
["SHS1",{"$f":"'Data SHS1 25 years'!G55","v":0},{"$f":"'Data SHS1 25 years'!H55","v":763200},{"$f":"'Data SHS1 25 years'!I55","v":839520},{"$f":"'Data SHS1 25 years'!J55","v":223753.20000000004},{"$f":"'Data SHS1 25 years'!K55","v":0},{"$f":"'Data SHS1 25 years'!L55","v":0},{"$f":"'Data SHS1 25 years'!M55","v":1884683.2224000008},{"$f":"'Data SHS1 25 years'!N55","v":2073151.5446400014},{"$f":"'Data SHS1 25 years'!O55","v":563568.98532000044},{"$f":"'Data SHS1 25 years'!P55","v":0},{"$f":"'Data SHS1 25 years'!Q55","v":0},{"$f":"'Data SHS1 25 years'!R55","v":2965581.3791799387},{"$f":"'Data SHS1 25 years'!S55","v":3262139.5170979328},{"$f":"'Data SHS1 25 years'!T55","v":886543.2478561491},{"$f":"'Data SHS1 25 years'!U55","v":0},{"$f":"'Data SHS1 25 years'!V55","v":0},{"$f":"'Data SHS1 25 years'!W55","v":4675700.3014240582},{"$f":"'Data SHS1 25 years'!X55","v":3273116.3261190746},{"$f":"'Data SHS1 25 years'!Y55","v":832774.52415543748},{"$f":"'Data SHS1 25 years'!Z55","v":0},{"$f":"'Data SHS1 25 years'!AA55","v":0},{"$f":"'Data SHS1 25 years'!AB55","v":7533684.7489749733},{"$f":"'Data SHS1 25 years'!AC55","v":4901373.677639748},{"$f":"'Data SHS1 25 years'!AD55","v":1148771.7453469627},{"$f":"'Data SHS1 25 years'!AE55","v":0},{"$f":"'Data SHS1 25 years'!AF55","v":0}]
["SHS2",{"$f":"'Data SHS2 25 years'!G53","v":0},{"$f":"'Data SHS2 25 years'!H53","v":727500},{"$f":"'Data SHS2 25 years'!I53","v":800250.00000000012},{"$f":"'Data SHS2 25 years'!J53","v":210540.00000000003},{"$f":"'Data SHS2 25 years'!K53","v":0},{"$f":"'Data SHS2 25 years'!L53","v":0},{"$f":"'Data SHS2 25 years'!M53","v":1828734.1050000007},{"$f":"'Data SHS2 25 years'!N53","v":2011607.5155000014},{"$f":"'Data SHS2 25 years'!O53","v":699589.43890000053},{"$f":"'Data SHS2 25 years'!P53","v":0},{"$f":"'Data SHS2 25 years'!Q53","v":0},{"$f":"'Data SHS2 25 years'!R53","v":2886835.3580913027},{"$f":"'Data SHS2 25 years'!S53","v":3175518.8939004326},{"$f":"'Data SHS2 25 years'!T53","v":1098449.9318523514},{"$f":"'Data SHS2 25 years'!U53","v":0},{"$f":"'Data SHS2 25 years'!V53","v":0},{"$f":"'Data SHS2 25 years'!W53","v":4552156.1926207114},{"$f":"'Data SHS2 25 years'!X53","v":5007371.8118827827},{"$f":"'Data SHS2 25 years'!Y53","v":1963661.7057197592},{"$f":"'Data SHS2 25 years'!Z53","v":0},{"$f":"'Data SHS2 25 years'!AA53","v":0},{"$f":"'Data SHS2 25 years'!AB53","v":7351475.5696255602},{"$f":"'Data SHS2 25 years'!AC53","v":7737970.4417143166},{"$f":"'Data SHS2 25 years'!AD53","v":2330298.3424472022},{"$f":"'Data SHS2 25 years'!AE53","v":0},{"$f":"'Data SHS2 25 years'!AF53","v":0}]
["SHS1 + SHS2",{"$f":"B98+B99","v":0},{"$f":"C98+C99","v":1490700},1639770,434293.20000000007,0,0,3713417.3274000017,4084759.0601400025,1263158.4242200009,0,0,5852416.7372712418,6437658.4109983649,1984993.1797085004,0,0,9227856.4940447696,8280488.1380018573,2796436.2298751967,0,0,14885160.318600534,12639344.119354066,3479070.0877941651,0,0]
["Mini grid + SHS1",{"$f":"B98","v":0},{"$f":"C98","v":763200},839520,223753.20000000004,0,0,1884683.2224000008,2073151.5446400014,563568.98532000044,0,0,2965581.3791799387,3262139.5170979328,886543.2478561491,0,0,4675700.3014240582,3273116.3261190746,832774.52415543748,0,0,7533684.7489749733,4901373.677639748,1148771.7453469627,0,0]
["Mini grid + SHS2",{"$f":"B99","v":0},{"$f":"C99","v":727500},800250.00000000012,210540.00000000003,0,0,1828734.1050000007,2011607.5155000014,699589.43890000053,0,0,2886835.3580913027,3175518.8939004326,1098449.9318523514,0,0,4552156.1926207114,5007371.8118827827,1963661.7057197592,0,0,7351475.5696255602,7737970.4417143166,2330298.3424472022,0,0]
["Total",{"$f":"SUM(B98:B99)","v":0},1490700,1639770,434293.20000000007,0,0,3713417.3274000017,4084759.0601400025,1263158.4242200009,0,0,5852416.7372712418,6437658.4109983649,1984993.1797085004,0,0,9227856.4940447696,8280488.1380018573,2796436.2298751967,0,0,14885160.318600534,12639344.119354066,3479070.0877941651,0,0]
[]
["Other operationnal cost- SHS "]
["SHS1",{"$f":"'Data SHS1 25 years'!G62","v":0},{"$f":"'Data SHS1 25 years'!H62","v":66000},{"$f":"'Data SHS1 25 years'!I62","v":72600.000000000015},{"$f":"'Data SHS1 25 years'!J62","v":79860.000000000029},{"$f":"'Data SHS1 25 years'!K62","v":0},{"$f":"'Data SHS1 25 years'!L62","v":0},{"$f":"'Data SHS1 25 years'!M62","v":212587.32000000012},{"$f":"'Data SHS1 25 years'!N62","v":233846.05200000017},{"$f":"'Data SHS1 25 years'!O62","v":257230.65720000019},{"$f":"'Data SHS1 25 years'!P62","v":0},{"$f":"'Data SHS1 25 years'!Q62","v":0},{"$f":"'Data SHS1 25 years'!R62","v":342374.00473320036},{"$f":"'Data SHS1 25 years'!S62","v":376611.4052065204},{"$f":"'Data SHS1 25 years'!T62","v":414272.54572717252},{"$f":"'Data SHS1 25 years'!U62","v":0},{"$f":"'Data SHS1 25 years'!V62","v":0},{"$f":"'Data SHS1 25 years'!W62","v":551396.75836286659},{"$f":"'Data SHS1 25 years'!X62","v":606536.43419915333},{"$f":"'Data SHS1 25 years'!Y62","v":667190.07761906867},{"$f":"'Data SHS1 25 years'!Z62","v":0},{"$f":"'Data SHS1 25 years'!AA62","v":0},{"$f":"'Data SHS1 25 years'!AB62","v":888029.99331098062},{"$f":"'Data SHS1 25 years'!AC62","v":976832.99264207867},{"$f":"'Data SHS1 25 years'!AD62","v":1074516.2919062867},{"$f":"'Data SHS1 25 years'!AE62","v":0},{"$f":"'Data SHS1 25 years'!AF62","v":0}]
["SHS2",{"$f":"'Data SHS2 25 years'!G60","v":0},{"$f":"'Data SHS2 25 years'!H60","v":66000},{"$f":"'Data SHS2 25 years'!I60","v":72600.000000000015},{"$f":"'Data SHS2 25 years'!J60","v":79860.000000000029},{"$f":"'Data SHS2 25 years'!K60","v":0},{"$f":"'Data SHS2 25 years'!L60","v":0},{"$f":"'Data SHS2 25 years'!M60","v":1652383.2600000007},{"$f":"'Data SHS2 25 years'!N60","v":1817621.5860000011},{"$f":"'Data SHS2 25 years'!O60","v":683999.70210000058},{"$f":"'Data SHS2 25 years'!P60","v":0},{"$f":"'Data SHS2 25 years'!Q60","v":0},{"$f":"'Data SHS2 25 years'!R60","v":2544461.353358102},{"$f":"'Data SHS2 25 years'!S60","v":2798907.488693913},{"$f":"'Data SHS2 25 years'!T60","v":1045096.6494480943},{"$f":"'Data SHS2 25 years'!U60","v":0},{"$f":"'Data SHS2 25 years'!V60","v":0},{"$f":"'Data SHS2 25 years'!W60","v":3909904.2865730538},{"$f":"'Data SHS2 25 years'!X60","v":4300894.7152303597},{"$f":"'Data SHS2 25 years'!Y60","v":1683138.6049026507},{"$f":"'Data SHS2 25 years'!Z60","v":0},{"$f":"'Data SHS2 25 years'!AA60","v":0},{"$f":"'Data SHS2 25 years'!AB60","v":6372624.3269986836},{"$f":"'Data SHS2 25 years'!AC60","v":6611282.3877010103},{"$f":"'Data SHS2 25 years'!AD60","v":2468945.3889028542},{"$f":"'Data SHS2 25 years'!AE60","v":0},{"$f":"'Data SHS2 25 years'!AF60","v":0}]
["SHS1 + SHS2",{"$f":"SUM(B106:B107)","v":0},{"$f":"SUM(C106:C107)","v":132000},145200.00000000003,159720.00000000006,0,0,1864970.5800000008,2051467.6380000012,941230.35930000083,0,0,2886835.3580913022,3175518.8939004336,1459369.1951752668,0,0,4461301.0449359203,4907431.1494295131,2350328.6825217195,0,0,7260654.3203096641,7588115.3803430889,3543461.6808091411,0,0]
["Mini grid + SHS1",{"$f":"B106","v":0},{"$f":"C106","v":66000},72600.000000000015,79860.000000000029,0,0,212587.32000000012,233846.05200000017,257230.65720000019,0,0,342374.00473320036,376611.4052065204,414272.54572717252,0,0,551396.75836286659,606536.43419915333,667190.07761906867,0,0,888029.99331098062,976832.99264207867,1074516.2919062867,0,0]
["Mini grid + SHS2",{"$f":"B107","v":0},{"$f":"C107","v":66000},72600.000000000015,79860.000000000029,0,0,1652383.2600000007,1817621.5860000011,683999.70210000058,0,0,2544461.353358102,2798907.488693913,1045096.6494480943,0,0,3909904.2865730538,4300894.7152303597,1683138.6049026507,0,0,6372624.3269986836,6611282.3877010103,2468945.3889028542,0,0]
["Total",{"$f":"SUM(B106:B108)","v":0},{"$f":"SUM(C106:C108)","v":264000},290400.00000000006,319440.00000000012,0,0,3729941.1600000015,4102935.2760000024,1882460.7186000017,0,0,5773670.7161826044,6351037.7878008671,2918738.3903505336,0,0,8922602.0898718406,9814862.2988590263,4700657.365043439,0,0,14521308.640619328,15176230.760686178,7086923.3616182823,0,0]
[]
["Total Battery "]
["SHS1",{"$f":"'Data SHS1 25 years'!G67","v":0},{"$f":"'Data SHS1 25 years'!H67","v":0},{"$f":"'Data SHS1 25 years'!I67","v":0},{"$f":"'Data SHS1 25 years'!J67","v":0},{"$f":"'Data SHS1 25 years'!K67","v":0},{"$f":"'Data SHS1 25 years'!L67","v":0},{"$f":"'Data SHS1 25 years'!M67","v":1232619.9336000006},{"$f":"'Data SHS1 25 years'!N67","v":1355881.9269600008},{"$f":"'Data SHS1 25 years'!O67","v":462781.33690800029},{"$f":"'Data SHS1 25 years'!P67","v":0},{"$f":"'Data SHS1 25 years'!Q67","v":0},{"$f":"'Data SHS1 25 years'!R67","v":1906711.9572687137},{"$f":"'Data SHS1 25 years'!S67","v":2097383.1529955855},{"$f":"'Data SHS1 25 years'!T67","v":724223.73221213883},{"$f":"'Data SHS1 25 years'!U67","v":0},{"$f":"'Data SHS1 25 years'!V67","v":0},{"$f":"'Data SHS1 25 years'!W67","v":2986565.3512054179},{"$f":"'Data SHS1 25 years'!X67","v":3285221.8863259596},{"$f":"'Data SHS1 25 years'!Y67","v":1132403.5226498193},{"$f":"'Data SHS1 25 years'!Z67","v":0},{"$f":"'Data SHS1 25 years'!AA67","v":0},{"$f":"'Data SHS1 25 years'!AB67","v":4832458.9693217548},{"$f":"'Data SHS1 25 years'!AC67","v":4941927.0473342827},{"$f":"'Data SHS1 25 years'!AD67","v":1631327.2437121496},{"$f":"'Data SHS1 25 years'!AE67","v":0},{"$f":"'Data SHS1 25 years'!AF67","v":0}]
["SHS2",{"$f":"'Data SHS2 25 years'!G66","v":0},{"$f":"'Data SHS2 25 years'!H66","v":0},{"$f":"'Data SHS2 25 years'!I66","v":0},{"$f":"'Data SHS2 25 years'!J66","v":0},{"$f":"'Data SHS2 25 years'!K66","v":0},{"$f":"'Data SHS2 25 years'!L66","v":0},{"$f":"'Data SHS2 25 years'!M66","v":1183724.8500000006},{"$f":"'Data SHS2 25 years'!N66","v":1302097.3350000009},{"$f":"'Data SHS2 25 years'!O66","v":450153.65010000032},{"$f":"'Data SHS2 25 years'!P66","v":0},{"$f":"'Data SHS2 25 years'!Q66","v":0},{"$f":"'Data SHS2 25 years'!R66","v":1848041.5028212517},{"$f":"'Data SHS2 25 years'!S66","v":2032845.653103377},{"$f":"'Data SHS2 25 years'!T66","v":696731.09963206295},{"$f":"'Data SHS2 25 years'!U66","v":0},{"$f":"'Data SHS2 25 years'!V66","v":0},{"$f":"'Data SHS2 25 years'!W66","v":2882301.2368968027},{"$f":"'Data SHS2 25 years'!X66","v":3170531.3605864835},{"$f":"'Data SHS2 25 years'!Y66","v":1122092.4032684336},{"$f":"'Data SHS2 25 years'!Z66","v":0},{"$f":"'Data SHS2 25 years'!AA66","v":0},{"$f":"'Data SHS2 25 years'!AB66","v":4679817.1522496268},{"$f":"'Data SHS2 25 years'!AC66","v":4799146.1826007906},{"$f":"'Data SHS2 25 years'!AD66","v":1607848.9416389982},{"$f":"'Data SHS2 25 years'!AE66","v":0},{"$f":"'Data SHS2 25 years'!AF66","v":0}]
["SHS1 + SHS2",{"$f":"B114+B115","v":0},{"$f":"C114+C115","v":0},0,0,0,0,2416344.7836000011,2657979.2619600017,912934.98700800061,0,0,3754753.4600899657,4130228.8060989622,1420954.8318442018,0,0,5868866.5881022206,6455753.2469124431,2254495.9259182531,0,0,9512276.1215713806,9741073.2299350724,3239176.1853511478,0,0]
["Mini grid + SHS1",{"$f":"B114","v":0},{"$f":"C114","v":0},0,0,0,0,1232619.9336000006,1355881.9269600008,462781.33690800029,0,0,1906711.9572687137,2097383.1529955855,724223.73221213883,0,0,2986565.3512054179,3285221.8863259596,1132403.5226498193,0,0,4832458.9693217548,4941927.0473342827,1631327.2437121496,0,0]
["Mini grid + SHS2",{"$f":"B115","v":0},{"$f":"C115","v":0},0,0,0,0,1183724.8500000006,1302097.3350000009,450153.65010000032,0,0,1848041.5028212517,2032845.653103377,696731.09963206295,0,0,2882301.2368968027,3170531.3605864835,1122092.4032684336,0,0,4679817.1522496268,4799146.1826007906,1607848.9416389982,0,0]
["Total",{"$f":"SUM(B114:B116)","v":0},{"$f":"SUM(C114:C116)","v":0},0,0,0,0,4832689.5672000023,5315958.5239200033,1825869.9740160012,0,0,7509506.9201799314,8260457.6121979244,2841909.6636884036,0,0,11737733.176204441,12911506.493824886,4508991.8518365063,0,0,19024552.243142761,19482146.459870145,6478352.3707022956,0,0]
[]
["Total new SHS"]
["SHS1",{"$f":"'Data SHS1 25 years'!G66","v":0},{"$f":"'Data SHS1 25 years'!H66","v":829200},{"$f":"'Data SHS1 25 years'!I66","v":912120},{"$f":"'Data SHS1 25 years'!J66","v":303613.20000000007},{"$f":"'Data SHS1 25 years'!K66","v":0},{"$f":"'Data SHS1 25 years'!L66","v":0},{"$f":"'Data SHS1 25 years'!M66","v":864650.60880000039},{"$f":"'Data SHS1 25 years'!N66","v":951115.66968000063},{"$f":"'Data SHS1 25 years'!O66","v":358018.30561200029},{"$f":"'Data SHS1 25 years'!P66","v":0},{"$f":"'Data SHS1 25 years'!Q66","v":0},{"$f":"'Data SHS1 25 years'!R66","v":1401243.4266444251},{"$f":"'Data SHS1 25 years'!S66","v":1541367.7693088679},{"$f":"'Data SHS1 25 years'!T66","v":576592.06137118279},{"$f":"'Data SHS1 25 years'!U66","v":0},{"$f":"'Data SHS1 25 years'!V66","v":0},{"$f":"'Data SHS1 25 years'!W66","v":2240531.7085815072},{"$f":"'Data SHS1 25 years'!X66","v":594430.87399226846},{"$f":"'Data SHS1 25 years'!Y66","v":367561.07912468689},{"$f":"'Data SHS1 25 years'!Z66","v":0},{"$f":"'Data SHS1 25 years'!AA66","v":0},{"$f":"'Data SHS1 25 years'!AB66","v":3589255.7729641995},{"$f":"'Data SHS1 25 years'!AC66","v":936279.62294754386},{"$f":"'Data SHS1 25 years'!AD66","v":591960.79354109976},{"$f":"'Data SHS1 25 years'!AE66","v":0},{"$f":"'Data SHS1 25 years'!AF66","v":0}]
["SHS2",{"$f":"'Data SHS2 25 years'!G65","v":0},{"$f":"'Data SHS2 25 years'!H65","v":793500},{"$f":"'Data SHS2 25 years'!I65","v":872850.00000000012},{"$f":"'Data SHS2 25 years'!J65","v":290400.00000000006},{"$f":"'Data SHS2 25 years'!K65","v":0},{"$f":"'Data SHS2 25 years'!L65","v":0},{"$f":"'Data SHS2 25 years'!M65","v":857596.5750000003},{"$f":"'Data SHS2 25 years'!N65","v":943356.23250000062},{"$f":"'Data SHS2 25 years'!O65","v":506666.44600000035},{"$f":"'Data SHS2 25 years'!P65","v":0},{"$f":"'Data SHS2 25 years'!Q65","v":0},{"$f":"'Data SHS2 25 years'!R65","v":1381167.8600032511},{"$f":"'Data SHS2 25 years'!S65","v":1519284.6460035765},{"$f":"'Data SHS2 25 years'!T65","v":815991.37794746109},{"$f":"'Data SHS2 25 years'!U65","v":0},{"$f":"'Data SHS2 25 years'!V65","v":0},{"$f":"'Data SHS2 25 years'!W65","v":2221251.7140867752},{"$f":"'Data SHS2 25 years'!X65","v":2443376.8854954531},{"$f":"'Data SHS2 25 years'!Y65","v":1508759.3800703941},{"$f":"'Data SHS2 25 years'!Z65","v":0},{"$f":"'Data SHS2 25 years'!AA65","v":0},{"$f":"'Data SHS2 25 years'!AB65","v":3559688.4106869134},{"$f":"'Data SHS2 25 years'!AC65","v":3915657.251755605},{"$f":"'Data SHS2 25 years'!AD65","v":1796965.6927144905},{"$f":"'Data SHS2 25 years'!AE65","v":0},{"$f":"'Data SHS2 25 years'!AF65","v":0}]
["SHS1 + SHS2",{"$f":"SUM(B122:B123)","v":0},{"$f":"SUM(C122:C123)","v":1622700},1784970,594013.20000000019,0,0,1722247.1838000007,1894471.9021800011,864684.75161200063,0,0,2782411.2866476765,3060652.4153124443,1392583.4393186439,0,0,4461783.4226682819,3037807.7594877216,1876320.4591950811,0,0,7148944.183651113,4851936.8747031484,2388926.4862555903,0,0]
["Mini grid + SHS1",{"$f":"SUM(B122:B122)","v":0},829200,912120,303613.20000000007,0,0,864650.60880000039,951115.66968000063,358018.30561200029,0,0,1401243.4266444251,1541367.7693088679,576592.06137118279,0,0,2240531.7085815072,594430.87399226846,367561.07912468689,0,0,3589255.7729641995,936279.62294754386,591960.79354109976,0,0]
["Mini grid + SHS2",{"$f":"B123","v":0},{"$f":"C123","v":793500},872850.00000000012,290400.00000000006,0,0,857596.5750000003,943356.23250000062,506666.44600000035,0,0,1381167.8600032511,1519284.6460035765,815991.37794746109,0,0,2221251.7140867752,2443376.8854954531,1508759.3800703941,0,0,3559688.4106869134,3915657.251755605,1796965.6927144905,0,0]
["Total",{"$f":"SUM(B122:B123)","v":0},1622700,1784970,594013.20000000019,0,0,1722247.1838000007,1894471.9021800011,864684.75161200063,0,0,2782411.2866476765,3060652.4153124443,1392583.4393186439,0,0,4461783.4226682819,3037807.7594877216,1876320.4591950811,0,0,7148944.183651113,4851936.8747031484,2388926.4862555903,0,0]
[]
[]
["Summary Opex "]
["PAYG costs ",{"$f":"INDEX($B$98:$AA$103,MATCH($B$3,$A$98:$A$103,0),_xlfn.SEQUENCE(1,COUNTA(B77:AA77)))","v":0},1490700,1639770,434293.20000000007,0,0,3713417.3274000017,4084759.0601400025,1263158.4242200009,0,0,5852416.7372712418,6437658.4109983649,1984993.1797085004,0,0,9227856.4940447696,8280488.1380018573,2796436.2298751967,0,0,14885160.318600534,12639344.119354066,3479070.0877941651,0,0]
["Other Operationnal Costs ",{"$f":"INDEX($B$106:$AA$111,MATCH($B$3,$A$106:$A$111,0),_xlfn.SEQUENCE(1,COUNTA($B$77:$AA$77)))","v":0},264000,290400.00000000006,319440.00000000012,0,0,3729941.1600000015,4102935.2760000024,1882460.7186000017,0,0,5773670.7161826044,6351037.7878008671,2918738.3903505336,0,0,8922602.0898718406,9814862.2988590263,4700657.365043439,0,0,14521308.640619328,15176230.760686178,7086923.3616182823,0,0]
["Total Opex Battery ",{"$f":"INDEX($B$114:$AA$119,MATCH($B$3,$A$114:$A$119,0),_xlfn.SEQUENCE(1,COUNTA($B$77:$AA$77)))","v":0},0,0,0,0,0,4832689.5672000023,5315958.5239200033,1825869.9740160012,0,0,7509506.9201799314,8260457.6121979244,2841909.6636884036,0,0,11737733.176204441,12911506.493824886,4508991.8518365063,0,0,19024552.243142761,19482146.459870145,6478352.3707022956,0,0]
["Total Opex SHS",{"$f":"INDEX($B$122:$AA$127,MATCH($B$3,$A$122:$A$127,0),_xlfn.SEQUENCE(1,COUNTA($B$77:$AA$77)))","v":0},1622700,1784970,594013.20000000019,0,0,1722247.1838000007,1894471.9021800011,864684.75161200063,0,0,2782411.2866476765,3060652.4153124443,1392583.4393186439,0,0,4461783.4226682819,3037807.7594877216,1876320.4591950811,0,0,7148944.183651113,4851936.8747031484,2388926.4862555903,0,0]
["Total Opex ",{"$f":"INDEX($B$89:$AA$95,MATCH($B$3,$A$89:$A$95,0),_xlfn.SEQUENCE(1,COUNTA($B$77:$AA$77)))","v":0},5262055,5854222.2341000009,5144821.0827054232,5090327.0266505703,5694894.973692989,11950862.864655726,13268244.889010273,10187976.637239642,8938498.7848811969,10009474.892158577,19950078.634513721,22171827.77015686,17515417.496850841,15768414.679917265,17673655.380355395,33501735.916946139,35402143.044105157,30058045.916276507,27940551.91062355,31343472.635653216,57312517.180570029,59690247.894833893,51313445.400626086,49717743.646140106,55818379.475172415]
[]
[]
["Kutool Graph"]
[null,{"$f":"'Data Simulation results'!B77","v":2023},{"$f":"'Data Simulation results'!C77","v":2024},{"$f":"'Data Simulation results'!D77","v":2025},{"$f":"'Data Simulation results'!E77","v":2026},{"$f":"'Data Simulation results'!F77","v":2027},{"$f":"'Data Simulation results'!G77","v":2028},{"$f":"'Data Simulation results'!H77","v":2029},{"$f":"'Data Simulation results'!I77","v":2030},{"$f":"'Data Simulation results'!J77","v":2031},{"$f":"'Data Simulation results'!K77","v":2032},{"$f":"'Data Simulation results'!L77","v":2033},{"$f":"'Data Simulation results'!M77","v":2034},{"$f":"'Data Simulation results'!N77","v":2035},{"$f":"'Data Simulation results'!O77","v":2036},{"$f":"'Data Simulation results'!P77","v":2037},{"$f":"'Data Simulation results'!Q77","v":2038},{"$f":"'Data Simulation results'!R77","v":2039},{"$f":"'Data Simulation results'!S77","v":2040},{"$f":"'Data Simulation results'!T77","v":2041},{"$f":"'Data Simulation results'!U77","v":2042},{"$f":"'Data Simulation results'!V77","v":2043},{"$f":"'Data Simulation results'!W77","v":2044},{"$f":"'Data Simulation results'!X77","v":2045},{"$f":"'Data Simulation results'!Y77","v":2046},{"$f":"'Data Simulation results'!Z77","v":2047},{"$f":"'Data Simulation results'!AA77","v":2048}]
[{"$f":"'Data Simulation results'!A131","v":"PAYG costs "},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!B131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!C131,NA())","v":1490700},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!D131,NA())","v":1639770},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!E131,NA())","v":434293.20000000007},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!F131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!G131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!H131,NA())","v":3713417.3274000017},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!I131,NA())","v":4084759.0601400025},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!J131,NA())","v":1263158.4242200009},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!K131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!L131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!M131,NA())","v":5852416.7372712418},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!N131,NA())","v":6437658.4109983649},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!O131,NA())","v":1984993.1797085004},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!P131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!Q131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!R131,NA())","v":9227856.4940447696},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!S131,NA())","v":8280488.1380018573},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!T131,NA())","v":2796436.2298751967},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!U131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!V131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!W131,NA())","v":14885160.318600534},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!X131,NA())","v":12639344.119354066},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!Y131,NA())","v":3479070.0877941651},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!Z131,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB140,'Data Simulation results'!AA131,NA())","v":0},{"$f":"'3. Simulation results'!U137","v":true}]
[{"$f":"'Data Simulation results'!A132","v":"Other Operationnal Costs "},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!B132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!C132,NA())","v":264000},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!D132,NA())","v":290400.00000000006},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!E132,NA())","v":319440.00000000012},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!F132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!G132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!H132,NA())","v":3729941.1600000015},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!I132,NA())","v":4102935.2760000024},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!J132,NA())","v":1882460.7186000017},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!K132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!L132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!M132,NA())","v":5773670.7161826044},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!N132,NA())","v":6351037.7878008671},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!O132,NA())","v":2918738.3903505336},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!P132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!Q132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!R132,NA())","v":8922602.0898718406},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!S132,NA())","v":9814862.2988590263},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!T132,NA())","v":4700657.365043439},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!U132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!V132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!W132,NA())","v":14521308.640619328},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!X132,NA())","v":15176230.760686178},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!Y132,NA())","v":7086923.3616182823},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!Z132,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB141,'Data Simulation results'!AA132,NA())","v":0},{"$f":"'3. Simulation results'!U139","v":true}]
[{"$f":"'Data Simulation results'!A133","v":"Total Opex Battery "},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!B133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!C133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!D133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!E133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!F133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!G133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!H133,NA())","v":4832689.5672000023},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!I133,NA())","v":5315958.5239200033},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!J133,NA())","v":1825869.9740160012},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!K133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!L133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!M133,NA())","v":7509506.9201799314},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!N133,NA())","v":8260457.6121979244},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!O133,NA())","v":2841909.6636884036},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!P133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!Q133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!R133,NA())","v":11737733.176204441},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!S133,NA())","v":12911506.493824886},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!T133,NA())","v":4508991.8518365063},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!U133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!V133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!W133,NA())","v":19024552.243142761},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!X133,NA())","v":19482146.459870145},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!Y133,NA())","v":6478352.3707022956},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!Z133,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB142,'Data Simulation results'!AA133,NA())","v":0},{"$f":"'3. Simulation results'!U141","v":true}]
[{"$f":"'Data Simulation results'!A134","v":"Total Opex SHS"},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!B134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!C134,NA())","v":1622700},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!D134,NA())","v":1784970},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!E134,NA())","v":594013.20000000019},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!F134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!G134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!H134,NA())","v":1722247.1838000007},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!I134,NA())","v":1894471.9021800011},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!J134,NA())","v":864684.75161200063},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!K134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!L134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!M134,NA())","v":2782411.2866476765},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!N134,NA())","v":3060652.4153124443},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!O134,NA())","v":1392583.4393186439},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!P134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!Q134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!R134,NA())","v":4461783.4226682819},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!S134,NA())","v":3037807.7594877216},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!T134,NA())","v":1876320.4591950811},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!U134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!V134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!W134,NA())","v":7148944.183651113},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!X134,NA())","v":4851936.8747031484},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!Y134,NA())","v":2388926.4862555903},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!Z134,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB143,'Data Simulation results'!AA134,NA())","v":0},{"$f":"'3. Simulation results'!U143","v":true}]
[{"$f":"'Data Simulation results'!A135","v":"Total Opex "},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!B135,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!C135,NA())","v":5262055},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!D135,NA())","v":5854222.2341000009},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!E135,NA())","v":5144821.0827054232},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!F135,NA())","v":5090327.0266505703},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!G135,NA())","v":5694894.973692989},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!H135,NA())","v":11950862.864655726},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!I135,NA())","v":13268244.889010273},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!J135,NA())","v":10187976.637239642},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!K135,NA())","v":8938498.7848811969},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!L135,NA())","v":10009474.892158577},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!M135,NA())","v":19950078.634513721},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!N135,NA())","v":22171827.77015686},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!O135,NA())","v":17515417.496850841},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!P135,NA())","v":15768414.679917265},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!Q135,NA())","v":17673655.380355395},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!R135,NA())","v":33501735.916946139},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!S135,NA())","v":35402143.044105157},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!T135,NA())","v":30058045.916276507},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!U135,NA())","v":27940551.91062355},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!V135,NA())","v":31343472.635653216},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!W135,NA())","v":57312517.180570029},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!X135,NA())","v":59690247.894833893},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!Y135,NA())","v":51313445.400626086},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!Z135,NA())","v":49717743.646140106},{"$f":"IF('Data Simulation results'!$AB144,'Data Simulation results'!AA135,NA())","v":55818379.475172415},{"$f":"'3. Simulation results'!U145","v":true}]
[]
[]
["Capex"]
[]
[null,{"$f":"'11. Summary of values'!G10","v":2023},{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[{"$f":"'11. Summary of values'!F55","v":"Mini grid"},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!G55,NA())","v":85828860},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!H55,NA())","v":44000},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!I55,NA())","v":96800.000000000015},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!J55,NA())","v":53240.000000000015},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!K55,NA())","v":58564.000000000022},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!L55,NA())","v":128840.80000000006},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!M55,NA())","v":70862.440000000046},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!N55,NA())","v":30058961.267500021},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!O55,NA())","v":85743.552400000059},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!P55,NA())","v":10386759.578855006},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!Q55,NA())","v":103749.6984040001},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!R55,NA())","v":33096153.790876031},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!S55,NA())","v":251074.27013768029},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!T55,NA())","v":53113192.633437887},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!U55,NA())","v":303799.86686659319},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!V55,NA())","v":334179.85355325253},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!W55,NA())","v":367597.83890857775},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!X55,NA())","v":22062762.793994196},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!Y55,NA())","v":444793.38507937914},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!Z55,NA())","v":94337897.01667957},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AA55,NA())","v":538199.99594604876},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AB55,NA())","v":85842899.353394777},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AC55,NA())","v":651221.99509471911},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AD55,NA())","v":716344.19460419111},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AE55,NA())","v":787978.61406461021},{"$f":"IF('Data Simulation results'!$AB150,'11. Summary of values'!AF55,NA())","v":213985442.38192075},{"$f":"'3. Simulation results'!K154","v":true}]
[{"$f":"'11. Summary of values'!F56","v":"SHS1"},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!G56,NA())","v":7266000},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!H56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!I56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!J56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!K56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!L56,NA())","v":1444575.1928454007},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!M56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!N56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!O56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!P56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!Q56,NA())","v":2660205.9372465387},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!R56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!S56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!T56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!U56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!V56,NA())","v":4271426.2431864953},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!W56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!X56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!Y56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!Z56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AA56,NA())","v":7216910.4234091127},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AB56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AC56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AD56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AE56,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB151,'11. Summary of values'!AF56,NA())","v":0},{"$f":"'3. Simulation results'!K156","v":true}]
[{"$f":"'11. Summary of values'!F57","v":"SHS2"},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!G57,NA())","v":15670000},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!H57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!I57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!J57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!K57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!L57,NA())","v":4172675.6444140016},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!M57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!N57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!O57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!P57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!Q57,NA())","v":6273399.9012725893},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!R57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!S57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!T57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!U57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!V57,NA())","v":9134483.0813073888},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!W57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!X57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!Y57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!Z57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AA57,NA())","v":13889850.492461134},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AB57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AC57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AD57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AE57,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB152,'11. Summary of values'!AF57,NA())","v":0},{"$f":"'3. Simulation results'!K158","v":true}]
[{"$f":"'11. Summary of values'!F58","v":"SHS1 + SHS2"},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!G58,NA())","v":22936000},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!H58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!I58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!J58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!K58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!L58,NA())","v":5617250.8372594025},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!M58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!N58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!O58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!P58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!Q58,NA())","v":8933605.838519128},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!R58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!S58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!T58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!U58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!V58,NA())","v":13405909.324493885},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!W58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!X58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!Y58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!Z58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AA58,NA())","v":21106760.915870246},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AB58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AC58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AD58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AE58,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB153,'11. Summary of values'!AF58,NA())","v":0},{"$f":"'3. Simulation results'!K160","v":true}]
[{"$f":"'11. Summary of values'!F59","v":"Mini grid + SHS1"},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!G59,NA())","v":93094860},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!H59,NA())","v":44000},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!I59,NA())","v":96800.000000000015},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!J59,NA())","v":53240.000000000015},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!K59,NA())","v":58564.000000000022},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!L59,NA())","v":1573415.9928454007},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!M59,NA())","v":70862.440000000046},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!N59,NA())","v":30058961.267500021},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!O59,NA())","v":85743.552400000059},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!P59,NA())","v":10386759.578855006},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!Q59,NA())","v":2763955.6356505388},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!R59,NA())","v":33096153.790876031},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!S59,NA())","v":251074.27013768029},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!T59,NA())","v":53113192.633437887},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!U59,NA())","v":303799.86686659319},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!V59,NA())","v":4605606.0967397476},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!W59,NA())","v":367597.83890857775},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!X59,NA())","v":22062762.793994196},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!Y59,NA())","v":444793.38507937914},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!Z59,NA())","v":94337897.01667957},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AA59,NA())","v":7755110.4193551615},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AB59,NA())","v":85842899.353394777},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AC59,NA())","v":651221.99509471911},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AD59,NA())","v":716344.19460419111},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AE59,NA())","v":787978.61406461021},{"$f":"IF('Data Simulation results'!$AB154,'11. Summary of values'!AF59,NA())","v":213985442.38192075},{"$f":"'3. Simulation results'!K162","v":true}]
[{"$f":"'11. Summary of values'!F60","v":"Mini grid + SHS2"},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!G60,NA())","v":101498860},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!H60,NA())","v":44000},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!I60,NA())","v":96800.000000000015},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!J60,NA())","v":53240.000000000015},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!K60,NA())","v":58564.000000000022},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!L60,NA())","v":4301516.4444140019},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!M60,NA())","v":70862.440000000046},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!N60,NA())","v":30058961.267500021},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!O60,NA())","v":85743.552400000059},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!P60,NA())","v":10386759.578855006},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!Q60,NA())","v":6377149.5996765895},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!R60,NA())","v":33096153.790876031},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!S60,NA())","v":251074.27013768029},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!T60,NA())","v":53113192.633437887},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!U60,NA())","v":303799.86686659319},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!V60,NA())","v":9468662.9348606411},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!W60,NA())","v":367597.83890857775},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!X60,NA())","v":22062762.793994196},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!Y60,NA())","v":444793.38507937914},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!Z60,NA())","v":94337897.01667957},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AA60,NA())","v":14428050.488407183},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AB60,NA())","v":85842899.353394777},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AC60,NA())","v":651221.99509471911},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AD60,NA())","v":716344.19460419111},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AE60,NA())","v":787978.61406461021},{"$f":"IF('Data Simulation results'!$AB155,'11. Summary of values'!AF60,NA())","v":213985442.38192075},{"$f":"'3. Simulation results'!K164","v":true}]
[{"$f":"'11. Summary of values'!F61","v":"Total"},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!G61,NA())","v":108764860},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!H61,NA())","v":44000},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!I61,NA())","v":96800.000000000015},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!J61,NA())","v":53240.000000000015},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!K61,NA())","v":58564.000000000022},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!L61,NA())","v":5746091.6372594023},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!M61,NA())","v":70862.440000000046},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!N61,NA())","v":30058961.267500021},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!O61,NA())","v":85743.552400000059},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!P61,NA())","v":10386759.578855006},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!Q61,NA())","v":9037355.5369231291},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!R61,NA())","v":33096153.790876031},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!S61,NA())","v":251074.27013768029},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!T61,NA())","v":53113192.633437887},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!U61,NA())","v":303799.86686659319},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!V61,NA())","v":13740089.178047135},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!W61,NA())","v":367597.83890857775},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!X61,NA())","v":22062762.793994196},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!Y61,NA())","v":444793.38507937914},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!Z61,NA())","v":94337897.01667957},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AA61,NA())","v":21644960.911816295},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AB61,NA())","v":85842899.353394777},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AC61,NA())","v":651221.99509471911},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AD61,NA())","v":716344.19460419111},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AE61,NA())","v":787978.61406461021},{"$f":"IF('Data Simulation results'!$AB156,'11. Summary of values'!AF61,NA())","v":213985442.38192075},{"$f":"'3. Simulation results'!K166","v":true}]
[]
[]
["Net Cash Flows"]
[null,{"$f":"'11. Summary of values'!G10","v":2023},{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[{"$f":"'11. Summary of values'!F82","v":"Mini grid"},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!G82,NA())","v":-85547660},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!H82,NA())","v":3076351},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!I82,NA())","v":3681544.382083999},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!J82,NA())","v":4453012.1291438788},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!K82,NA())","v":5359928.9397455668},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!L82,NA())","v":6351768.1399933277},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!M82,NA())","v":7652817.7124856506},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!N82,NA())","v":-20823132.092561424},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!O82,NA())","v":10869031.838773074},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!P82,NA())","v":2668682.4646352846},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!Q82,NA())","v":15416919.463555485},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!R82,NA())","v":-14704306.200630926},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!S82,NA())","v":21578089.97626619},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!T82,NA())","v":-27281426.566132862},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!U82,NA())","v":30287990.176396281},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!V82,NA())","v":35836318.217376649},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!W82,NA())","v":42415522.673837677},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!X82,NA())","v":28446255.230933726},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!Y82,NA())","v":59117320.131972127},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!Z82,NA())","v":-24028683.468753468},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AA82,NA())","v":82321582.320957512},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AB82,NA())","v":11816431.434943751},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AC82,NA())","v":114320608.70460136},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AD82,NA())","v":134647242.4050585},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AE82,NA())","v":158443775.05486894},{"$f":"IF('Data Simulation results'!$AB161,'11. Summary of values'!AF82,NA())","v":-26686059.423051789},{"$f":"'3. Simulation results'!N178","v":true}]
[{"$f":"'11. Summary of values'!F83","v":"SHS1"},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!G83,NA())","v":-6558369.0767999999},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!H83,NA())","v":3936030.1836679243},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!I83,NA())","v":3873010.9836679241},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!J83,NA())","v":826694.89474415081},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!K83,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!L83,NA())","v":-1773081.4800719067},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!M83,NA())","v":1754796.4092160561},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!N83,NA())","v":1595403.8479936556},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!O83,NA())","v":188257.69274299618},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!P83,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!Q83,NA())","v":-2602491.1228954988},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!R83,NA())","v":2699960.9980833996},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!S83,NA())","v":2448556.3889060006},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!T83,NA())","v":214459.14381688135},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!U83,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!V83,NA())","v":-3778672.2097145729},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!W83,NA())","v":3561441.4112280933},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!X83,NA())","v":4585499.0788243031},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!Y83,NA())","v":679614.63131474052},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!Z83,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AA83,NA())","v":-5976301.3130436223},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AB83,NA())","v":5413163.5742071476},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AC83,NA())","v":7346229.7089302856},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AD83,NA())","v":1331738.7242616506},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AE83,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB162,'11. Summary of values'!AF83,NA())","v":0},{"$f":"'3. Simulation results'!N180","v":true}]
[{"$f":"'11. Summary of values'!F84","v":"SHS2"},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!G84,NA())","v":-14330367},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!H84,NA())","v":8077761.8399999999},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!I84,NA())","v":8017455.8399999999},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!J84,NA())","v":1708367.52},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!K84,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!L84,NA())","v":-888254.37314160261},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!M84,NA())","v":16766211.038199302},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!N84,NA())","v":16501646.118459303},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!O84,NA())","v":3753976.3777907593},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!P84,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!Q84,NA())","v":-2057680.2117427753},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!R84,NA())","v":22862128.586166568},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!S84,NA())","v":22449350.036096413},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!T84,NA())","v":5097439.9537047455},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!U84,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!V84,NA())","v":-3301366.1283102026},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!W84,NA())","v":30430629.526988562},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!X84,NA())","v":29787512.930569835},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!Y84,NA())","v":7965618.2044210052},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!Z84,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AA84,NA())","v":-4273751.2360194447},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AB84,NA())","v":50194051.769795313},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AC84,NA())","v":49718935.540874086},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AD84,NA())","v":11519052.691799529},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AE84,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB163,'11. Summary of values'!AF84,NA())","v":0},{"$f":"'3. Simulation results'!N182","v":true}]
[{"$f":"'11. Summary of values'!F85","v":"SHS1 + SHS2"},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!G85,NA())","v":-20888736.0768},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!H85,NA())","v":12013792.023667924},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!I85,NA())","v":11890466.823667925},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!J85,NA())","v":2535062.4147441508},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!K85,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!L85,NA())","v":-2661335.8532135095},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!M85,NA())","v":18521007.447415359},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!N85,NA())","v":18097049.96645296},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!O85,NA())","v":3942234.0705337557},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!P85,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!Q85,NA())","v":-4660171.3346382743},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!R85,NA())","v":25562089.584249966},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!S85,NA())","v":24897906.425002415},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!T85,NA())","v":5311899.0975216273},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!U85,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!V85,NA())","v":-7080038.3380247755},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!W85,NA())","v":33992070.938216656},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!X85,NA())","v":34373012.009394139},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!Y85,NA())","v":8645232.8357357457},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!Z85,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AA85,NA())","v":-10250052.549063068},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AB85,NA())","v":55607215.344002463},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AC85,NA())","v":57065165.24980437},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AD85,NA())","v":12850791.41606118},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AE85,NA())","v":0},{"$f":"IF('Data Simulation results'!$AB164,'11. Summary of values'!AF85,NA())","v":0},{"$f":"'3. Simulation results'!N184","v":true}]
[{"$f":"'11. Summary of values'!F86","v":"Mini grid + SHS1"},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!G86,NA())","v":-92106029.076800004},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!H86,NA())","v":7012381.1836679243},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!I86,NA())","v":7554555.3657519231},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!J86,NA())","v":5279707.0238880292},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!K86,NA())","v":5359928.9397455668},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!L86,NA())","v":4578686.6599214207},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!M86,NA())","v":9407614.1217017062},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!N86,NA())","v":-19227728.244567767},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!O86,NA())","v":11057289.53151607},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!P86,NA())","v":2668682.4646352846},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!Q86,NA())","v":12814428.340659987},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!R86,NA())","v":-12004345.202547526},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!S86,NA())","v":24026646.365172192},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!T86,NA())","v":-27066967.422315981},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!U86,NA())","v":30287990.176396281},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!V86,NA())","v":32057646.007662077},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!W86,NA())","v":45976964.085065767},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!X86,NA())","v":33031754.30975803},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!Y86,NA())","v":59796934.763286866},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!Z86,NA())","v":-24028683.468753468},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AA86,NA())","v":76345281.007913888},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AB86,NA())","v":17229595.0091509},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AC86,NA())","v":121666838.41353165},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AD86,NA())","v":135978981.12932014},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AE86,NA())","v":158443775.05486894},{"$f":"IF('Data Simulation results'!$AB165,'11. Summary of values'!AF86,NA())","v":-26686059.423051789},{"$f":"'3. Simulation results'!N186","v":true}]
[{"$f":"'11. Summary of values'!F87","v":"Mini grid + SHS2"},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!G87,NA())","v":-99878027},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!H87,NA())","v":11154112.84},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!I87,NA())","v":11699000.222083999},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!J87,NA())","v":6161379.6491438784},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!K87,NA())","v":5359928.9397455668},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!L87,NA())","v":5463513.7668517251},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!M87,NA())","v":24419028.750684954},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!N87,NA())","v":-4321485.9741021208},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!O87,NA())","v":14623008.216563832},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!P87,NA())","v":2668682.4646352846},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!Q87,NA())","v":13359239.251812709},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!R87,NA())","v":8157822.3855356425},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!S87,NA())","v":44027440.012362599},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!T87,NA())","v":-22183986.612428118},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!U87,NA())","v":30287990.176396281},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!V87,NA())","v":32534952.089066446},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!W87,NA())","v":72846152.200826243},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!X87,NA())","v":58233768.161503561},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!Y87,NA())","v":67082938.336393133},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!Z87,NA())","v":-24028683.468753468},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AA87,NA())","v":78047831.084938064},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AB87,NA())","v":62010483.204739064},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AC87,NA())","v":164039544.24547544},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AD87,NA())","v":146166295.09685802},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AE87,NA())","v":158443775.05486894},{"$f":"IF('Data Simulation results'!$AB166,'11. Summary of values'!AF87,NA())","v":-26686059.423051789},{"$f":"'3. Simulation results'!N188","v":true}]
[{"$f":"'11. Summary of values'!F88","v":"Total"},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!G88,NA())","v":-106436396.0768},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!H88,NA())","v":15090143.023667924},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!I88,NA())","v":15572011.205751922},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!J88,NA())","v":6988074.5438880287},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!K88,NA())","v":5359928.9397455668},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!L88,NA())","v":3690432.2867798181},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!M88,NA())","v":26173825.159901008},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!N88,NA())","v":-2726082.1261084639},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!O88,NA())","v":14811265.909306828},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!P88,NA())","v":2668682.4646352846},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!Q88,NA())","v":10756748.128917212},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!R88,NA())","v":10857783.383619042},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!S88,NA())","v":46475996.401268601},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!T88,NA())","v":-21969527.468611237},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!U88,NA())","v":30287990.176396281},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!V88,NA())","v":28756279.879351873},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!W88,NA())","v":76407593.612054333},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!X88,NA())","v":62819267.240327865},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!Y88,NA())","v":67762552.967707872},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!Z88,NA())","v":-24028683.468753468},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AA88,NA())","v":72071529.77189444},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AB88,NA())","v":67423646.778946221},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AC88,NA())","v":171385773.95440573},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AD88,NA())","v":147498033.82111967},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AE88,NA())","v":158443775.05486894},{"$f":"IF('Data Simulation results'!$AB167,'11. Summary of values'!AF88,NA())","v":-26686059.423051789},{"$f":"'3. Simulation results'!N190","v":true}]
[]
[]
["Cumulated Cash Flow"]
[null,{"$f":"'11. Summary of values'!G10","v":2023},{"$f":"'11. Summary of values'!H10","v":2024},{"$f":"'11. Summary of values'!I10","v":2025},{"$f":"'11. Summary of values'!J10","v":2026},{"$f":"'11. Summary of values'!K10","v":2027},{"$f":"'11. Summary of values'!L10","v":2028},{"$f":"'11. Summary of values'!M10","v":2029},{"$f":"'11. Summary of values'!N10","v":2030},{"$f":"'11. Summary of values'!O10","v":2031},{"$f":"'11. Summary of values'!P10","v":2032},{"$f":"'11. Summary of values'!Q10","v":2033},{"$f":"'11. Summary of values'!R10","v":2034},{"$f":"'11. Summary of values'!S10","v":2035},{"$f":"'11. Summary of values'!T10","v":2036},{"$f":"'11. Summary of values'!U10","v":2037},{"$f":"'11. Summary of values'!V10","v":2038},{"$f":"'11. Summary of values'!W10","v":2039},{"$f":"'11. Summary of values'!X10","v":2040},{"$f":"'11. Summary of values'!Y10","v":2041},{"$f":"'11. Summary of values'!Z10","v":2042},{"$f":"'11. Summary of values'!AA10","v":2043},{"$f":"'11. Summary of values'!AB10","v":2044},{"$f":"'11. Summary of values'!AC10","v":2045},{"$f":"'11. Summary of values'!AD10","v":2046},{"$f":"'11. Summary of values'!AE10","v":2047},{"$f":"'11. Summary of values'!AF10","v":2048}]
[{"$f":"'11. Summary of values'!F91","v":"Mini grid"},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!G91,NA())","v":-85547660},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!H91,NA())","v":-82471309},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!I91,NA())","v":-78789764.617916003},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!J91,NA())","v":-74336752.488772124},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!K91,NA())","v":-68976823.549026564},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!L91,NA())","v":-62625055.409033239},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!M91,NA())","v":-54972237.69654759},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!N91,NA())","v":-75795369.789109021},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!O91,NA())","v":-64926337.95033595},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!P91,NA())","v":-62257655.485700667},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!Q91,NA())","v":-46840736.022145182},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!R91,NA())","v":-61545042.222776107},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!S91,NA())","v":-39966952.246509917},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!T91,NA())","v":-67248378.812642783},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!U91,NA())","v":-36960388.636246502},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!V91,NA())","v":-1124070.418869853},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!W91,NA())","v":41291452.254967824},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!X91,NA())","v":69737707.485901549},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!Y91,NA())","v":128855027.61787367},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!Z91,NA())","v":104826344.1491202},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AA91,NA())","v":187147926.47007769},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AB91,NA())","v":198964357.90502143},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AC91,NA())","v":313284966.60962278},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AD91,NA())","v":447932209.01468128},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AE91,NA())","v":606375984.06955028},{"$f":"IF('Data Simulation results'!$AB172,'11. Summary of values'!AF91,NA())","v":579689924.64649844},{"$f":"'3. Simulation results'!N200","v":true}]
[{"$f":"'11. Summary of values'!F92","v":"SHS1"},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!G92,NA())","v":-6558369.0767999999},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!H92,NA())","v":-2622338.8931320757},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!I92,NA())","v":1250672.0905358484},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!J92,NA())","v":2077366.9852799992},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!K92,NA())","v":2077366.9852799992},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!L92,NA())","v":304285.50520809251},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!M92,NA())","v":2059081.9144241486},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!N92,NA())","v":3654485.7624178044},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!O92,NA())","v":3842743.4551608008},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!P92,NA())","v":3842743.4551608008},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!Q92,NA())","v":1240252.3322653021},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!R92,NA())","v":3940213.3303487017},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!S92,NA())","v":6388769.7192547023},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!T92,NA())","v":6603228.8630715832},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!U92,NA())","v":6603228.8630715832},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!V92,NA())","v":2824556.6533570103},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!W92,NA())","v":6385998.0645851037},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!X92,NA())","v":10971497.143409407},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!Y92,NA())","v":11651111.774724148},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!Z92,NA())","v":11651111.774724148},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AA92,NA())","v":5674810.4616805259},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AB92,NA())","v":11087974.035887673},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AC92,NA())","v":18434203.744817957},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AD92,NA())","v":19765942.469079606},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AE92,NA())","v":19765942.469079606},{"$f":"IF('Data Simulation results'!$AB173,'11. Summary of values'!AF92,NA())","v":19765942.469079606},{"$f":"'3. Simulation results'!N202","v":true}]
[{"$f":"'11. Summary of values'!F93","v":"SHS2"},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!G93,NA())","v":-14330367},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!H93,NA())","v":-6252605.1600000001},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!I93,NA())","v":1764850.6799999997},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!J93,NA())","v":3473218.1999999997},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!K93,NA())","v":3473218.1999999997},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!L93,NA())","v":2584963.8268583971},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!M93,NA())","v":19351174.865057699},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!N93,NA())","v":35852820.983517006},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!O93,NA())","v":39606797.361307763},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!P93,NA())","v":39606797.361307763},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!Q93,NA())","v":37549117.149564989},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!R93,NA())","v":60411245.735731557},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!S93,NA())","v":82860595.771827966},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!T93,NA())","v":87958035.725532711},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!U93,NA())","v":87958035.725532711},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!V93,NA())","v":84656669.597222507},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!W93,NA())","v":115087299.12421107},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!X93,NA())","v":144874812.0547809},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!Y93,NA())","v":152840430.25920191},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!Z93,NA())","v":152840430.25920191},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AA93,NA())","v":148566679.02318248},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AB93,NA())","v":198760730.79297781},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AC93,NA())","v":248479666.3338519},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AD93,NA())","v":259998719.02565143},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AE93,NA())","v":259998719.02565143},{"$f":"IF('Data Simulation results'!$AB174,'11. Summary of values'!AF93,NA())","v":259998719.02565143},{"$f":"'3. Simulation results'!N204","v":true}]
[{"$f":"'11. Summary of values'!F94","v":"SHS1 + SHS2"},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!G94,NA())","v":-20888736.0768},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!H94,NA())","v":-8874944.0531320758},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!I94,NA())","v":3015522.7705358481},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!J94,NA())","v":5550585.1852799989},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!K94,NA())","v":5550585.1852799989},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!L94,NA())","v":2889249.3320664894},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!M94,NA())","v":21410256.779481847},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!N94,NA())","v":39507306.745934814},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!O94,NA())","v":43449540.816468567},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!P94,NA())","v":43449540.816468567},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!Q94,NA())","v":38789369.481830291},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!R94,NA())","v":64351459.066080257},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!S94,NA())","v":89249365.491082668},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!T94,NA())","v":94561264.588604301},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!U94,NA())","v":94561264.588604301},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!V94,NA())","v":87481226.250579521},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!W94,NA())","v":121473297.18879618},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!X94,NA())","v":155846309.1981903},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!Y94,NA())","v":164491542.03392607},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!Z94,NA())","v":164491542.03392607},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AA94,NA())","v":154241489.48486301},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AB94,NA())","v":209848704.82886547},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AC94,NA())","v":266913870.07866985},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AD94,NA())","v":279764661.49473101},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AE94,NA())","v":279764661.49473101},{"$f":"IF('Data Simulation results'!$AB175,'11. Summary of values'!AF94,NA())","v":279764661.49473101},{"$f":"'3. Simulation results'!N206","v":true}]
[{"$f":"'11. Summary of values'!F95","v":"Mini grid + SHS1"},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!G95,NA())","v":-92106029.076800004},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!H95,NA())","v":-85093647.893132076},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!I95,NA())","v":-77539092.527380154},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!J95,NA())","v":-72259385.503492132},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!K95,NA())","v":-66899456.563746564},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!L95,NA())","v":-62320769.903825149},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!M95,NA())","v":-52913155.782123439},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!N95,NA())","v":-72140884.026691213},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!O95,NA())","v":-61083594.495175146},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!P95,NA())","v":-58414912.030539863},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!Q95,NA())","v":-45600483.689879879},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!R95,NA())","v":-57604828.892427407},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!S95,NA())","v":-33578182.527255215},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!T95,NA())","v":-60645149.9495712},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!U95,NA())","v":-30357159.773174919},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!V95,NA())","v":1700486.2344871573},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!W95,NA())","v":47677450.319552928},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!X95,NA())","v":80709204.629310951},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!Y95,NA())","v":140506139.39259782},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!Z95,NA())","v":116477455.92384434},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AA95,NA())","v":192822736.93175822},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AB95,NA())","v":210052331.94090909},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AC95,NA())","v":331719170.35444075},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AD95,NA())","v":467698151.48376089},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AE95,NA())","v":626141926.53862989},{"$f":"IF('Data Simulation results'!$AB176,'11. Summary of values'!AF95,NA())","v":599455867.11557806},{"$f":"'3. Simulation results'!N208","v":true}]
[{"$f":"'11. Summary of values'!F96","v":"Mini grid + SHS2"},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!G96,NA())","v":-99878027},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!H96,NA())","v":-88723914.159999996},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!I96,NA())","v":-77024913.937916011},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!J96,NA())","v":-70863534.288772121},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!K96,NA())","v":-65503605.349026561},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!L96,NA())","v":-60040091.582174845},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!M96,NA())","v":-35621062.831489891},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!N96,NA())","v":-39942548.805592015},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!O96,NA())","v":-25319540.589028187},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!P96,NA())","v":-22650858.124392904},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!Q96,NA())","v":-9291618.872580193},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!R96,NA())","v":-1133796.4870445505},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!S96,NA())","v":42893643.525318049},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!T96,NA())","v":20709656.912889928},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!U96,NA())","v":50997647.089286208},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!V96,NA())","v":83532599.178352654},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!W96,NA())","v":156378751.37917888},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!X96,NA())","v":214612519.54068244},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!Y96,NA())","v":281695457.87707555},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!Z96,NA())","v":257666774.4083221},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AA96,NA())","v":335714605.49326015},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AB96,NA())","v":397725088.69799924},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AC96,NA())","v":561764632.94347465},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AD96,NA())","v":707930928.04033267},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AE96,NA())","v":866374703.09520173},{"$f":"IF('Data Simulation results'!$AB177,'11. Summary of values'!AF96,NA())","v":839688643.6721499},{"$f":"'3. Simulation results'!N210","v":true}]
[{"$f":"'11. Summary of values'!F97","v":"Total"},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!G97,NA())","v":-106436396.0768},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!H97,NA())","v":-91346253.053132072},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!I97,NA())","v":-75774241.847380161},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!J97,NA())","v":-68786167.303492129},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!K97,NA())","v":-63426238.363746561},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!L97,NA())","v":-59735806.076966755},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!M97,NA())","v":-33561980.91706574},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!N97,NA())","v":-36288063.043174207},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!O97,NA())","v":-21476797.133867383},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!P97,NA())","v":-18808114.6692321},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!Q97,NA())","v":-8051366.5403148904},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!R97,NA())","v":2806416.8433041498},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!S97,NA())","v":49282413.244572751},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!T97,NA())","v":27312885.775961511},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!U97,NA())","v":57600875.952357791},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!V97,NA())","v":86357155.831709668},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!W97,NA())","v":162764749.443764},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!X97,NA())","v":225584016.68409187},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!Y97,NA())","v":293346569.65179974},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!Z97,NA())","v":269317886.18304622},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AA97,NA())","v":341389415.95494068},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AB97,NA())","v":408813062.7338869},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AC97,NA())","v":580198836.68829262},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AD97,NA())","v":727696870.50941229},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AE97,NA())","v":886140645.56428134},{"$f":"IF('Data Simulation results'!$AB178,'11. Summary of values'!AF97,NA())","v":859454586.14122951},{"$f":"'3. Simulation results'!N212","v":true}]

{"sheet":"3. Simulation results","index":3,"n_rows":212,"n_cols":34,"rows_kept":212,"cut":false,"hidden":false,"merged":[[3,1,3,4],[10,2,20,12],[4,2,6,14],[0,0,2,16383],[23,9,25,12]]}
[]
[]
[]
[]
[null,null,"This is where all the main results are displayed. The end user can analyse the different graphs (Number of users, OPEX, CAPEX, Revenue, Net cash flow, and Cumulated cash flow). They can use the filters to display only what he wants on the graphs (Mini-grid, SHS1, SHS2, or the Total). Then, it is possible to find the WACC, NPV, and IRR of the project There are 7 scenarios the end user can analyze: Mini-grid, SHS1, SHS2, SHS1 + SHS2, Mini-grid + SHS1, Mini-grid + SHS2, and Total.\nThe end user can select the scenario he wants to analyze thanks to the graphs, KPI calculation, and value table. "]
[]
[]
[null,null,null,"PLEASE NOTE THAT THE RESULTS WILL ONLY BE DISPLAYED IF ALL THE REQUIRED FIELDS IN THE CONTROL TABLE HAVE BEEN FILLED"]
[]
[null,"General Commands"]
[null,null,"This section display the KPIs for 7 different scenarios:\n1. Mini grid\n2. SHS1\n3. SHS2\n4. SHS1 + SHS2\n5. Mini grid + SHS1\n6. Mini grid + SHS2\n7. Total (Mini grid + SHS1 + SHS2)\nPlease select the scenario you want to see in the drop-down list below.\nThe corresponding KPIs are displayed in the purple cells. If you click on the plus icons, different types are cash flows appear so that you have more details.\nThis section will allow you to compare the profitability of these 7 scenarios."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Select one of the scenarios",null,null,null,"Total",null,"Generate a report"]
[null,null,null,null,null,null,null,null,null,"Click on the following button, and it will generate a report including the most important KPIs, investment and revenue about the chosen scenario"]
[]
[]
[]
[null,"Project Performance, KPIs for different scenarios"]
[]
[null,null,null,"WACC",null,null,null,{"$f":"'11. Summary of values'!G160","v":0.11270000000000001}]
[null,null,null,"Net Cash Flow [NGN]",null,null,null,null,{"$f":"'11. Summary of values'!G154","v":-106436396.0768},{"$f":"'11. Summary of values'!H154","v":15090143.023667924},{"$f":"'11. Summary of values'!I154","v":15572011.205751922},{"$f":"'11. Summary of values'!J154","v":6988074.5438880287},{"$f":"'11. Summary of values'!K154","v":5359928.9397455668},{"$f":"'11. Summary of values'!L154","v":3690432.2867798181},{"$f":"'11. Summary of values'!M154","v":26173825.159901008},{"$f":"'11. Summary of values'!N154","v":-2726082.1261084639},{"$f":"'11. Summary of values'!O154","v":14811265.909306828},{"$f":"'11. Summary of values'!P154","v":2668682.4646352846},{"$f":"'11. Summary of values'!Q154","v":10756748.128917212},{"$f":"'11. Summary of values'!R154","v":10857783.383619042},{"$f":"'11. Summary of values'!S154","v":46475996.401268601},{"$f":"'11. Summary of values'!T154","v":-21969527.468611237},{"$f":"'11. Summary of values'!U154","v":30287990.176396281},{"$f":"'11. Summary of values'!V154","v":28756279.879351873},{"$f":"'11. Summary of values'!W154","v":76407593.612054333},{"$f":"'11. Summary of values'!X154","v":62819267.240327865},{"$f":"'11. Summary of values'!Y154","v":67762552.967707872},{"$f":"'11. Summary of values'!Z154","v":-24028683.468753468},{"$f":"'11. Summary of values'!AA154","v":72071529.77189444},{"$f":"'11. Summary of values'!AB154","v":67423646.778946221},{"$f":"'11. Summary of values'!AC154","v":171385773.95440573},{"$f":"'11. Summary of values'!AD154","v":147498033.82111967},{"$f":"'11. Summary of values'!AE154","v":158443775.05486894},{"$f":"'11. Summary of values'!AF154","v":-26686059.423051789}]
[null,null,null,"Discounted Net Cash Flow [NGN]",null,null,null,null,{"$f":"'11. Summary of values'!G156","v":-106436396.0768},{"$f":"'11. Summary of values'!H156","v":13561735.439622471},{"$f":"'11. Summary of values'!I156","v":12577332.187217025},{"$f":"'11. Summary of values'!J156","v":5072514.1237181453},{"$f":"'11. Summary of values'!K156","v":3496605.8497369392},{"$f":"'11. Summary of values'!L156","v":2163648.9631615365},{"$f":"'11. Summary of values'!M156","v":13791092.415380072},{"$f":"'11. Summary of values'!N156","v":-1290899.1621868976},{"$f":"'11. Summary of values'!O156","v":6303292.7011092883},{"$f":"'11. Summary of values'!P156","v":1020690.5867623423},{"$f":"'11. Summary of values'!Q156","v":3697431.3496588184},{"$f":"'11. Summary of values'!R156","v":3354147.8675449947},{"$f":"'11. Summary of values'!S156","v":12903028.389736362},{"$f":"'11. Summary of values'!T156","v":-5481577.6604929632},{"$f":"'11. Summary of values'!U156","v":6791680.121834564},{"$f":"'11. Summary of values'!V156","v":5795105.9594291346},{"$f":"'11. Summary of values'!W156","v":13838439.309233256},{"$f":"'11. Summary of values'!X156","v":10225048.329547524},{"$f":"'11. Summary of values'!Y156","v":9912522.2439211011},{"$f":"'11. Summary of values'!Z156","v":-3158975.8337230245},{"$f":"'11. Summary of values'!AA156","v":8515339.7311060708},{"$f":"'11. Summary of values'!AB156","v":7159330.1418841081},{"$f":"'11. Summary of values'!AC156","v":16355236.66896701},{"$f":"'11. Summary of values'!AD156","v":12649990.693604402},{"$f":"'11. Summary of values'!AE156","v":12212401.337380357},{"$f":"'11. Summary of values'!AF156","v":-1848554.4504680547}]
[null,null,null,"NPV [NGN]",null,null,null,{"$f":"SUM(I32:AH32)","v":63180211.226884589}]
[null,null,null,"Cummulated Cash Flow [NGN]",null,null,null,null,{"$f":"'11. Summary of values'!G155","v":-106436396.0768},{"$f":"'11. Summary of values'!H155","v":-91346253.053132072},{"$f":"'11. Summary of values'!I155","v":-75774241.847380161},{"$f":"'11. Summary of values'!J155","v":-68786167.303492129},{"$f":"'11. Summary of values'!K155","v":-63426238.363746561},{"$f":"'11. Summary of values'!L155","v":-59735806.076966755},{"$f":"'11. Summary of values'!M155","v":-33561980.91706574},{"$f":"'11. Summary of values'!N155","v":-36288063.043174207},{"$f":"'11. Summary of values'!O155","v":-21476797.133867383},{"$f":"'11. Summary of values'!P155","v":-18808114.6692321},{"$f":"'11. Summary of values'!Q155","v":-8051366.5403148904},{"$f":"'11. Summary of values'!R155","v":2806416.8433041498},{"$f":"'11. Summary of values'!S155","v":49282413.244572751},{"$f":"'11. Summary of values'!T155","v":27312885.775961511},{"$f":"'11. Summary of values'!U155","v":57600875.952357791},{"$f":"'11. Summary of values'!V155","v":86357155.831709668},{"$f":"'11. Summary of values'!W155","v":162764749.443764},{"$f":"'11. Summary of values'!X155","v":225584016.68409187},{"$f":"'11. Summary of values'!Y155","v":293346569.65179974},{"$f":"'11. Summary of values'!Z155","v":269317886.18304622},{"$f":"'11. Summary of values'!AA155","v":341389415.95494068},{"$f":"'11. Summary of values'!AB155","v":408813062.7338869},{"$f":"'11. Summary of values'!AC155","v":580198836.68829262},{"$f":"'11. Summary of values'!AD155","v":727696870.50941229},{"$f":"'11. Summary of values'!AE155","v":886140645.56428134},{"$f":"'11. Summary of values'!AF155","v":859454586.14122951}]
[null,null,null,"Project cashflow + Remaining value of Assets [NGN]",null,null,null,null,{"$f":"'11. Summary of values'!G157","v":-53485934.476800002},{"$f":"'11. Summary of values'!H157","v":63860664.032867923},{"$f":"'11. Summary of values'!I157","v":60162591.62415193},{"$f":"'11. Summary of values'!J157","v":47398714.371488035},{"$f":"'11. Summary of values'!K157","v":41590628.176545575},{"$f":"'11. Summary of values'!L157","v":35741190.932779826},{"$f":"'11. Summary of values'!M157","v":54044643.215101019},{"$f":"'11. Summary of values'!N157","v":41939303.546005055},{"$f":"'11. Summary of values'!O157","v":53544890.634713858},{"$f":"'11. Summary of values'!P157","v":42691070.883990161},{"$f":"'11. Summary of values'!Q157","v":44317326.181902945},{"$f":"'11. Summary of values'!R157","v":61394839.753963165},{"$f":"'11. Summary of values'!S157","v":89009923.703636825},{"$f":"'11. Summary of values'!T157","v":50046012.896737739},{"$f":"'11. Summary of values'!U157","v":91524066.248230785},{"$f":"'11. Summary of values'!V157","v":79212891.657671884},{"$f":"'11. Summary of values'!W157","v":116084741.09685987},{"$f":"'11. Summary of values'!X157","v":107278457.2236242},{"$f":"'11. Summary of values'!Y157","v":100389741.62272322},{"$f":"'11. Summary of values'!Z157","v":63173011.112240657},{"$f":"'11. Summary of values'!AA157","v":142522775.81611723},{"$f":"'11. Summary of values'!AB157","v":182133061.81033647},{"$f":"'11. Summary of values'!AC157","v":265562689.66099435},{"$f":"'11. Summary of values'!AD157","v":221142450.20290661},{"$f":"'11. Summary of values'!AE157","v":211555692.11185423},{"$f":"'11. Summary of values'!AF157","v":156894008.53307712}]
[null,null,null,"LCOE",null,null,null,{"$f":"'11. Summary of values'!G163","v":165.71630779348959}]
[null,null,null,"ROI",null,null,null,{"$f":"'11. Summary of values'!G164","v":0.4770881933172918}]
[null,null,null,"IRR",null,null,null,{"$f":"'11. Summary of values'!G162","v":0.15572133635996077}]
[null,null,null,"Total Scenario Revenue",null,null,null,{"$f":"'11. Summary of values'!G166","v":2669860676.9192686}]
[]
[null,"Systems Results"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graphs "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NUMBER OF USERS "]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,"INVESTMENT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Total amount of the investment"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data Simulation results'!D64","v":1312328501.6056957},"NGN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"OPEX  "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,"CAPEX"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[null,null,"NET CASH FLOWS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,"CUMULATED CASH FLOWS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Data Indexation & Financing","index":4,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,"Data Indexation and Financing "]
[]
["The objective of this data sheet is to provide indexation and financing data for every scenario. "]
["This sheet is collecting data from Control Table and sends it to the Indexation and  Financing sheet"]
[]
[null,"Current scenario ",{"$f":"'3. Simulation results'!H23","v":"Total"}]
[]
["Debt"]
[]
[null,null,"Starting Year of the Loan",null,null,null,"Interest rate for Loan"]
[null,null,"Mini grid",{"$f":"'2. Control table'!H463","v":2025},null,null,"Mini grid",{"$f":"'2. Control table'!H465","v":0.11}]
[null,null,"SHS1",{"$f":"'2. Control table'!H472","v":2025},null,null,"SHS1",{"$f":"'2. Control table'!H474","v":0.11}]
[null,null,"SHS2",{"$f":"'2. Control table'!H481","v":2025},null,null,"SHS2",{"$f":"'2. Control table'!H483","v":0.11}]
[null,null,"SHS1 + SHS2",{"$f":"IF(D12<D13,D12,D13)","v":2025},null,null,"SHS1 + SHS2","Not specified"]
[null,null,"Mini grid + SHS1",{"$f":"IF(D11<D12,D11,D12)","v":2025},null,null,"Mini grid + SHS1","Not specified"]
[null,null,"Mini grid + SHS2",{"$f":"IF(D13<D11,D13,D11)","v":2025},null,null,"Mini grid + SHS2","Not specified"]
[null,null,"Total",{"$f":"MIN(D11:D13)","v":2025},null,null,"Total","Not specified"]
[]
[null,null,"Load Tenor [years]",null,null,null,"Debt Grace Period [years]"]
[null,null,"Mini grid",{"$f":"'2. Control table'!H464","v":25},null,null,"Mini grid",{"$f":"'2. Control table'!H466","v":3}]
[null,null,"SHS1",{"$f":"'2. Control table'!H473","v":25},null,null,"SHS1",{"$f":"'2. Control table'!H475","v":3}]
[null,null,"SHS2",{"$f":"'2. Control table'!H482","v":25},null,null,"SHS2",{"$f":"'2. Control table'!H484","v":3}]
[null,null,"SHS1 + SHS2","Not specified",null,null,"SHS1 + SHS2","Not specified"]
[null,null,"Mini grid + SHS1","Not specified",null,null,"Mini grid + SHS1","Not specified"]
[null,null,"Mini grid + SHS2","Not specified",null,null,"Mini grid + SHS2","Not specified"]
[null,null,"Total","Not specified",null,null,"Total","Not specified"]
[]
[]
[]
[]
["Input for Cashflow and KPI calculation"]
[]
[]
[null,null,"Company income tax rate"]
[null,null,"Mini grid",{"$f":"'2. Control table'!N463","v":0.24}]
[null,null,"SHS1",{"$f":"'2. Control table'!N472","v":0.24}]
[null,null,"SHS2",{"$f":"'2. Control table'!N481","v":0.24}]
[null,null,"SHS1 + SHS2","Not specified"]
[null,null,"Mini grid + SHS1","Not specified"]
[null,null,"Mini grid + SHS2","Not specified"]
[null,null,"Total","Not specified"]
[]
[null,null,"Interest Rate Equity"]
[null,null,"Mini grid",{"$f":"'2. Control table'!N464","v":0.2}]
[null,null,"SHS1",{"$f":"'2. Control table'!N473","v":0.2}]
[null,null,"SHS2",{"$f":"'2. Control table'!N482","v":0.2}]
[null,null,"SHS1 + SHS2","Not specified"]
[null,null,"Mini grid + SHS1","Not specified"]
[null,null,"Mini grid + SHS2","Not specified"]
[null,null,"Total","Not specified"]
[]
[null,null,"WACC"]
[null,null,"Mini grid",{"$f":"(1-'2. Control table'!$H$458)*'Data Indexation & Financing'!D44+'2. Control table'!$H$458*'Data Indexation & Financing'!H11*(1-'Data Indexation & Financing'!D35)","v":0.11270000000000001}]
[null,null,"SHS1",{"$f":"(1-'2. Control table'!$H$458)*'Data Indexation & Financing'!D45+'2. Control table'!$H$458*'Data Indexation & Financing'!H12*(1-'Data Indexation & Financing'!D36)","v":0.11270000000000001}]
[null,null,"SHS2",{"$f":"(1-'2. Control table'!$H$458)*'Data Indexation & Financing'!D46+'2. Control table'!$H$458*'Data Indexation & Financing'!H13*(1-'Data Indexation & Financing'!D37)","v":0.11270000000000001}]

{"sheet":"Data Report","index":5,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Report generation"]
[]
["Investment"]
[]
["OpEx"]
[]
["Total",{"$f":"'Data Simulation results'!B64","v":606579055.36783552},null,"Current system ","Filtered list","Filtered list"]
["Minigrid ",{"$f":"IF('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!B55,IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\"),\"\",'Data Simulation results'!B55))","v":485441929.35761076},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"Mini grid\",\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(D8:D10, D8:D10<>\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(B8:B10, B8:B10<>\"\")","v":485441929.35761076}]
["SHS1",{"$f":"IF('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!B56,IF(OR('Data Simulation results'!$B$3=\"Mini grid\", 'Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\"),\"\",'Data Simulation results'!B56))","v":42647446.95306161},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS1\",\"\")","v":"SHS1"},"SHS1",42647446.95306161]
["SHS2 ",{"$f":"IF('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!B57,IF(OR('Data Simulation results'!$B$3=\"SHS1\", 'Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\"),\"\",'Data Simulation results'!B57))","v":78489679.057163149},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS2\",\"\")","v":"SHS2"},"SHS2",78489679.057163149]
[]
["CapEx"]
[]
["Total",{"$f":"'Data Simulation results'!C64","v":705749446.23786008},null,"Current system ","Filtered list","Filtered list"]
["Minigrid ",{"$f":"IF('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!C55,IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\"),\"\",'Data Simulation results'!C55))","v":633749919.32171738},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"Mini grid\",\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(D15:D17, D15:D17<>\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(B15:B17, B15:B17<>\"\")","v":633749919.32171738}]
["SHS1",{"$f":"IF('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!C56,IF(OR('Data Simulation results'!$B$3=\"Mini grid\", 'Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\"),\"\",'Data Simulation results'!C56))","v":22859117.796687547},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS1\",\"\")","v":"SHS1"},"SHS1",22859117.796687547]
["SHS2 ",{"$f":"IF('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!C57,IF(OR('Data Simulation results'!$B$3=\"SHS1\", 'Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\"),\"\",'Data Simulation results'!C57))","v":49140409.119455114},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS2\",\"\")","v":"SHS2"},"SHS2",49140409.119455114]
[]
[]
["Revenue"]
[]
[null,"25 YEARS Revenue ",null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"Mini grid\",\"\")","v":"Mini grid"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!U136,\"\")","v":2082073303},null,{"$f":"_xlfn._xlws.FILTER(D22:D24, D22:D24<>\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(E22:E24, E22:E24<>\"\")","v":2082073303}]
[null,{"$f":"'11. Summary of values'!G166","v":2669860676.9192686},null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS1\",\"\")","v":"SHS1"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!U137,\"\")","v":102535684.14486049},null,"SHS1",102535684.14486049]
[null,null,null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS2\",\"\")","v":"SHS2"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!U138,\"\")","v":485251689.77440852},null,"SHS2",485251689.77440852]
[]
[]
[null,"1 YEAR Revenue ",null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"Mini grid\",\"\")","v":"Mini grid"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"Mini grid\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!G118,\"\")","v":8115079.9375660019},null,{"$f":"_xlfn._xlws.FILTER(D27:D29, D27:D29<>\"\")","v":"Mini grid"},{"$f":"_xlfn._xlws.FILTER(E27:E29, E27:E29<>\"\")","v":8115079.9375660019}]
[null,null,null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS1\",\"\")","v":"SHS1"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS1\",'Data Simulation results'!$B$3=\"Mini grid + SHS1\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!G119,\"\")","v":6939280.4037735844},null,"SHS1",6939280.4037735844]
[null,null,null,{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),\"SHS2\",\"\")","v":"SHS2"},{"$f":"IF(OR('Data Simulation results'!$B$3=\"SHS2\",'Data Simulation results'!$B$3=\"SHS1 + SHS2\",'Data Simulation results'!$B$3=\"Mini-grid + SHS2\",'Data Simulation results'!$B$3=\"Total\"),'11. Summary of values'!G120,\"\")","v":13184809},null,"SHS2",13184809]

{"sheet":"Generate report","index":6,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":true,"merged":[[10,3,12,11]]}
[]
[]
[null,null,null,null,"Project : ",{"$f":"'2. Control table'!E30","v":0},null,null,"Scenario : ",{"$f":"'3. Simulation results'!H23","v":"Total"},"Date : ",{"$f":"TODAY()","v":"2023-07-27"}]
[]
[null,null,"Company Information"]
[null,null,null,{"$f":"'2. Control table'!E29","v":0}]
[null,null,null,{"$f":"'2. Control table'!E31","v":0}]
[null,null,null,{"$f":"'2. Control table'!E32","v":0}]
[]
[null,null,"Abstract"]
[null,null,null,"This financial report provides crucial data, including key performance indicators (KPIs), revenue figures, and investment insights. Additionally, the report offers a holistic view of the chosen scenario, shedding light on its potential impact on the company's operations."]
[]
[]
[]
[]
[]
[]
[null,null,null,"Return On Investment ",null,"LCOE ",null,null,"Internal Rate of Return ",null,"Total revenue ","Total investment "]
[null,null,null,{"$f":"'11. Summary of values'!G164","v":0.4770881933172918},null,{"$f":"'11. Summary of values'!G163","v":165.71630779348959},"NGN",null,{"$f":"'11. Summary of values'!G162","v":0.15572133635996077},null,{"$f":"'11. Summary of values'!G166","v":2669860676.9192686},{"$f":"'Data Simulation results'!D64","v":1312328501.6056957}]
[null,null,null,"after 25 years ",null,"after 25 years ",null,null,"after 25 years ",null,"after 25 years ","after 25 years "]
[]
[]
[]
[]
[]
[5,null,null,null,null,null,null,null,null,null,null,"INVESTMENT FOR 25 YEARS"]
[]
[null,null,null,null,null,null,null,null,"OpEx ",null,{"$f":"'Data Simulation results'!B$64","v":606579055.36783552},"NGN"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.ANCHORARRAY('Data Report'!E8)","v":"Mini grid"},{"$f":"_xlfn.ANCHORARRAY('Data Report'!F8)","v":485441929.35761076}]
[null,null,null,null,null,null,null,null,null,"SHS1",42647446.95306161]
[null,null,null,null,null,null,null,null,null,"SHS2",78489679.057163149]
[]
[null,null,null,null,null,null,null,null,"CapEx ",null,{"$f":"'Data Simulation results'!C$64","v":705749446.23786008},"NGN"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.ANCHORARRAY('Data Report'!E15)","v":"Mini grid"},{"$f":"_xlfn.ANCHORARRAY('Data Report'!F15)","v":633749919.32171738}]
[null,null,null,null,null,null,null,null,null,"SHS1",22859117.796687547]
[null,null,null,null,null,null,null,null,null,"SHS2",49140409.119455114]
[]
[]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"'Data Simulation results'!D$64","v":1312328501.6056957},"NGN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"GLOBAL REVENUE AFTER 25 YEARS "]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.ANCHORARRAY('Data Report'!E8)","v":"Mini grid"},{"$f":"_xlfn.ANCHORARRAY('Data Report'!H27)","v":8115079.9375660019}]
[null,null,null,null,null,null,null,null,null,"SHS1",6939280.4037735844]
[null,null,null,null,null,null,null,null,null,"SHS2",13184809]
[]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"'11. Summary of values'!G166","v":2669860676.9192686},"NGN"]

{"sheet":"Feuil2","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"4. Indexation&Financing","index":8,"n_rows":62,"n_cols":46,"rows_kept":62,"cut":false,"hidden":false,"merged":[[52,14,52,19],[19,4,22,7],[59,14,59,19],[3,8,3,18],[10,2,10,6],[8,8,8,18],[5,2,6,19]]}
[]
[null,null,null,null,null,null,null,null,null,"Indexation and Financing "]
[]
[]
[]
[null,null,"This sheet sets the different indexation rates you want for the forecasting (inflation, electricity tariff increase, increase in the number of users), and the data on debt and equity which is used to determine the WACC of the project.\nThere is an inflation rate for diesel prices, metering charges, and fixed charges, and there is a general cost inflation rate that is used for everything else."]
[]
[]
[null,"Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,"Starting Year of the Project (Year 0)",null,null,null,null,{"$f":"'2. Control table'!H415","v":2023}]
[]
[null,null,null,"This sheet is taking the scenario into account, the value referenced here are associated with the scenario "]
[]
[null,null,"Chosen scenario",null,null,null,null,null,null,null,null,null,null,null,"Cost and Revenue Indexation"]
[null,null,{"$f":"'3. Simulation results'!H23","v":"Total"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H11","v":2023},{"$f":"H11+1","v":2024},{"$f":"V16+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AJ16+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation[%]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel fuel Price Indexation [NGN/L]",{"$f":"'2. Control table'!H421","v":3.7999999999999999E-2},{"$f":"'Data Mini Grid'!E62","v":809},{"$f":"U18*(1+$T18)","v":839.74200000000008},{"$f":"V18*(1+$T18)","v":871.65219600000012},904.77497944800018,939.15642866702422,974.84437295637122,1011.8884591287134,1050.3402205756045,1090.2531489574774,1131.6827686178615,1174.6867138253403,1219.3248089507033,1265.65915169083,1313.7541994550816,1363.6768590343747,1415.496579677681,1469.2854497054329,1525.1182967942395,1583.0727920724207,1643.2295581711728,1705.6722813816775,{"$f":"AO18*(1+$T18)","v":1770.4878280741814},1837.7663655410004,1907.6014874315586,1980.0903439539579,2055.3337770242083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Cost Indexation [%] ",{"$f":"'2. Control table'!N415","v":0.1},1,{"$f":"U19*(1+$T19)","v":1.1000000000000001},{"$f":"V19*(1+$T19)","v":1.2100000000000002},1.3310000000000004,1.4641000000000006,1.6105100000000008,1.7715610000000011,1.9487171000000014,2.1435888100000016,2.3579476910000019,2.5937424601000023,2.8531167061100029,3.1384283767210035,3.4522712143931042,3.7974983358324148,4.1772481694156562,{"$f":"AJ19*(1+$T19)","v":4.594972986357222},{"$f":"AK19*(1+$T19)","v":5.0544702849929442},{"$f":"AL19*(1+$T19)","v":5.5599173134922388},{"$f":"AM19*(1+$T19)","v":6.1159090448414632},{"$f":"AN19*(1+$T19)","v":6.72749994932561},7.4002499442581717,8.140274938683989,8.9543024325523888,9.849732675807628,10.834705943388391]
[null,null,null,null,"For details of the 25 years of  indexation and financing details, click on the + at the top right of the AU column"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed charges for residential users [NGN/month/user]",{"$f":"'2. Control table'!H422","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E40","v":120},{"$f":"U21*(1+$T21)","v":127.8},{"$f":"V21*(1+$T21)","v":136.107},144.95395499999998,154.37596207499996,164.41039960987496,175.09707558451683,186.4783854975104,198.59948055484855,211.50844679091369,225.25649583232308,239.89816806142406,255.49154898541661,272.09849966946871,289.78490214798416,308.6209207876031,328.68128063879726,350.04556388031909,372.79852553253983,397.03042969215488,422.83740762214495,{"$f":"AO21*(1+$T21)","v":450.32183911758437},479.59275866022733,510.76628797314208,543.96609669139627,579.32389297633699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed charges for community users [NGN/month/user]",{"$f":"'2. Control table'!H423","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E41","v":110},{"$f":"U22*(1+$T22)","v":117.14999999999999},124.76474999999998,132.87445874999997,141.51129856874996,150.7095329757187,160.50565261914042,170.93852003938454,182.04952384194453,193.88274289167092,206.48512117962952,219.90665405630543,234.20058656996528,249.42362469701303,265.63616030231884,282.90251072196958,301.29117391889758,320.87510022362591,341.73198173816155,363.94456055114205,387.60095698696625,412.79501919111902,439.62669543854173,468.20243064204692,498.63558863377995,531.04690189497558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed charges for commercial small scale users [NGN/month/user]",{"$f":"'2. Control table'!H424","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E42","v":130},{"$f":"U23*(1+$T23)","v":138.44999999999999},147.44924999999998,157.03345124999996,167.24062558124996,178.11126624403119,189.68849854989321,202.01825095563626,215.1494372677526,229.1341506901565,244.02787048501665,259.88968206654272,276.78251140086797,294.77337464192436,313.93364399364941,334.33933085323662,356.071387358697,379.21602753701228,403.86506932691805,430.11629883316772,458.07385825732359,487.84865904404961,519.55882188191276,553.33014530423702,589.29660474901243,627.60088405769818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed charges for commercial large scale & anchor load users [NGN/month/user]",{"$f":"'2. Control table'!H425","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E43","v":150},{"$f":"U24*(1+$T24)","v":159.75},170.13374999999999,181.19244375,192.96995259374998,205.51299951234373,218.87134448064606,233.09798187188804,248.24935069356076,264.38555848864218,281.5706197904039,299.87271007678015,319.36443623177087,340.12312458683596,362.23112768498027,385.77615098450394,410.85160079849669,437.55695485039894,465.99815691567483,496.28803711519367,528.54675952768127,562.90229889698048,599.49094832528419,638.45785996642769,679.95762086424543,724.15486622042135]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering charges for residential users [NGN/month/user]",{"$f":"'2. Control table'!N421","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E46","v":160},{"$f":"U26*(1+$T26)","v":170.39999999999998},181.47599999999997,193.27193999999997,205.83461609999995,219.21386614649992,233.46276744602241,248.63784733001387,264.79930740646478,282.01126238788498,300.34199444309752,319.86422408189884,340.65539864722223,362.79799955929167,386.37986953064564,411.49456105013758,438.24170751839648,466.72741850709224,497.06470071005322,529.37390625620662,563.78321016285997,{"$f":"AO26*(1+$T26)","v":600.42911882344583},639.45701154696974,681.02171729752274,725.2881289218617,772.43185730178266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering charges for community users [NGN/month/user]",{"$f":"'2. Control table'!N422","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E47","v":150},{"$f":"U27*(1+$T27)","v":159.75},170.13374999999999,181.19244375,192.96995259374998,205.51299951234373,218.87134448064606,233.09798187188804,248.24935069356076,264.38555848864218,281.5706197904039,299.87271007678015,319.36443623177087,340.12312458683596,362.23112768498027,385.77615098450394,410.85160079849669,437.55695485039894,465.99815691567483,496.28803711519367,528.54675952768127,562.90229889698048,599.49094832528419,638.45785996642769,679.95762086424543,724.15486622042135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering charges for commercial small scale users [NGN/month/user]",{"$f":"'2. Control table'!N423","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E48","v":170},{"$f":"U28*(1+$T28)","v":181.04999999999998},192.81824999999998,205.35143624999998,218.69927960624997,232.91473278065621,248.05419041139885,264.17771278813979,281.34926411936885,299.63696628712779,319.11336909579109,339.85573808701747,361.94636106267359,385.47287453174738,410.52861137631095,437.21297111577115,465.63181423829627,495.89788216378548,528.13124450443149,562.45977539721946,599.01966079803867,637.95593874991118,679.4230747686554,723.58557462861791,770.61863697947808,820.70884838314407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering charges for commercial large scale & anchor load users [NGN/month/user]",{"$f":"'2. Control table'!N424","v":6.5000000000000002E-2},{"$f":"'Data Mini Grid'!E49","v":180},{"$f":"U29*(1+$T29)","v":191.7},204.16049999999998,217.43093249999998,231.56394311249997,246.61559941481246,262.64561337677526,279.71757824626565,297.89922083227287,317.2626701863706,337.88474374848465,359.84725209213616,383.23732347812501,408.14774950420309,434.67735322197626,462.93138118140467,493.02192095819595,525.06834582047861,559.19778829880966,595.5456445382323,634.25611143321737,675.48275867637642,719.38913799034083,766.14943195971296,815.94914503709424,868.98583946450537]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected increase in the mini grid electricity tariff per year [NGN/kWh]",{"$f":"'2. Control table'!N425","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected increase in mini grid demand per year [kWh/year]",{"$f":"'2. Control table'!N426","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per month",{"$f":"(1+T32)^(1/12)-1","v":7.2073233161367156E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected increase in number of mini grid users per year",{"$f":"'2. Control table'!N427","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per month",{"$f":"(1+T34)^(1/12)-1","v":1.6515813019202241E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected increase in number of SHS users per year",{"$f":"'2. Control table'!H432","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per month",{"$f":"(1+T36)^(1/12)-1","v":1.6515813019202241E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Percentage of people who want their batteries changed and maintained SHS1 ",{"$f":"'2. Control table'!N432","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Percentage of people who want their batteries changed and maintained SHS2",{"$f":"'2. Control table'!N433","v":0.8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment[NGN]",{"$f":"INDEX('11. Summary of values'!G55:G61,MATCH('11. Summary of values'!D147,'11. Summary of values'!F55:F61,0))","v":108764860}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of grant for assets",{"$f":"'2. Control table'!H457","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant for assets[NGN]",{"$f":"T43*T44","v":5438243}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Investments [NGN]",{"$f":"(T43-T45)","v":103326617}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of the debt",{"$f":"'2. Control table'!H458","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of equity",{"$f":"(1-T48)","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt from investment costs [NGN]",{"$f":"(T47*T48)","v":77494962.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity from private investment costs [NGN]",{"$f":"(T47-T50)","v":25831654.25}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount of the Loan [NGN]",{"$f":"$T$47*$T$48","v":77494962.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting Year of the Loan",{"$f":"INDEX('Data Indexation & Financing'!D11:D17,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!C11:C17,0))","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Tenor [years]",{"$f":"INDEX('Data Indexation & Financing'!D20:D26,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!C20:C26,0))","v":"Not specified"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate for Loan",{"$f":"INDEX('Data Indexation & Financing'!H11:H17,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!G11:G17,0))","v":"Not specified"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Grace Period [years]",{"$f":"INDEX('Data Indexation & Financing'!H20:H26,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!G20:G26,0))","v":"Not specified"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input for Cashflow and KPI calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company income tax rate",{"$f":"INDEX('Data Indexation & Financing'!D35:D41,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!C35:C41,0))","v":"Not specified"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate Equity",{"$f":"INDEX('Data Indexation & Financing'!D44:D50,MATCH('4. Indexation&Financing'!C16,'Data Indexation & Financing'!C44:C50,0))","v":"Not specified"}]

{"sheet":"Data Mini Grid","index":9,"n_rows":151,"n_cols":32,"rows_kept":151,"cut":false,"hidden":true,"merged":[[148,0,148,3],[149,0,149,3],[150,0,150,3],[111,0,111,3],[98,0,98,4],[106,0,106,3],[103,0,103,4],[117,0,117,3],[121,0,121,3],[122,0,122,3],[94,0,94,3],[109,0,109,3],[108,0,108,3],[107,0,107,3],[97,0,97,3],[101,0,101,3],[95,0,95,3],[96,0,96,3],[18,0,18,3],[19,0,19,3],[14,0,14,4],[51,0,51,4],[67,0,67,3],[52,0,52,4],[53,0,53,4],[63,0,63,3],[50,0,50,30],[46,0,46,3],[47,0,47,3],[48,0,48,3],[55,0,55,4],[20,0,20,3],[42,0,42,3],[35,0,35,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[17,0,17,3],[74,0,74,3],[83,0,83,3],[82,0,82,3],[75,0,75,3],[76,0,76,3],[77,0,77,3],[27,0,27,3],[28,0,28,3],[29,0,29,3],[30,0,30,3],[39,0,39,3],[40,0,40,3],[45,0,45,3],[33,0,33,3],[34,0,34,3],[41,0,41,3],[36,0,36,3],[72,0,72,3],[54,0,54,4],[61,0,61,3],[64,0,64,3],[57,0,57,4],[60,0,60,3],[62,0,62,3],[69,0,69,4],[65,0,65,3],[66,0,66,3],[86,0,86,4],[78,0,78,3],[79,0,79,3],[80,0,80,3],[84,0,84,3],[85,0,85,3],[81,0,81,3],[90,0,90,3],[91,0,91,3],[92,0,92,3],[93,0,93,3],[89,0,89,3]]}
[null,null,null,null,null,null,null,null,null,"Data Minigrid "]
[]
[null,"In this sheet, you can have access to all the different calculations made for the financial outlet for the mini-grid."]
[]
["Demand"]
[null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,{"$f":"('4. Indexation&Financing'!U16)","v":2023},{"$f":"('4. Indexation&Financing'!V16)","v":2024},{"$f":"('4. Indexation&Financing'!W16)","v":2025},{"$f":"('4. Indexation&Financing'!X16)","v":2026},{"$f":"('4. Indexation&Financing'!Y16)","v":2027},{"$f":"('4. Indexation&Financing'!Z16)","v":2028},{"$f":"('4. Indexation&Financing'!AA16)","v":2029},{"$f":"('4. Indexation&Financing'!AB16)","v":2030},{"$f":"('4. Indexation&Financing'!AC16)","v":2031},{"$f":"('4. Indexation&Financing'!AD16)","v":2032},{"$f":"('4. Indexation&Financing'!AE16)","v":2033},{"$f":"('4. Indexation&Financing'!AF16)","v":2034},{"$f":"('4. Indexation&Financing'!AG16)","v":2035},{"$f":"('4. Indexation&Financing'!AH16)","v":2036},{"$f":"('4. Indexation&Financing'!AI16)","v":2037},{"$f":"('4. Indexation&Financing'!AJ16)","v":2038},{"$f":"('4. Indexation&Financing'!AK16)","v":2039},{"$f":"('4. Indexation&Financing'!AL16)","v":2040},{"$f":"('4. Indexation&Financing'!AM16)","v":2041},{"$f":"('4. Indexation&Financing'!AN16)","v":2042},{"$f":"('4. Indexation&Financing'!AO16)","v":2043},{"$f":"('4. Indexation&Financing'!AP16)","v":2044},{"$f":"('4. Indexation&Financing'!AQ16)","v":2045},{"$f":"('4. Indexation&Financing'!AR16)","v":2046},{"$f":"('4. Indexation&Financing'!AS16)","v":2047},{"$f":"('4. Indexation&Financing'!AT16)","v":2048}]
[null,null,null,null,null,0,{"$f":"F8+1","v":1},{"$f":"G8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
["Consumer Sector Wise Energy demand [kWh/year]"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",('14. Default data'!L16*365),('2. Control table'!M78*365)))","v":22738.405000000006},0,{"$f":"(E11*(1+'4. Indexation&Financing'!$T$32))","v":24784.861450000008},{"$f":"(G11*(1+'4. Indexation&Financing'!$T$32))","v":27015.498980500011},{"$f":"(H11*(1+'4. Indexation&Financing'!$T$32))","v":29446.893888745013},{"$f":"(I11*(1+'4. Indexation&Financing'!$T$32))","v":32097.114338732066},{"$f":"(J11*(1+'4. Indexation&Financing'!$T$32))","v":34985.854629217953},{"$f":"(K11*(1+'4. Indexation&Financing'!$T$32))","v":38134.58154584757},{"$f":"(L11*(1+'4. Indexation&Financing'!$T$32))","v":41566.693884973851},{"$f":"(M11*(1+'4. Indexation&Financing'!$T$32))","v":45307.696334621498},{"$f":"(N11*(1+'4. Indexation&Financing'!$T$32))","v":49385.389004737437},{"$f":"(O11*(1+'4. Indexation&Financing'!$T$32))","v":53830.074015163809},{"$f":"(P11*(1+'4. Indexation&Financing'!$T$32))","v":58674.780676528557},{"$f":"(Q11*(1+'4. Indexation&Financing'!$T$32))","v":63955.510937416133},{"$f":"(R11*(1+'4. Indexation&Financing'!$T$32))","v":69711.506921783584},{"$f":"(S11*(1+'4. Indexation&Financing'!$T$32))","v":75985.542544744108},{"$f":"(T11*(1+'4. Indexation&Financing'!$T$32))","v":82824.241373771089},{"$f":"(U11*(1+'4. Indexation&Financing'!$T$32))","v":90278.423097410487},{"$f":"(V11*(1+'4. Indexation&Financing'!$T$32))","v":98403.481176177433},{"$f":"(W11*(1+'4. Indexation&Financing'!$T$32))","v":107259.79448203341},{"$f":"(X11*(1+'4. Indexation&Financing'!$T$32))","v":116913.17598541643},{"$f":"(Y11*(1+'4. Indexation&Financing'!$T$32))","v":127435.36182410391},{"$f":"(Z11*(1+'4. Indexation&Financing'!$T$32))","v":138904.54438827327},{"$f":"(AA11*(1+'4. Indexation&Financing'!$T$32))","v":151405.95338321786},{"$f":"(AB11*(1+'4. Indexation&Financing'!$T$32))","v":165032.48918770748},{"$f":"(AC11*(1+'4. Indexation&Financing'!$T$32))","v":179885.41321460117},{"$f":"(AD11*(1+'4. Indexation&Financing'!$T$32))","v":196075.10040391528}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",('14. Default data'!L20*365),('2. Control table'!M79*365)))","v":38303.1},0,{"$f":"(E12*(1+'4. Indexation&Financing'!$T$32))","v":41750.379000000001},{"$f":"(G12*(1+'4. Indexation&Financing'!$T$32))","v":45507.913110000001},{"$f":"(H12*(1+'4. Indexation&Financing'!$T$32))","v":49603.625289900003},{"$f":"(I12*(1+'4. Indexation&Financing'!$T$32))","v":54067.95156599101},{"$f":"(J12*(1+'4. Indexation&Financing'!$T$32))","v":58934.067206930209},{"$f":"(K12*(1+'4. Indexation&Financing'!$T$32))","v":64238.133255553934},{"$f":"(L12*(1+'4. Indexation&Financing'!$T$32))","v":70019.565248553787},{"$f":"(M12*(1+'4. Indexation&Financing'!$T$32))","v":76321.326120923637},{"$f":"(N12*(1+'4. Indexation&Financing'!$T$32))","v":83190.245471806775},{"$f":"(O12*(1+'4. Indexation&Financing'!$T$32))","v":90677.367564269385},{"$f":"(P12*(1+'4. Indexation&Financing'!$T$32))","v":98838.330645053633},{"$f":"(Q12*(1+'4. Indexation&Financing'!$T$32))","v":107733.78040310847},{"$f":"(R12*(1+'4. Indexation&Financing'!$T$32))","v":117429.82063938824},{"$f":"(S12*(1+'4. Indexation&Financing'!$T$32))","v":127998.50449693319},{"$f":"(T12*(1+'4. Indexation&Financing'!$T$32))","v":139518.36990165719},{"$f":"(U12*(1+'4. Indexation&Financing'!$T$32))","v":152075.02319280634},{"$f":"(V12*(1+'4. Indexation&Financing'!$T$32))","v":165761.77528015894},{"$f":"(W12*(1+'4. Indexation&Financing'!$T$32))","v":180680.33505537326},{"$f":"(X12*(1+'4. Indexation&Financing'!$T$32))","v":196941.56521035687},{"$f":"(Y12*(1+'4. Indexation&Financing'!$T$32))","v":214666.306079289},{"$f":"(Z12*(1+'4. Indexation&Financing'!$T$32))","v":233986.27362642504},{"$f":"(AA12*(1+'4. Indexation&Financing'!$T$32))","v":255045.03825280332},{"$f":"(AB12*(1+'4. Indexation&Financing'!$T$32))","v":277999.09169555566},{"$f":"(AC12*(1+'4. Indexation&Financing'!$T$32))","v":303019.00994815567},{"$f":"(AD12*(1+'4. Indexation&Financing'!$T$32))","v":330290.72084348969}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",('14. Default data'!L24*365),('2. Control table'!M80*365)))","v":7617.5499999999993},0,{"$f":"(E13*(1+'4. Indexation&Financing'!$T$32))","v":8303.1294999999991},{"$f":"(G13*(1+'4. Indexation&Financing'!$T$32))","v":9050.4111549999998},{"$f":"(H13*(1+'4. Indexation&Financing'!$T$32))","v":9864.948158950001},{"$f":"(I13*(1+'4. Indexation&Financing'!$T$32))","v":10752.793493255502},{"$f":"(J13*(1+'4. Indexation&Financing'!$T$32))","v":11720.544907648498},{"$f":"(K13*(1+'4. Indexation&Financing'!$T$32))","v":12775.393949336863},{"$f":"(L13*(1+'4. Indexation&Financing'!$T$32))","v":13925.179404777182},{"$f":"(M13*(1+'4. Indexation&Financing'!$T$32))","v":15178.445551207129},{"$f":"(N13*(1+'4. Indexation&Financing'!$T$32))","v":16544.505650815772},{"$f":"(O13*(1+'4. Indexation&Financing'!$T$32))","v":18033.511159389192},{"$f":"(P13*(1+'4. Indexation&Financing'!$T$32))","v":19656.527163734223},{"$f":"(Q13*(1+'4. Indexation&Financing'!$T$32))","v":21425.614608470303},{"$f":"(R13*(1+'4. Indexation&Financing'!$T$32))","v":23353.919923232632},{"$f":"(S13*(1+'4. Indexation&Financing'!$T$32))","v":25455.772716323572},{"$f":"(T13*(1+'4. Indexation&Financing'!$T$32))","v":27746.792260792696},{"$f":"(U13*(1+'4. Indexation&Financing'!$T$32))","v":30244.00356426404},{"$f":"(V13*(1+'4. Indexation&Financing'!$T$32))","v":32965.963885047808},{"$f":"(W13*(1+'4. Indexation&Financing'!$T$32))","v":35932.900634702113},{"$f":"(X13*(1+'4. Indexation&Financing'!$T$32))","v":39166.861691825303},{"$f":"(Y13*(1+'4. Indexation&Financing'!$T$32))","v":42691.879244089585},{"$f":"(Z13*(1+'4. Indexation&Financing'!$T$32))","v":46534.148376057652},{"$f":"(AA13*(1+'4. Indexation&Financing'!$T$32))","v":50722.221729902842},{"$f":"(AB13*(1+'4. Indexation&Financing'!$T$32))","v":55287.221685594101},{"$f":"(AC13*(1+'4. Indexation&Financing'!$T$32))","v":60263.071637297573},{"$f":"(AD13*(1+'4. Indexation&Financing'!$T$32))","v":65686.748084654362}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",('14. Default data'!L28*365),('2. Control table'!M81*365)))","v":24893},0,{"$f":"(E14*(1+'4. Indexation&Financing'!$T$32))","v":27133.370000000003},{"$f":"(G14*(1+'4. Indexation&Financing'!$T$32))","v":29575.373300000007},{"$f":"(H14*(1+'4. Indexation&Financing'!$T$32))","v":32237.156897000008},{"$f":"(I14*(1+'4. Indexation&Financing'!$T$32))","v":35138.501017730014},{"$f":"(J14*(1+'4. Indexation&Financing'!$T$32))","v":38300.966109325716},{"$f":"(K14*(1+'4. Indexation&Financing'!$T$32))","v":41748.053059165031},{"$f":"(L14*(1+'4. Indexation&Financing'!$T$32))","v":45505.377834489889},{"$f":"(M14*(1+'4. Indexation&Financing'!$T$32))","v":49600.861839593985},{"$f":"(N14*(1+'4. Indexation&Financing'!$T$32))","v":54064.939405157449},{"$f":"(O14*(1+'4. Indexation&Financing'!$T$32))","v":58930.783951621626},{"$f":"(P14*(1+'4. Indexation&Financing'!$T$32))","v":64234.554507267574},{"$f":"(Q14*(1+'4. Indexation&Financing'!$T$32))","v":70015.664412921658},{"$f":"(R14*(1+'4. Indexation&Financing'!$T$32))","v":76317.074210084611},{"$f":"(S14*(1+'4. Indexation&Financing'!$T$32))","v":83185.610888992233},{"$f":"(T14*(1+'4. Indexation&Financing'!$T$32))","v":90672.315869001541},{"$f":"(U14*(1+'4. Indexation&Financing'!$T$32))","v":98832.824297211686},{"$f":"(V14*(1+'4. Indexation&Financing'!$T$32))","v":107727.77848396075},{"$f":"(W14*(1+'4. Indexation&Financing'!$T$32))","v":117423.27854751723},{"$f":"(X14*(1+'4. Indexation&Financing'!$T$32))","v":127991.37361679379},{"$f":"(Y14*(1+'4. Indexation&Financing'!$T$32))","v":139510.59724230523},{"$f":"(Z14*(1+'4. Indexation&Financing'!$T$32))","v":152066.55099411271},{"$f":"(AA14*(1+'4. Indexation&Financing'!$T$32))","v":165752.54058358286},{"$f":"(AB14*(1+'4. Indexation&Financing'!$T$32))","v":180670.26923610532},{"$f":"(AC14*(1+'4. Indexation&Financing'!$T$32))","v":196930.5934673548},{"$f":"(AD14*(1+'4. Indexation&Financing'!$T$32))","v":214654.34687941676}]
["Overall Demand for mini grid",null,null,null,null,{"$f":"SUM(F11:F14)","v":0},{"$f":"SUM(G11:G14)","v":101971.73995000002},111149.19654550002,121152.62423459503,132056.36041570859,143941.43285312236,156896.16180990339,171016.81637279471,186408.32984634623,203185.07953251747,221471.736690444,241404.19299258399,263130.57036191656,286812.3216944891,312625.4306469931,340761.71940522251,371430.27415169252,404858.99882534496,441296.30871962605,481012.9765043924,524304.14438978769,571491.5173848687,622925.75394950691,678989.07180496259,740098.08826740924,806706.91621147597]
[]
["Consumer Sector Wise number of users"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!M16,'2. Control table'!N78))","v":24},0,{"$f":"E18*(1+'4. Indexation&Financing'!$T$34)","v":24.48},{"$f":"G18*(1+'4. Indexation&Financing'!$T$34)","v":24.9696},{"$f":"H18*(1+'4. Indexation&Financing'!$T$34)","v":25.468992},{"$f":"I18*(1+'4. Indexation&Financing'!$T$34)","v":25.978371840000001},{"$f":"J18*(1+'4. Indexation&Financing'!$T$34)","v":26.4979392768},{"$f":"K18*(1+'4. Indexation&Financing'!$T$34)","v":27.027898062336},{"$f":"L18*(1+'4. Indexation&Financing'!$T$34)","v":27.568456023582719},{"$f":"M18*(1+'4. Indexation&Financing'!$T$34)","v":28.119825144054374},{"$f":"N18*(1+'4. Indexation&Financing'!$T$34)","v":28.682221646935464},{"$f":"O18*(1+'4. Indexation&Financing'!$T$34)","v":29.255866079874174},{"$f":"P18*(1+'4. Indexation&Financing'!$T$34)","v":29.840983401471657},{"$f":"Q18*(1+'4. Indexation&Financing'!$T$34)","v":30.43780306950109},{"$f":"R18*(1+'4. Indexation&Financing'!$T$34)","v":31.046559130891112},{"$f":"S18*(1+'4. Indexation&Financing'!$T$34)","v":31.667490313508935},{"$f":"T18*(1+'4. Indexation&Financing'!$T$34)","v":32.300840119779117},{"$f":"U18*(1+'4. Indexation&Financing'!$T$34)","v":32.946856922174703},{"$f":"V18*(1+'4. Indexation&Financing'!$T$34)","v":33.605794060618194},{"$f":"W18*(1+'4. Indexation&Financing'!$T$34)","v":34.277909941830558},{"$f":"X18*(1+'4. Indexation&Financing'!$T$34)","v":34.963468140667167},{"$f":"Y18*(1+'4. Indexation&Financing'!$T$34)","v":35.662737503480514},{"$f":"Z18*(1+'4. Indexation&Financing'!$T$34)","v":36.375992253550123},{"$f":"AA18*(1+'4. Indexation&Financing'!$T$34)","v":37.103512098621124},{"$f":"AB18*(1+'4. Indexation&Financing'!$T$34)","v":37.845582340593545},{"$f":"AC18*(1+'4. Indexation&Financing'!$T$34)","v":38.602493987405417},{"$f":"AD18*(1+'4. Indexation&Financing'!$T$34)","v":39.374543867153527}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!M20,'2. Control table'!N79))","v":18},0,{"$f":"E19*(1+'4. Indexation&Financing'!$T$34)","v":18.36},{"$f":"G19*(1+'4. Indexation&Financing'!$T$34)","v":18.7272},{"$f":"H19*(1+'4. Indexation&Financing'!$T$34)","v":19.101744},{"$f":"I19*(1+'4. Indexation&Financing'!$T$34)","v":19.483778879999999},{"$f":"J19*(1+'4. Indexation&Financing'!$T$34)","v":19.873454457600001},{"$f":"K19*(1+'4. Indexation&Financing'!$T$34)","v":20.270923546752002},{"$f":"L19*(1+'4. Indexation&Financing'!$T$34)","v":20.676342017687041},{"$f":"M19*(1+'4. Indexation&Financing'!$T$34)","v":21.089868858040781},{"$f":"N19*(1+'4. Indexation&Financing'!$T$34)","v":21.511666235201595},{"$f":"O19*(1+'4. Indexation&Financing'!$T$34)","v":21.941899559905629},{"$f":"P19*(1+'4. Indexation&Financing'!$T$34)","v":22.380737551103742},{"$f":"Q19*(1+'4. Indexation&Financing'!$T$34)","v":22.828352302125818},{"$f":"R19*(1+'4. Indexation&Financing'!$T$34)","v":23.284919348168334},{"$f":"S19*(1+'4. Indexation&Financing'!$T$34)","v":23.750617735131701},{"$f":"T19*(1+'4. Indexation&Financing'!$T$34)","v":24.225630089834336},{"$f":"U19*(1+'4. Indexation&Financing'!$T$34)","v":24.710142691631024},{"$f":"V19*(1+'4. Indexation&Financing'!$T$34)","v":25.204345545463646},{"$f":"W19*(1+'4. Indexation&Financing'!$T$34)","v":25.708432456372918},{"$f":"X19*(1+'4. Indexation&Financing'!$T$34)","v":26.222601105500377},{"$f":"Y19*(1+'4. Indexation&Financing'!$T$34)","v":26.747053127610386},{"$f":"Z19*(1+'4. Indexation&Financing'!$T$34)","v":27.281994190162592},{"$f":"AA19*(1+'4. Indexation&Financing'!$T$34)","v":27.827634073965843},{"$f":"AB19*(1+'4. Indexation&Financing'!$T$34)","v":28.38418675544516},{"$f":"AC19*(1+'4. Indexation&Financing'!$T$34)","v":28.951870490554064},{"$f":"AD19*(1+'4. Indexation&Financing'!$T$34)","v":29.530907900365147}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!M24,'2. Control table'!N80))","v":7},0,{"$f":"E20*(1+'4. Indexation&Financing'!$T$34)","v":7.1400000000000006},{"$f":"G20*(1+'4. Indexation&Financing'!$T$34)","v":7.2828000000000008},{"$f":"H20*(1+'4. Indexation&Financing'!$T$34)","v":7.4284560000000006},{"$f":"I20*(1+'4. Indexation&Financing'!$T$34)","v":7.5770251200000009},{"$f":"J20*(1+'4. Indexation&Financing'!$T$34)","v":7.7285656224000014},{"$f":"K20*(1+'4. Indexation&Financing'!$T$34)","v":7.883136934848002},{"$f":"L20*(1+'4. Indexation&Financing'!$T$34)","v":8.0407996735449618},{"$f":"M20*(1+'4. Indexation&Financing'!$T$34)","v":8.2016156670158615},{"$f":"N20*(1+'4. Indexation&Financing'!$T$34)","v":8.3656479803561794},{"$f":"O20*(1+'4. Indexation&Financing'!$T$34)","v":8.5329609399633028},{"$f":"P20*(1+'4. Indexation&Financing'!$T$34)","v":8.7036201587625683},{"$f":"Q20*(1+'4. Indexation&Financing'!$T$34)","v":8.8776925619378204},{"$f":"R20*(1+'4. Indexation&Financing'!$T$34)","v":9.0552464131765777},{"$f":"S20*(1+'4. Indexation&Financing'!$T$34)","v":9.2363513414401091},{"$f":"T20*(1+'4. Indexation&Financing'!$T$34)","v":9.4210783682689119},{"$f":"U20*(1+'4. Indexation&Financing'!$T$34)","v":9.6094999356342896},{"$f":"V20*(1+'4. Indexation&Financing'!$T$34)","v":9.8016899343469763},{"$f":"W20*(1+'4. Indexation&Financing'!$T$34)","v":9.9977237330339168},{"$f":"X20*(1+'4. Indexation&Financing'!$T$34)","v":10.197678207694596},{"$f":"Y20*(1+'4. Indexation&Financing'!$T$34)","v":10.401631771848487},{"$f":"Z20*(1+'4. Indexation&Financing'!$T$34)","v":10.609664407285457},{"$f":"AA20*(1+'4. Indexation&Financing'!$T$34)","v":10.821857695431166},{"$f":"AB20*(1+'4. Indexation&Financing'!$T$34)","v":11.03829484933979},{"$f":"AC20*(1+'4. Indexation&Financing'!$T$34)","v":11.259060746326586},{"$f":"AD20*(1+'4. Indexation&Financing'!$T$34)","v":11.484241961253119}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!M28, '2. Control table'!N81))","v":17},0,{"$f":"E21*(1+'4. Indexation&Financing'!$T$34)","v":17.34},{"$f":"G21*(1+'4. Indexation&Financing'!$T$34)","v":17.686800000000002},{"$f":"H21*(1+'4. Indexation&Financing'!$T$34)","v":18.040536000000003},{"$f":"I21*(1+'4. Indexation&Financing'!$T$34)","v":18.401346720000003},{"$f":"J21*(1+'4. Indexation&Financing'!$T$34)","v":18.769373654400002},{"$f":"K21*(1+'4. Indexation&Financing'!$T$34)","v":19.144761127488003},{"$f":"L21*(1+'4. Indexation&Financing'!$T$34)","v":19.527656350037763},{"$f":"M21*(1+'4. Indexation&Financing'!$T$34)","v":19.91820947703852},{"$f":"N21*(1+'4. Indexation&Financing'!$T$34)","v":20.316573666579291},{"$f":"O21*(1+'4. Indexation&Financing'!$T$34)","v":20.722905139910878},{"$f":"P21*(1+'4. Indexation&Financing'!$T$34)","v":21.137363242709096},{"$f":"Q21*(1+'4. Indexation&Financing'!$T$34)","v":21.560110507563277},{"$f":"R21*(1+'4. Indexation&Financing'!$T$34)","v":21.991312717714543},{"$f":"S21*(1+'4. Indexation&Financing'!$T$34)","v":22.431138972068833},{"$f":"T21*(1+'4. Indexation&Financing'!$T$34)","v":22.879761751510209},{"$f":"U21*(1+'4. Indexation&Financing'!$T$34)","v":23.337356986540414},{"$f":"V21*(1+'4. Indexation&Financing'!$T$34)","v":23.804104126271223},{"$f":"W21*(1+'4. Indexation&Financing'!$T$34)","v":24.28018620879665},{"$f":"X21*(1+'4. Indexation&Financing'!$T$34)","v":24.765789932972584},{"$f":"Y21*(1+'4. Indexation&Financing'!$T$34)","v":25.261105731632036},{"$f":"Z21*(1+'4. Indexation&Financing'!$T$34)","v":25.766327846264677},{"$f":"AA21*(1+'4. Indexation&Financing'!$T$34)","v":26.281654403189972},{"$f":"AB21*(1+'4. Indexation&Financing'!$T$34)","v":26.807287491253771},{"$f":"AC21*(1+'4. Indexation&Financing'!$T$34)","v":27.343433241078845},{"$f":"AD21*(1+'4. Indexation&Financing'!$T$34)","v":27.890301905900422}]
[null,null,null,"Total Consumer ",{"$f":"SUM(E18:E21)","v":66},0,67.320000000000007,68.666399999999996,70.039727999999997,71.440522560000005,72.869333011199998,74.326719671424001,75.813254064852487,77.329519146149536,78.876109529072536,80.453631719653984,82.062704354047057,83.703958441128009,85.378037609950553,87.085598362149582,88.82731032939256,90.603856535980427,92.415933666700042,94.264252340034048,96.149537386834723,98.072528134571428,100.03397869726284,102.0346582712081,104.07535143663227,106.15685846536491,108.27999563467222]
[]
[]
["Revenue"]
[]
["Consumer Sector Wise Tariff [NGN/kWh]"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H140)","v":64},0,{"$f":"E28*(1+'4. Indexation&Financing'!$T$31)","v":68.48},{"$f":"(G$28*(1+'4. Indexation&Financing'!$T$31))","v":73.273600000000002},{"$f":"(H$28*(1+'4. Indexation&Financing'!$T$31))","v":78.402752000000007},{"$f":"(I$28*(1+'4. Indexation&Financing'!$T$31))","v":83.890944640000015},{"$f":"(J$28*(1+'4. Indexation&Financing'!$T$31))","v":89.763310764800025},{"$f":"(K$28*(1+'4. Indexation&Financing'!$T$31))","v":96.046742518336032},{"$f":"(L$28*(1+'4. Indexation&Financing'!$T$31))","v":102.77001449461956},{"$f":"(M$28*(1+'4. Indexation&Financing'!$T$31))","v":109.96391550924294},{"$f":"(N$28*(1+'4. Indexation&Financing'!$T$31))","v":117.66138959488995},{"$f":"(O$28*(1+'4. Indexation&Financing'!$T$31))","v":125.89768686653225},{"$f":"(P$28*(1+'4. Indexation&Financing'!$T$31))","v":134.71052494718953},{"$f":"(Q$28*(1+'4. Indexation&Financing'!$T$31))","v":144.14026169349279},{"$f":"(R$28*(1+'4. Indexation&Financing'!$T$31))","v":154.23008001203729},{"$f":"(S$28*(1+'4. Indexation&Financing'!$T$31))","v":165.02618561287991},{"$f":"(T$28*(1+'4. Indexation&Financing'!$T$31))","v":176.57801860578152},{"$f":"(U$28*(1+'4. Indexation&Financing'!$T$31))","v":188.93847990818625},{"$f":"(V$28*(1+'4. Indexation&Financing'!$T$31))","v":202.16417350175931},{"$f":"(W$28*(1+'4. Indexation&Financing'!$T$31))","v":216.31566564688248},{"$f":"(X$28*(1+'4. Indexation&Financing'!$T$31))","v":231.45776224216428},{"$f":"(Y$28*(1+'4. Indexation&Financing'!$T$31))","v":247.6598055991158},{"$f":"(Z$28*(1+'4. Indexation&Financing'!$T$31))","v":264.99599199105393},{"$f":"(AA$28*(1+'4. Indexation&Financing'!$T$31))","v":283.54571143042773},{"$f":"(AB$28*(1+'4. Indexation&Financing'!$T$31))","v":303.39391123055771},{"$f":"(AC$28*(1+'4. Indexation&Financing'!$T$31))","v":324.63148501669679},{"$f":"(AD$28*(1+'4. Indexation&Financing'!$T$31))","v":347.3556889678656}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H141)","v":64},0,{"$f":"E29*(1+'4. Indexation&Financing'!$T$31)","v":68.48},{"$f":"(G$29*(1+'4. Indexation&Financing'!$T$31))","v":73.273600000000002},{"$f":"(H$29*(1+'4. Indexation&Financing'!$T$31))","v":78.402752000000007},{"$f":"(I$29*(1+'4. Indexation&Financing'!$T$31))","v":83.890944640000015},{"$f":"(J$29*(1+'4. Indexation&Financing'!$T$31))","v":89.763310764800025},{"$f":"(K$29*(1+'4. Indexation&Financing'!$T$31))","v":96.046742518336032},{"$f":"(L$29*(1+'4. Indexation&Financing'!$T$31))","v":102.77001449461956},{"$f":"(M$29*(1+'4. Indexation&Financing'!$T$31))","v":109.96391550924294},{"$f":"(N$29*(1+'4. Indexation&Financing'!$T$31))","v":117.66138959488995},{"$f":"(O$29*(1+'4. Indexation&Financing'!$T$31))","v":125.89768686653225},{"$f":"(P$29*(1+'4. Indexation&Financing'!$T$31))","v":134.71052494718953},{"$f":"(Q$29*(1+'4. Indexation&Financing'!$T$31))","v":144.14026169349279},{"$f":"(R$29*(1+'4. Indexation&Financing'!$T$31))","v":154.23008001203729},{"$f":"(S$29*(1+'4. Indexation&Financing'!$T$31))","v":165.02618561287991},{"$f":"(T$29*(1+'4. Indexation&Financing'!$T$31))","v":176.57801860578152},{"$f":"(U$29*(1+'4. Indexation&Financing'!$T$31))","v":188.93847990818625},{"$f":"(V$29*(1+'4. Indexation&Financing'!$T$31))","v":202.16417350175931},{"$f":"(W$29*(1+'4. Indexation&Financing'!$T$31))","v":216.31566564688248},{"$f":"(X$29*(1+'4. Indexation&Financing'!$T$31))","v":231.45776224216428},{"$f":"(Y$29*(1+'4. Indexation&Financing'!$T$31))","v":247.6598055991158},{"$f":"(Z$29*(1+'4. Indexation&Financing'!$T$31))","v":264.99599199105393},{"$f":"(AA$29*(1+'4. Indexation&Financing'!$T$31))","v":283.54571143042773},{"$f":"(AB$29*(1+'4. Indexation&Financing'!$T$31))","v":303.39391123055771},{"$f":"(AC$29*(1+'4. Indexation&Financing'!$T$31))","v":324.63148501669679},{"$f":"(AD$29*(1+'4. Indexation&Financing'!$T$31))","v":347.3556889678656}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H142)","v":70},0,{"$f":"E30*(1+'4. Indexation&Financing'!$T$31)","v":74.900000000000006},{"$f":"(G$30*(1+'4. Indexation&Financing'!$T$31))","v":80.143000000000015},{"$f":"(H$30*(1+'4. Indexation&Financing'!$T$31))","v":85.753010000000017},{"$f":"(I$30*(1+'4. Indexation&Financing'!$T$31))","v":91.755720700000026},{"$f":"(J$30*(1+'4. Indexation&Financing'!$T$31))","v":98.178621149000037},{"$f":"(K$30*(1+'4. Indexation&Financing'!$T$31))","v":105.05112462943005},{"$f":"(L$30*(1+'4. Indexation&Financing'!$T$31))","v":112.40470335349016},{"$f":"(M$30*(1+'4. Indexation&Financing'!$T$31))","v":120.27303258823449},{"$f":"(N$30*(1+'4. Indexation&Financing'!$T$31))","v":128.6921448694109},{"$f":"(O$30*(1+'4. Indexation&Financing'!$T$31))","v":137.70059501026967},{"$f":"(P$30*(1+'4. Indexation&Financing'!$T$31))","v":147.33963666098856},{"$f":"(Q$30*(1+'4. Indexation&Financing'!$T$31))","v":157.65341122725778},{"$f":"(R$30*(1+'4. Indexation&Financing'!$T$31))","v":168.68915001316583},{"$f":"(S$30*(1+'4. Indexation&Financing'!$T$31))","v":180.49739051408744},{"$f":"(T$30*(1+'4. Indexation&Financing'!$T$31))","v":193.13220785007357},{"$f":"(U$30*(1+'4. Indexation&Financing'!$T$31))","v":206.65146239957872},{"$f":"(V$30*(1+'4. Indexation&Financing'!$T$31))","v":221.11706476754924},{"$f":"(W$30*(1+'4. Indexation&Financing'!$T$31))","v":236.59525930127771},{"$f":"(X$30*(1+'4. Indexation&Financing'!$T$31))","v":253.15692745236717},{"$f":"(Y$30*(1+'4. Indexation&Financing'!$T$31))","v":270.87791237403292},{"$f":"(Z$30*(1+'4. Indexation&Financing'!$T$31))","v":289.83936624021521},{"$f":"(AA$30*(1+'4. Indexation&Financing'!$T$31))","v":310.12812187703031},{"$f":"(AB$30*(1+'4. Indexation&Financing'!$T$31))","v":331.83709040842245},{"$f":"(AC$30*(1+'4. Indexation&Financing'!$T$31))","v":355.06568673701207},{"$f":"(AD$30*(1+'4. Indexation&Financing'!$T$31))","v":379.92028480860296}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H143)","v":80},0,{"$f":"E31*(1+'4. Indexation&Financing'!$T$31)","v":85.600000000000009},{"$f":"(G$31*(1+'4. Indexation&Financing'!$T$31))","v":91.592000000000013},{"$f":"(H$31*(1+'4. Indexation&Financing'!$T$31))","v":98.003440000000026},{"$f":"(I$31*(1+'4. Indexation&Financing'!$T$31))","v":104.86368080000004},{"$f":"(J$31*(1+'4. Indexation&Financing'!$T$31))","v":112.20413845600005},{"$f":"(K$31*(1+'4. Indexation&Financing'!$T$31))","v":120.05842814792007},{"$f":"(L$31*(1+'4. Indexation&Financing'!$T$31))","v":128.46251811827449},{"$f":"(M$31*(1+'4. Indexation&Financing'!$T$31))","v":137.45489438655372},{"$f":"(N$31*(1+'4. Indexation&Financing'!$T$31))","v":147.07673699361249},{"$f":"(O$31*(1+'4. Indexation&Financing'!$T$31))","v":157.37210858316536},{"$f":"(P$31*(1+'4. Indexation&Financing'!$T$31))","v":168.38815618398695},{"$f":"(Q$31*(1+'4. Indexation&Financing'!$T$31))","v":180.17532711686604},{"$f":"(R$31*(1+'4. Indexation&Financing'!$T$31))","v":192.78760001504668},{"$f":"(S$31*(1+'4. Indexation&Financing'!$T$31))","v":206.28273201609997},{"$f":"(T$31*(1+'4. Indexation&Financing'!$T$31))","v":220.72252325722698},{"$f":"(U$31*(1+'4. Indexation&Financing'!$T$31))","v":236.17309988523289},{"$f":"(V$31*(1+'4. Indexation&Financing'!$T$31))","v":252.70521687719921},{"$f":"(W$31*(1+'4. Indexation&Financing'!$T$31))","v":270.39458205860319},{"$f":"(X$31*(1+'4. Indexation&Financing'!$T$31))","v":289.32220280270542},{"$f":"(Y$31*(1+'4. Indexation&Financing'!$T$31))","v":309.57475699889483},{"$f":"(Z$31*(1+'4. Indexation&Financing'!$T$31))","v":331.24498998881751},{"$f":"(AA$31*(1+'4. Indexation&Financing'!$T$31))","v":354.43213928803476},{"$f":"(AB$31*(1+'4. Indexation&Financing'!$T$31))","v":379.24238903819719},{"$f":"(AC$31*(1+'4. Indexation&Financing'!$T$31))","v":405.789356270871},{"$f":"(AD$31*(1+'4. Indexation&Financing'!$T$31))","v":434.19461120983198}]
[]
["Consumer Sector Wise connection fee [NGN/user]"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H146)","v":5000},{"$f":"E34*E18","v":120000},{"$f":"IF(E18=ROUND(G18,0),0,(ROUND(G18,0)-E18)*E34)*'4. Indexation&Financing'!V19","v":0},{"$f":"IF(ROUND(H18,0)=ROUND(G18,0),0,(ROUND(H18,0)-ROUND(G18,0))*$E34)*'4. Indexation&Financing'!W$19","v":6050.0000000000009},{"$f":"IF(ROUND(I18,0)=ROUND(H18,0),0,(ROUND(I18,0)-ROUND(H18,0))*$E34)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(ROUND(J18,0)=ROUND(I18,0),0,(ROUND(J18,0)-ROUND(I18,0))*$E34)*'4. Indexation&Financing'!Y$19","v":7320.5000000000027},{"$f":"IF(ROUND(K18,0)=ROUND(J18,0),0,(ROUND(K18,0)-ROUND(J18,0))*$E34)*'4. Indexation&Financing'!Z$19","v":0},{"$f":"IF(ROUND(L18,0)=ROUND(K18,0),0,(ROUND(L18,0)-ROUND(K18,0))*$E34)*'4. Indexation&Financing'!AA$19","v":8857.8050000000057},{"$f":"IF(ROUND(M18,0)=ROUND(L18,0),0,(ROUND(M18,0)-ROUND(L18,0))*$E34)*'4. Indexation&Financing'!AB$19","v":9743.5855000000065},{"$f":"IF(ROUND(N18,0)=ROUND(M18,0),0,(ROUND(N18,0)-ROUND(M18,0))*$E34)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(ROUND(O18,0)=ROUND(N18,0),0,(ROUND(O18,0)-ROUND(N18,0))*$E34)*'4. Indexation&Financing'!AD$19","v":11789.73845500001},{"$f":"IF(ROUND(P18,0)=ROUND(O18,0),0,(ROUND(P18,0)-ROUND(O18,0))*$E34)*'4. Indexation&Financing'!AE$19","v":0},{"$f":"IF(ROUND(Q18,0)=ROUND(P18,0),0,(ROUND(Q18,0)-ROUND(P18,0))*$E34)*'4. Indexation&Financing'!AF$19","v":14265.583530550015},{"$f":"IF(ROUND(R18,0)=ROUND(Q18,0),0,(ROUND(R18,0)-ROUND(Q18,0))*$E34)*'4. Indexation&Financing'!AG$19","v":0},{"$f":"IF(ROUND(S18,0)=ROUND(R18,0),0,(ROUND(S18,0)-ROUND(R18,0))*$E34)*'4. Indexation&Financing'!AH$19","v":17261.356071965522},{"$f":"IF(ROUND(T18,0)=ROUND(S18,0),0,(ROUND(T18,0)-ROUND(S18,0))*$E34)*'4. Indexation&Financing'!AI$19","v":18987.491679162074},{"$f":"IF(ROUND(U18,0)=ROUND(T18,0),0,(ROUND(U18,0)-ROUND(T18,0))*$E34)*'4. Indexation&Financing'!AJ$19","v":0},{"$f":"IF(ROUND(V18,0)=ROUND(U18,0),0,(ROUND(V18,0)-ROUND(U18,0))*$E34)*'4. Indexation&Financing'!AK$19","v":22974.864931786109},{"$f":"IF(ROUND(W18,0)=ROUND(V18,0),0,(ROUND(W18,0)-ROUND(V18,0))*$E34)*'4. Indexation&Financing'!AL$19","v":25272.35142496472},{"$f":"IF(ROUND(X18,0)=ROUND(W18,0),0,(ROUND(X18,0)-ROUND(W18,0))*$E34)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(ROUND(Y18,0)=ROUND(X18,0),0,(ROUND(Y18,0)-ROUND(X18,0))*$E34)*'4. Indexation&Financing'!AN$19","v":30579.545224207315},{"$f":"IF(ROUND(Z18,0)=ROUND(Y18,0),0,(ROUND(Z18,0)-ROUND(Y18,0))*$E34)*'4. Indexation&Financing'!AO$19","v":33637.499746628047},{"$f":"IF(ROUND(AA18,0)=ROUND(Z18,0),0,(ROUND(AA18,0)-ROUND(Z18,0))*$E34)*'4. Indexation&Financing'!AP$19","v":0},{"$f":"IF(ROUND(AB18,0)=ROUND(AA18,0),0,(ROUND(AB18,0)-ROUND(AA18,0))*$E34)*'4. Indexation&Financing'!AQ$19","v":40701.374693419944},{"$f":"IF(ROUND(AC18,0)=ROUND(AB18,0),0,(ROUND(AC18,0)-ROUND(AB18,0))*$E34)*'4. Indexation&Financing'!AR$19","v":44771.512162761945},{"$f":"IF(ROUND(AD18,0)=ROUND(AC18,0),0,(ROUND(AD18,0)-ROUND(AC18,0))*$E34)*'4. Indexation&Financing'!AS$19","v":49248.663379038138},{"$f":"IF(ROUND(AE18,0)=ROUND(AD18,0),0,(ROUND(AE18,0)-ROUND(AD18,0))*$E34)*'4. Indexation&Financing'!AT$19","v":0}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H147)","v":4000},{"$f":"E35*E19","v":72000},{"$f":"IF(E19=ROUND(G19,0),0,(ROUND(G19,0)-E19)*E35)*'4. Indexation&Financing'!V19","v":0},{"$f":"IF(ROUND(H19,0)=ROUND(G19,0),0,(ROUND(H19,0)-ROUND(G19,0))*$E35)*'4. Indexation&Financing'!W$19","v":4840.0000000000009},{"$f":"IF(ROUND(I19,0)=ROUND(H19,0),0,(ROUND(I19,0)-ROUND(H19,0))*$E35)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(ROUND(J19,0)=ROUND(I19,0),0,(ROUND(J19,0)-ROUND(I19,0))*$E35)*'4. Indexation&Financing'!Y$19","v":0},{"$f":"IF(ROUND(K19,0)=ROUND(J19,0),0,(ROUND(K19,0)-ROUND(J19,0))*$E35)*'4. Indexation&Financing'!Z$19","v":6442.0400000000027},{"$f":"IF(ROUND(L19,0)=ROUND(K19,0),0,(ROUND(L19,0)-ROUND(K19,0))*$E35)*'4. Indexation&Financing'!AA$19","v":0},{"$f":"IF(ROUND(M19,0)=ROUND(L19,0),0,(ROUND(M19,0)-ROUND(L19,0))*$E35)*'4. Indexation&Financing'!AB$19","v":7794.8684000000057},{"$f":"IF(ROUND(N19,0)=ROUND(M19,0),0,(ROUND(N19,0)-ROUND(M19,0))*$E35)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(ROUND(O19,0)=ROUND(N19,0),0,(ROUND(O19,0)-ROUND(N19,0))*$E35)*'4. Indexation&Financing'!AD$19","v":9431.7907640000085},{"$f":"IF(ROUND(P19,0)=ROUND(O19,0),0,(ROUND(P19,0)-ROUND(O19,0))*$E35)*'4. Indexation&Financing'!AE$19","v":0},{"$f":"IF(ROUND(Q19,0)=ROUND(P19,0),0,(ROUND(Q19,0)-ROUND(P19,0))*$E35)*'4. Indexation&Financing'!AF$19","v":0},{"$f":"IF(ROUND(R19,0)=ROUND(Q19,0),0,(ROUND(R19,0)-ROUND(Q19,0))*$E35)*'4. Indexation&Financing'!AG$19","v":12553.713506884014},{"$f":"IF(ROUND(S19,0)=ROUND(R19,0),0,(ROUND(S19,0)-ROUND(R19,0))*$E35)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(ROUND(T19,0)=ROUND(S19,0),0,(ROUND(T19,0)-ROUND(S19,0))*$E35)*'4. Indexation&Financing'!AI$19","v":15189.993343329659},{"$f":"IF(ROUND(U19,0)=ROUND(T19,0),0,(ROUND(U19,0)-ROUND(T19,0))*$E35)*'4. Indexation&Financing'!AJ$19","v":0},{"$f":"IF(ROUND(V19,0)=ROUND(U19,0),0,(ROUND(V19,0)-ROUND(U19,0))*$E35)*'4. Indexation&Financing'!AK$19","v":18379.891945428888},{"$f":"IF(ROUND(W19,0)=ROUND(V19,0),0,(ROUND(W19,0)-ROUND(V19,0))*$E35)*'4. Indexation&Financing'!AL$19","v":0},{"$f":"IF(ROUND(X19,0)=ROUND(W19,0),0,(ROUND(X19,0)-ROUND(W19,0))*$E35)*'4. Indexation&Financing'!AM$19","v":22239.669253968954},{"$f":"IF(ROUND(Y19,0)=ROUND(X19,0),0,(ROUND(Y19,0)-ROUND(X19,0))*$E35)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(ROUND(Z19,0)=ROUND(Y19,0),0,(ROUND(Z19,0)-ROUND(Y19,0))*$E35)*'4. Indexation&Financing'!AO$19","v":26909.99979730244},{"$f":"IF(ROUND(AA19,0)=ROUND(Z19,0),0,(ROUND(AA19,0)-ROUND(Z19,0))*$E35)*'4. Indexation&Financing'!AP$19","v":0},{"$f":"IF(ROUND(AB19,0)=ROUND(AA19,0),0,(ROUND(AB19,0)-ROUND(AA19,0))*$E35)*'4. Indexation&Financing'!AQ$19","v":32561.099754735955},{"$f":"IF(ROUND(AC19,0)=ROUND(AB19,0),0,(ROUND(AC19,0)-ROUND(AB19,0))*$E35)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(ROUND(AD19,0)=ROUND(AC19,0),0,(ROUND(AD19,0)-ROUND(AC19,0))*$E35)*'4. Indexation&Financing'!AS$19","v":39398.930703230515},{"$f":"IF(ROUND(AE19,0)=ROUND(AD19,0),0,(ROUND(AE19,0)-ROUND(AD19,0))*$E35)*'4. Indexation&Financing'!AT$19","v":43338.823773553566}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H148)","v":6000},{"$f":"E36*E20","v":42000},{"$f":"IF(E20=ROUND(G20,0),0,(ROUND(G20,0)-E20)*E36)*'4. Indexation&Financing'!V19","v":0},{"$f":"IF(ROUND(H20,0)=ROUND(G20,0),0,(ROUND(H20,0)-ROUND(G20,0))*$E36)*'4. Indexation&Financing'!W$19","v":0},{"$f":"IF(ROUND(I20,0)=ROUND(H20,0),0,(ROUND(I20,0)-ROUND(H20,0))*$E36)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(ROUND(J20,0)=ROUND(I20,0),0,(ROUND(J20,0)-ROUND(I20,0))*$E36)*'4. Indexation&Financing'!Y$19","v":8784.600000000004},{"$f":"IF(ROUND(K20,0)=ROUND(J20,0),0,(ROUND(K20,0)-ROUND(J20,0))*$E36)*'4. Indexation&Financing'!Z$19","v":0},{"$f":"IF(ROUND(L20,0)=ROUND(K20,0),0,(ROUND(L20,0)-ROUND(K20,0))*$E36)*'4. Indexation&Financing'!AA$19","v":0},{"$f":"IF(ROUND(M20,0)=ROUND(L20,0),0,(ROUND(M20,0)-ROUND(L20,0))*$E36)*'4. Indexation&Financing'!AB$19","v":0},{"$f":"IF(ROUND(N20,0)=ROUND(M20,0),0,(ROUND(N20,0)-ROUND(M20,0))*$E36)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(ROUND(O20,0)=ROUND(N20,0),0,(ROUND(O20,0)-ROUND(N20,0))*$E36)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(ROUND(P20,0)=ROUND(O20,0),0,(ROUND(P20,0)-ROUND(O20,0))*$E36)*'4. Indexation&Financing'!AE$19","v":15562.454760600014},{"$f":"IF(ROUND(Q20,0)=ROUND(P20,0),0,(ROUND(Q20,0)-ROUND(P20,0))*$E36)*'4. Indexation&Financing'!AF$19","v":0},{"$f":"IF(ROUND(R20,0)=ROUND(Q20,0),0,(ROUND(R20,0)-ROUND(Q20,0))*$E36)*'4. Indexation&Financing'!AG$19","v":0},{"$f":"IF(ROUND(S20,0)=ROUND(R20,0),0,(ROUND(S20,0)-ROUND(R20,0))*$E36)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(ROUND(T20,0)=ROUND(S20,0),0,(ROUND(T20,0)-ROUND(S20,0))*$E36)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(ROUND(U20,0)=ROUND(T20,0),0,(ROUND(U20,0)-ROUND(T20,0))*$E36)*'4. Indexation&Financing'!AJ$19","v":0},{"$f":"IF(ROUND(V20,0)=ROUND(U20,0),0,(ROUND(V20,0)-ROUND(U20,0))*$E36)*'4. Indexation&Financing'!AK$19","v":27569.83791814333},{"$f":"IF(ROUND(W20,0)=ROUND(V20,0),0,(ROUND(W20,0)-ROUND(V20,0))*$E36)*'4. Indexation&Financing'!AL$19","v":0},{"$f":"IF(ROUND(X20,0)=ROUND(W20,0),0,(ROUND(X20,0)-ROUND(W20,0))*$E36)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(ROUND(Y20,0)=ROUND(X20,0),0,(ROUND(Y20,0)-ROUND(X20,0))*$E36)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(ROUND(Z20,0)=ROUND(Y20,0),0,(ROUND(Z20,0)-ROUND(Y20,0))*$E36)*'4. Indexation&Financing'!AO$19","v":0},{"$f":"IF(ROUND(AA20,0)=ROUND(Z20,0),0,(ROUND(AA20,0)-ROUND(Z20,0))*$E36)*'4. Indexation&Financing'!AP$19","v":44401.499665549032},{"$f":"IF(ROUND(AB20,0)=ROUND(AA20,0),0,(ROUND(AB20,0)-ROUND(AA20,0))*$E36)*'4. Indexation&Financing'!AQ$19","v":0},{"$f":"IF(ROUND(AC20,0)=ROUND(AB20,0),0,(ROUND(AC20,0)-ROUND(AB20,0))*$E36)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(ROUND(AD20,0)=ROUND(AC20,0),0,(ROUND(AD20,0)-ROUND(AC20,0))*$E36)*'4. Indexation&Financing'!AS$19","v":0},{"$f":"IF(ROUND(AE20,0)=ROUND(AD20,0),0,(ROUND(AE20,0)-ROUND(AD20,0))*$E36)*'4. Indexation&Financing'!AT$19","v":0}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H149)","v":8000},{"$f":"E37*E21","v":136000},{"$f":"IF(E21=ROUND(G21,0),0,(ROUND(G21,0)-E21)*E37)*'4. Indexation&Financing'!V19","v":0},{"$f":"IF(ROUND(H21,0)=ROUND(G21,0),0,(ROUND(H21,0)-ROUND(G21,0))*$E37)*'4. Indexation&Financing'!W$19","v":9680.0000000000018},{"$f":"IF(ROUND(I21,0)=ROUND(H21,0),0,(ROUND(I21,0)-ROUND(H21,0))*$E37)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(ROUND(J21,0)=ROUND(I21,0),0,(ROUND(J21,0)-ROUND(I21,0))*$E37)*'4. Indexation&Financing'!Y$19","v":0},{"$f":"IF(ROUND(K21,0)=ROUND(J21,0),0,(ROUND(K21,0)-ROUND(J21,0))*$E37)*'4. Indexation&Financing'!Z$19","v":12884.080000000005},{"$f":"IF(ROUND(L21,0)=ROUND(K21,0),0,(ROUND(L21,0)-ROUND(K21,0))*$E37)*'4. Indexation&Financing'!AA$19","v":0},{"$f":"IF(ROUND(M21,0)=ROUND(L21,0),0,(ROUND(M21,0)-ROUND(L21,0))*$E37)*'4. Indexation&Financing'!AB$19","v":15589.736800000011},{"$f":"IF(ROUND(N21,0)=ROUND(M21,0),0,(ROUND(N21,0)-ROUND(M21,0))*$E37)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(ROUND(O21,0)=ROUND(N21,0),0,(ROUND(O21,0)-ROUND(N21,0))*$E37)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(ROUND(P21,0)=ROUND(O21,0),0,(ROUND(P21,0)-ROUND(O21,0))*$E37)*'4. Indexation&Financing'!AE$19","v":20749.93968080002},{"$f":"IF(ROUND(Q21,0)=ROUND(P21,0),0,(ROUND(Q21,0)-ROUND(P21,0))*$E37)*'4. Indexation&Financing'!AF$19","v":0},{"$f":"IF(ROUND(R21,0)=ROUND(Q21,0),0,(ROUND(R21,0)-ROUND(Q21,0))*$E37)*'4. Indexation&Financing'!AG$19","v":25107.427013768029},{"$f":"IF(ROUND(S21,0)=ROUND(R21,0),0,(ROUND(S21,0)-ROUND(R21,0))*$E37)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(ROUND(T21,0)=ROUND(S21,0),0,(ROUND(T21,0)-ROUND(S21,0))*$E37)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(ROUND(U21,0)=ROUND(T21,0),0,(ROUND(U21,0)-ROUND(T21,0))*$E37)*'4. Indexation&Financing'!AJ$19","v":33417.985355325247},{"$f":"IF(ROUND(V21,0)=ROUND(U21,0),0,(ROUND(V21,0)-ROUND(U21,0))*$E37)*'4. Indexation&Financing'!AK$19","v":0},{"$f":"IF(ROUND(W21,0)=ROUND(V21,0),0,(ROUND(W21,0)-ROUND(V21,0))*$E37)*'4. Indexation&Financing'!AL$19","v":40435.762279943556},{"$f":"IF(ROUND(X21,0)=ROUND(W21,0),0,(ROUND(X21,0)-ROUND(W21,0))*$E37)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(ROUND(Y21,0)=ROUND(X21,0),0,(ROUND(Y21,0)-ROUND(X21,0))*$E37)*'4. Indexation&Financing'!AN$19","v":48927.272358731709},{"$f":"IF(ROUND(Z21,0)=ROUND(Y21,0),0,(ROUND(Z21,0)-ROUND(Y21,0))*$E37)*'4. Indexation&Financing'!AO$19","v":0},{"$f":"IF(ROUND(AA21,0)=ROUND(Z21,0),0,(ROUND(AA21,0)-ROUND(Z21,0))*$E37)*'4. Indexation&Financing'!AP$19","v":59201.999554065376},{"$f":"IF(ROUND(AB21,0)=ROUND(AA21,0),0,(ROUND(AB21,0)-ROUND(AA21,0))*$E37)*'4. Indexation&Financing'!AQ$19","v":0},{"$f":"IF(ROUND(AC21,0)=ROUND(AB21,0),0,(ROUND(AC21,0)-ROUND(AB21,0))*$E37)*'4. Indexation&Financing'!AR$19","v":71634.419460419114},{"$f":"IF(ROUND(AD21,0)=ROUND(AC21,0),0,(ROUND(AD21,0)-ROUND(AC21,0))*$E37)*'4. Indexation&Financing'!AS$19","v":0},{"$f":"IF(ROUND(AE21,0)=ROUND(AD21,0),0,(ROUND(AE21,0)-ROUND(AD21,0))*$E37)*'4. Indexation&Financing'!AT$19","v":86677.647547107132}]
[]
["Consumer Sector Wise fixed costs [NGN/year/user]"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N140)","v":120},0,{"$f":"($E18+(ROUND($G18,0)-$E18))*12*'4. Indexation&Financing'!$V21","v":36806.400000000001},{"$f":"($E$18+(ROUND(H$18,0)-ROUND(G$18,0)))*12*'4. Indexation&Financing'!W$21","v":40832.1},{"$f":"($E$18+(ROUND(I$18,0)-ROUND(H$18,0)))*12*'4. Indexation&Financing'!X$21","v":41746.739039999993},{"$f":"($E$18+(ROUND(J$18,0)-ROUND(I$18,0)))*12*'4. Indexation&Financing'!Y$21","v":46312.788622499989},{"$f":"($E$18+(ROUND(K$18,0)-ROUND(J$18,0)))*12*'4. Indexation&Financing'!Z$21","v":47350.195087643988},{"$f":"($E$18+(ROUND(L$18,0)-ROUND(K$18,0)))*12*'4. Indexation&Financing'!AA$21","v":52529.122675355051},{"$f":"($E$18+(ROUND(M$18,0)-ROUND(L$18,0)))*12*'4. Indexation&Financing'!AB$21","v":55943.515649253124},{"$f":"($E$18+(ROUND(N$18,0)-ROUND(M$18,0)))*12*'4. Indexation&Financing'!AC$21","v":57196.650399796381},{"$f":"($E$18+(ROUND(O$18,0)-ROUND(N$18,0)))*12*'4. Indexation&Financing'!AD$21","v":63452.534037274105},{"$f":"($E$18+(ROUND(P$18,0)-ROUND(O$18,0)))*12*'4. Indexation&Financing'!AE$21","v":64873.870799709046},{"$f":"($E$18+(ROUND(Q$18,0)-ROUND(P$18,0)))*12*'4. Indexation&Financing'!AF$21","v":71969.450418427223},{"$f":"($E$18+(ROUND(R$18,0)-ROUND(Q$18,0)))*12*'4. Indexation&Financing'!AG$21","v":73581.566107799983},{"$f":"($E$18+(ROUND(S$18,0)-ROUND(R$18,0)))*12*'4. Indexation&Financing'!AH$21","v":81629.549900840619},{"$f":"($E$18+(ROUND(T$18,0)-ROUND(S$18,0)))*12*'4. Indexation&Financing'!AI$21","v":86935.470644395245},{"$f":"($E$18+(ROUND(U$18,0)-ROUND(T$18,0)))*12*'4. Indexation&Financing'!AJ$21","v":88882.825186829694},{"$f":"($E$18+(ROUND(V$18,0)-ROUND(U$18,0)))*12*'4. Indexation&Financing'!AK$21","v":98604.384191639183},{"$f":"($E$18+(ROUND(W$18,0)-ROUND(V$18,0)))*12*'4. Indexation&Financing'!AL$21","v":105013.66916409573},{"$f":"($E$18+(ROUND(X$18,0)-ROUND(W$18,0)))*12*'4. Indexation&Financing'!AM$21","v":107365.97535337147},{"$f":"($E$18+(ROUND(Y$18,0)-ROUND(X$18,0)))*12*'4. Indexation&Financing'!AN$21","v":119109.12890764646},{"$f":"($E$18+(ROUND(Z$18,0)-ROUND(Y$18,0)))*12*'4. Indexation&Financing'!AO$21","v":126851.22228664349},{"$f":"($E$18+(ROUND(AA$18,0)-ROUND(Z$18,0)))*12*'4. Indexation&Financing'!AP$21","v":129692.68966586429},{"$f":"($E$18+(ROUND(AB$18,0)-ROUND(AA$18,0)))*12*'4. Indexation&Financing'!AQ$21","v":143877.82759806819},{"$f":"($E$18+(ROUND(AC$18,0)-ROUND(AB$18,0)))*12*'4. Indexation&Financing'!AR$21","v":153229.88639194262},{"$f":"($E$18+(ROUND(AD$18,0)-ROUND(AC$18,0)))*12*'4. Indexation&Financing'!AS$21","v":163189.82900741888},{"$f":"($E$18+(ROUND(AE$18,0)-ROUND(AD$18,0)))*12*'4. Indexation&Financing'!AT$21","v":166845.28117718507}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N141)","v":110},0,{"$f":"($E19+(ROUND($G19,0)-$E19))*12*'4. Indexation&Financing'!$V22","v":25304.399999999998},{"$f":"($E$19+(ROUND(H$19,0)-ROUND(G$19,0)))*12*'4. Indexation&Financing'!W$22","v":28446.362999999994},{"$f":"($E$19+(ROUND(I$19,0)-ROUND(H$19,0)))*12*'4. Indexation&Financing'!X$22","v":28700.883089999996},{"$f":"($E$19+(ROUND(J$19,0)-ROUND(I$19,0)))*12*'4. Indexation&Financing'!Y$22","v":30566.440490849993},{"$f":"($E$19+(ROUND(K$19,0)-ROUND(J$19,0)))*12*'4. Indexation&Financing'!Z$22","v":34361.773518463866},{"$f":"($E$19+(ROUND(L$19,0)-ROUND(K$19,0)))*12*'4. Indexation&Financing'!AA$22","v":34669.220965734334},{"$f":"($E$19+(ROUND(M$19,0)-ROUND(L$19,0)))*12*'4. Indexation&Financing'!AB$22","v":38973.982568979678},{"$f":"($E$19+(ROUND(N$19,0)-ROUND(M$19,0)))*12*'4. Indexation&Financing'!AC$22","v":39322.697149860018},{"$f":"($E$19+(ROUND(O$19,0)-ROUND(N$19,0)))*12*'4. Indexation&Financing'!AD$22","v":44205.265379300967},{"$f":"($E$19+(ROUND(P$19,0)-ROUND(O$19,0)))*12*'4. Indexation&Financing'!AE$22","v":44600.786174799978},{"$f":"($E$19+(ROUND(Q$19,0)-ROUND(P$19,0)))*12*'4. Indexation&Financing'!AF$22","v":47499.837276161976},{"$f":"($E$19+(ROUND(R$19,0)-ROUND(Q$19,0)))*12*'4. Indexation&Financing'!AG$22","v":53397.733737952083},{"$f":"($E$19+(ROUND(S$19,0)-ROUND(R$19,0)))*12*'4. Indexation&Financing'!AH$22","v":53875.50293455481},{"$f":"($E$19+(ROUND(T$19,0)-ROUND(S$19,0)))*12*'4. Indexation&Financing'!AI$22","v":60565.044548928694},{"$f":"($E$19+(ROUND(U$19,0)-ROUND(T$19,0)))*12*'4. Indexation&Financing'!AJ$22","v":61106.942315945431},{"$f":"($E$19+(ROUND(V$19,0)-ROUND(U$19,0)))*12*'4. Indexation&Financing'!AK$22","v":68694.387653508646},{"$f":"($E$19+(ROUND(W$19,0)-ROUND(V$19,0)))*12*'4. Indexation&Financing'!AL$22","v":69309.021648303198},{"$f":"($E$19+(ROUND(X$19,0)-ROUND(W$19,0)))*12*'4. Indexation&Financing'!AM$22","v":77914.891836300827},{"$f":"($E$19+(ROUND(Y$19,0)-ROUND(X$19,0)))*12*'4. Indexation&Financing'!AN$22","v":78612.025079046682},{"$f":"($E$19+(ROUND(Z$19,0)-ROUND(Y$19,0)))*12*'4. Indexation&Financing'!AO$22","v":88373.0181930283},{"$f":"($E$19+(ROUND(AA$19,0)-ROUND(Z$19,0)))*12*'4. Indexation&Financing'!AP$22","v":89163.724145281711},{"$f":"($E$19+(ROUND(AB$19,0)-ROUND(AA$19,0)))*12*'4. Indexation&Financing'!AQ$22","v":100234.88655998751},{"$f":"($E$19+(ROUND(AC$19,0)-ROUND(AB$19,0)))*12*'4. Indexation&Financing'!AR$22","v":101131.72501868213},{"$f":"($E$19+(ROUND(AD$19,0)-ROUND(AC$19,0)))*12*'4. Indexation&Financing'!AS$22","v":113688.91420850182},{"$f":"($E$19+(ROUND(AE$19,0)-ROUND(AD$19,0)))*12*'4. Indexation&Financing'!AT$22","v":121078.69363205443}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N142)","v":130},0,{"$f":"($E20+(ROUND($G20,0)-$E20))*12*'4. Indexation&Financing'!$V23","v":11629.8},{"$f":"($E$20+(ROUND(H$20,0)-ROUND(G$20,0)))*12*'4. Indexation&Financing'!W$23","v":12385.736999999997},{"$f":"($E$20+(ROUND(I$20,0)-ROUND(H$20,0)))*12*'4. Indexation&Financing'!X$23","v":13190.809904999996},{"$f":"($E$20+(ROUND(J$20,0)-ROUND(I$20,0)))*12*'4. Indexation&Financing'!Y$23","v":16055.100055799996},{"$f":"($E$20+(ROUND(K$20,0)-ROUND(J$20,0)))*12*'4. Indexation&Financing'!Z$23","v":14961.346364498619},{"$f":"($E$20+(ROUND(L$20,0)-ROUND(K$20,0)))*12*'4. Indexation&Financing'!AA$23","v":15933.83387819103},{"$f":"($E$20+(ROUND(M$20,0)-ROUND(L$20,0)))*12*'4. Indexation&Financing'!AB$23","v":16969.533080273446},{"$f":"($E$20+(ROUND(N$20,0)-ROUND(M$20,0)))*12*'4. Indexation&Financing'!AC$23","v":18072.552730491218},{"$f":"($E$20+(ROUND(O$20,0)-ROUND(N$20,0)))*12*'4. Indexation&Financing'!AD$23","v":19247.268657973145},{"$f":"($E$20+(ROUND(P$20,0)-ROUND(O$20,0)))*12*'4. Indexation&Financing'!AE$23","v":23426.6755665616},{"$f":"($E$20+(ROUND(Q$20,0)-ROUND(P$20,0)))*12*'4. Indexation&Financing'!AF$23","v":21830.73329358959},{"$f":"($E$20+(ROUND(R$20,0)-ROUND(Q$20,0)))*12*'4. Indexation&Financing'!AG$23","v":23249.730957672909},{"$f":"($E$20+(ROUND(S$20,0)-ROUND(R$20,0)))*12*'4. Indexation&Financing'!AH$23","v":24760.963469921648},{"$f":"($E$20+(ROUND(T$20,0)-ROUND(S$20,0)))*12*'4. Indexation&Financing'!AI$23","v":26370.426095466551},{"$f":"($E$20+(ROUND(U$20,0)-ROUND(T$20,0)))*12*'4. Indexation&Financing'!AJ$23","v":28084.503791671876},{"$f":"($E$20+(ROUND(V$20,0)-ROUND(U$20,0)))*12*'4. Indexation&Financing'!AK$23","v":34182.853186434913},{"$f":"($E$20+(ROUND(W$20,0)-ROUND(V$20,0)))*12*'4. Indexation&Financing'!AL$23","v":31854.146313109031},{"$f":"($E$20+(ROUND(X$20,0)-ROUND(W$20,0)))*12*'4. Indexation&Financing'!AM$23","v":33924.665823461117},{"$f":"($E$20+(ROUND(Y$20,0)-ROUND(X$20,0)))*12*'4. Indexation&Financing'!AN$23","v":36129.769101986087},{"$f":"($E$20+(ROUND(Z$20,0)-ROUND(Y$20,0)))*12*'4. Indexation&Financing'!AO$23","v":38478.204093615183},{"$f":"($E$20+(ROUND(AA$20,0)-ROUND(Z$20,0)))*12*'4. Indexation&Financing'!AP$23","v":46833.471268228765},{"$f":"($E$20+(ROUND(AB$20,0)-ROUND(AA$20,0)))*12*'4. Indexation&Financing'!AQ$23","v":43642.941038080673},{"$f":"($E$20+(ROUND(AC$20,0)-ROUND(AB$20,0)))*12*'4. Indexation&Financing'!AR$23","v":46479.732205555913},{"$f":"($E$20+(ROUND(AD$20,0)-ROUND(AC$20,0)))*12*'4. Indexation&Financing'!AS$23","v":49500.914798917045},{"$f":"($E$20+(ROUND(AE$20,0)-ROUND(AD$20,0)))*12*'4. Indexation&Financing'!AT$23","v":52718.474260846648}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N143)","v":150},0,{"$f":"($E21+(ROUND($G21,0)-$E21))*12*'4. Indexation&Financing'!$V24","v":32589},{"$f":"($E$21+(ROUND(H$21,0)-ROUND(G$21,0)))*12*'4. Indexation&Financing'!W$24","v":36748.89},{"$f":"($E$21+(ROUND(I$21,0)-ROUND(H$21,0)))*12*'4. Indexation&Financing'!X$24","v":36963.258524999997},{"$f":"($E$21+(ROUND(J$21,0)-ROUND(I$21,0)))*12*'4. Indexation&Financing'!Y$24","v":39365.870329124999},{"$f":"($E$21+(ROUND(K$21,0)-ROUND(J$21,0)))*12*'4. Indexation&Financing'!Z$24","v":44390.807894666243},{"$f":"($E$21+(ROUND(L$21,0)-ROUND(K$21,0)))*12*'4. Indexation&Financing'!AA$24","v":44649.754274051797},{"$f":"($E$21+(ROUND(M$21,0)-ROUND(L$21,0)))*12*'4. Indexation&Financing'!AB$24","v":50349.164084327815},{"$f":"($E$21+(ROUND(N$21,0)-ROUND(M$21,0)))*12*'4. Indexation&Financing'!AC$24","v":50642.867541486397},{"$f":"($E$21+(ROUND(O$21,0)-ROUND(N$21,0)))*12*'4. Indexation&Financing'!AD$24","v":53934.653931683002},{"$f":"($E$21+(ROUND(P$21,0)-ROUND(O$21,0)))*12*'4. Indexation&Financing'!AE$24","v":60819.253874727241},{"$f":"($E$21+(ROUND(Q$21,0)-ROUND(P$21,0)))*12*'4. Indexation&Financing'!AF$24","v":61174.03285566315},{"$f":"($E$21+(ROUND(R$21,0)-ROUND(Q$21,0)))*12*'4. Indexation&Financing'!AG$24","v":68982.718226062512},{"$f":"($E$21+(ROUND(S$21,0)-ROUND(R$21,0)))*12*'4. Indexation&Financing'!AH$24","v":69385.117415714529},{"$f":"($E$21+(ROUND(T$21,0)-ROUND(S$21,0)))*12*'4. Indexation&Financing'!AI$24","v":73895.15004773598},{"$f":"($E$21+(ROUND(U$21,0)-ROUND(T$21,0)))*12*'4. Indexation&Financing'!AJ$24","v":83327.648612652847},{"$f":"($E$21+(ROUND(V$21,0)-ROUND(U$21,0)))*12*'4. Indexation&Financing'!AK$24","v":83813.726562893324},{"$f":"($E$21+(ROUND(W$21,0)-ROUND(V$21,0)))*12*'4. Indexation&Financing'!AL$24","v":94512.302247686166},{"$f":"($E$21+(ROUND(X$21,0)-ROUND(W$21,0)))*12*'4. Indexation&Financing'!AM$24","v":95063.624010797663},{"$f":"($E$21+(ROUND(Y$21,0)-ROUND(X$21,0)))*12*'4. Indexation&Financing'!AN$24","v":107198.21601688184},{"$f":"($E$21+(ROUND(Z$21,0)-ROUND(Y$21,0)))*12*'4. Indexation&Financing'!AO$24","v":107823.53894364698},{"$f":"($E$21+(ROUND(AA$21,0)-ROUND(Z$21,0)))*12*'4. Indexation&Financing'!AP$24","v":121586.89656174778},{"$f":"($E$21+(ROUND(AB$21,0)-ROUND(AA$21,0)))*12*'4. Indexation&Financing'!AQ$24","v":122296.15345835798},{"$f":"($E$21+(ROUND(AC$21,0)-ROUND(AB$21,0)))*12*'4. Indexation&Financing'!AR$24","v":137906.89775274839},{"$f":"($E$21+(ROUND(AD$21,0)-ROUND(AC$21,0)))*12*'4. Indexation&Financing'!AS$24","v":138711.35465630607},{"$f":"($E$21+(ROUND(AE$21,0)-ROUND(AD$21,0)))*12*'4. Indexation&Financing'!AT$24","v":156417.45110361101}]
[]
["Consumer Sector Wise metering costs [NGN/year/user]"]
["Residential",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N146)","v":160},0,{"$f":"($E18+(ROUND($G18,0)-$E18))*12*'4. Indexation&Financing'!$V26","v":49075.199999999997},{"$f":"($E$18+(ROUND(H$18,0)-ROUND(G$18,0)))*12*'4. Indexation&Financing'!W$26","v":54442.799999999988},{"$f":"($E$18+(ROUND(I$18,0)-ROUND(H$18,0)))*12*'4. Indexation&Financing'!X$26","v":55662.318719999996},{"$f":"($E$18+(ROUND(J$18,0)-ROUND(I$18,0)))*12*'4. Indexation&Financing'!Y$26","v":61750.384829999981},{"$f":"($E$18+(ROUND(K$18,0)-ROUND(J$18,0)))*12*'4. Indexation&Financing'!Z$26","v":63133.593450191976},{"$f":"($E$18+(ROUND(L$18,0)-ROUND(K$18,0)))*12*'4. Indexation&Financing'!AA$26","v":70038.83023380673},{"$f":"($E$18+(ROUND(M$18,0)-ROUND(L$18,0)))*12*'4. Indexation&Financing'!AB$26","v":74591.354199004156},{"$f":"($E$18+(ROUND(N$18,0)-ROUND(M$18,0)))*12*'4. Indexation&Financing'!AC$26","v":76262.200533061856},{"$f":"($E$18+(ROUND(O$18,0)-ROUND(N$18,0)))*12*'4. Indexation&Financing'!AD$26","v":84603.378716365492},{"$f":"($E$18+(ROUND(P$18,0)-ROUND(O$18,0)))*12*'4. Indexation&Financing'!AE$26","v":86498.494399612086},{"$f":"($E$18+(ROUND(Q$18,0)-ROUND(P$18,0)))*12*'4. Indexation&Financing'!AF$26","v":95959.267224569645},{"$f":"($E$18+(ROUND(R$18,0)-ROUND(Q$18,0)))*12*'4. Indexation&Financing'!AG$26","v":98108.754810400002},{"$f":"($E$18+(ROUND(S$18,0)-ROUND(R$18,0)))*12*'4. Indexation&Financing'!AH$26","v":108839.39986778751},{"$f":"($E$18+(ROUND(T$18,0)-ROUND(S$18,0)))*12*'4. Indexation&Financing'!AI$26","v":115913.96085919368},{"$f":"($E$18+(ROUND(U$18,0)-ROUND(T$18,0)))*12*'4. Indexation&Financing'!AJ$26","v":118510.43358243963},{"$f":"($E$18+(ROUND(V$18,0)-ROUND(U$18,0)))*12*'4. Indexation&Financing'!AK$26","v":131472.51225551893},{"$f":"($E$18+(ROUND(W$18,0)-ROUND(V$18,0)))*12*'4. Indexation&Financing'!AL$26","v":140018.22555212767},{"$f":"($E$18+(ROUND(X$18,0)-ROUND(W$18,0)))*12*'4. Indexation&Financing'!AM$26","v":143154.63380449533},{"$f":"($E$18+(ROUND(Y$18,0)-ROUND(X$18,0)))*12*'4. Indexation&Financing'!AN$26","v":158812.17187686198},{"$f":"($E$18+(ROUND(Z$18,0)-ROUND(Y$18,0)))*12*'4. Indexation&Financing'!AO$26","v":169134.96304885799},{"$f":"($E$18+(ROUND(AA$18,0)-ROUND(Z$18,0)))*12*'4. Indexation&Financing'!AP$26","v":172923.58622115239},{"$f":"($E$18+(ROUND(AB$18,0)-ROUND(AA$18,0)))*12*'4. Indexation&Financing'!AQ$26","v":191837.10346409093},{"$f":"($E$18+(ROUND(AC$18,0)-ROUND(AB$18,0)))*12*'4. Indexation&Financing'!AR$26","v":204306.51518925681},{"$f":"($E$18+(ROUND(AD$18,0)-ROUND(AC$18,0)))*12*'4. Indexation&Financing'!AS$26","v":217586.43867655852},{"$f":"($E$18+(ROUND(AE$18,0)-ROUND(AD$18,0)))*12*'4. Indexation&Financing'!AT$26","v":222460.37490291341}]
["Community",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N147)","v":150},0,{"$f":"($E19+(ROUND($G19,0)-$E19))*12*'4. Indexation&Financing'!$V27","v":34506},{"$f":"($E$19+(ROUND(H$19,0)-ROUND(G$19,0)))*12*'4. Indexation&Financing'!W$27","v":38790.494999999995},{"$f":"($E$19+(ROUND(I$19,0)-ROUND(H$19,0)))*12*'4. Indexation&Financing'!X$27","v":39137.567849999999},{"$f":"($E$19+(ROUND(J$19,0)-ROUND(I$19,0)))*12*'4. Indexation&Financing'!Y$27","v":41681.509760249995},{"$f":"($E$19+(ROUND(K$19,0)-ROUND(J$19,0)))*12*'4. Indexation&Financing'!Z$27","v":46856.963888814367},{"$f":"($E$19+(ROUND(L$19,0)-ROUND(K$19,0)))*12*'4. Indexation&Financing'!AA$27","v":47276.210407819548},{"$f":"($E$19+(ROUND(M$19,0)-ROUND(L$19,0)))*12*'4. Indexation&Financing'!AB$27","v":53146.339866790469},{"$f":"($E$19+(ROUND(N$19,0)-ROUND(M$19,0)))*12*'4. Indexation&Financing'!AC$27","v":53621.859749809126},{"$f":"($E$19+(ROUND(O$19,0)-ROUND(N$19,0)))*12*'4. Indexation&Financing'!AD$27","v":60279.907335410418},{"$f":"($E$19+(ROUND(P$19,0)-ROUND(O$19,0)))*12*'4. Indexation&Financing'!AE$27","v":60819.253874727241},{"$f":"($E$19+(ROUND(Q$19,0)-ROUND(P$19,0)))*12*'4. Indexation&Financing'!AF$27","v":64772.505376584515},{"$f":"($E$19+(ROUND(R$19,0)-ROUND(Q$19,0)))*12*'4. Indexation&Financing'!AG$27","v":72815.09146084376},{"$f":"($E$19+(ROUND(S$19,0)-ROUND(R$19,0)))*12*'4. Indexation&Financing'!AH$27","v":73466.594910756568},{"$f":"($E$19+(ROUND(T$19,0)-ROUND(S$19,0)))*12*'4. Indexation&Financing'!AI$27","v":82588.697112175505},{"$f":"($E$19+(ROUND(U$19,0)-ROUND(T$19,0)))*12*'4. Indexation&Financing'!AJ$27","v":83327.648612652847},{"$f":"($E$19+(ROUND(V$19,0)-ROUND(U$19,0)))*12*'4. Indexation&Financing'!AK$27","v":93674.164982057249},{"$f":"($E$19+(ROUND(W$19,0)-ROUND(V$19,0)))*12*'4. Indexation&Financing'!AL$27","v":94512.302247686166},{"$f":"($E$19+(ROUND(X$19,0)-ROUND(W$19,0)))*12*'4. Indexation&Financing'!AM$27","v":106247.57977677385},{"$f":"($E$19+(ROUND(Y$19,0)-ROUND(X$19,0)))*12*'4. Indexation&Financing'!AN$27","v":107198.21601688184},{"$f":"($E$19+(ROUND(Z$19,0)-ROUND(Y$19,0)))*12*'4. Indexation&Financing'!AO$27","v":120508.66117231133},{"$f":"($E$19+(ROUND(AA$19,0)-ROUND(Z$19,0)))*12*'4. Indexation&Financing'!AP$27","v":121586.89656174778},{"$f":"($E$19+(ROUND(AB$19,0)-ROUND(AA$19,0)))*12*'4. Indexation&Financing'!AQ$27","v":136683.9362181648},{"$f":"($E$19+(ROUND(AC$19,0)-ROUND(AB$19,0)))*12*'4. Indexation&Financing'!AR$27","v":137906.89775274839},{"$f":"($E$19+(ROUND(AD$19,0)-ROUND(AC$19,0)))*12*'4. Indexation&Financing'!AS$27","v":155030.33755704795},{"$f":"($E$19+(ROUND(AE$19,0)-ROUND(AD$19,0)))*12*'4. Indexation&Financing'!AT$27","v":165107.30949825607}]
["Commercial Small Scale",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N148)","v":170},0,{"$f":"($E20+(ROUND($G20,0)-$E20))*12*'4. Indexation&Financing'!$V28","v":15208.199999999999},{"$f":"($E$20+(ROUND(H$20,0)-ROUND(G$20,0)))*12*'4. Indexation&Financing'!W$28","v":16196.732999999998},{"$f":"($E$20+(ROUND(I$20,0)-ROUND(H$20,0)))*12*'4. Indexation&Financing'!X$28","v":17249.520644999997},{"$f":"($E$20+(ROUND(J$20,0)-ROUND(I$20,0)))*12*'4. Indexation&Financing'!Y$28","v":20995.130842199997},{"$f":"($E$20+(ROUND(K$20,0)-ROUND(J$20,0)))*12*'4. Indexation&Financing'!Z$28","v":19564.837553575122},{"$f":"($E$20+(ROUND(L$20,0)-ROUND(K$20,0)))*12*'4. Indexation&Financing'!AA$28","v":20836.551994557503},{"$f":"($E$20+(ROUND(M$20,0)-ROUND(L$20,0)))*12*'4. Indexation&Financing'!AB$28","v":22190.927874203742},{"$f":"($E$20+(ROUND(N$20,0)-ROUND(M$20,0)))*12*'4. Indexation&Financing'!AC$28","v":23633.338186026984},{"$f":"($E$20+(ROUND(O$20,0)-ROUND(N$20,0)))*12*'4. Indexation&Financing'!AD$28","v":25169.505168118736},{"$f":"($E$20+(ROUND(P$20,0)-ROUND(O$20,0)))*12*'4. Indexation&Financing'!AE$28","v":30634.883433195944},{"$f":"($E$20+(ROUND(Q$20,0)-ROUND(P$20,0)))*12*'4. Indexation&Financing'!AF$28","v":28547.881999309466},{"$f":"($E$20+(ROUND(R$20,0)-ROUND(Q$20,0)))*12*'4. Indexation&Financing'!AG$28","v":30403.49432926458},{"$f":"($E$20+(ROUND(S$20,0)-ROUND(R$20,0)))*12*'4. Indexation&Financing'!AH$28","v":32379.72146066678},{"$f":"($E$20+(ROUND(T$20,0)-ROUND(S$20,0)))*12*'4. Indexation&Financing'!AI$28","v":34484.40335561012},{"$f":"($E$20+(ROUND(U$20,0)-ROUND(T$20,0)))*12*'4. Indexation&Financing'!AJ$28","v":36725.88957372478},{"$f":"($E$20+(ROUND(V$20,0)-ROUND(U$20,0)))*12*'4. Indexation&Financing'!AK$28","v":44700.65416687644},{"$f":"($E$20+(ROUND(W$20,0)-ROUND(V$20,0)))*12*'4. Indexation&Financing'!AL$28","v":41655.422101757984},{"$f":"($E$20+(ROUND(X$20,0)-ROUND(W$20,0)))*12*'4. Indexation&Financing'!AM$28","v":44363.024538372243},{"$f":"($E$20+(ROUND(Y$20,0)-ROUND(X$20,0)))*12*'4. Indexation&Financing'!AN$28","v":47246.621133366432},{"$f":"($E$20+(ROUND(Z$20,0)-ROUND(Y$20,0)))*12*'4. Indexation&Financing'!AO$28","v":50317.651507035247},{"$f":"($E$20+(ROUND(AA$20,0)-ROUND(Z$20,0)))*12*'4. Indexation&Financing'!AP$28","v":61243.770119991474},{"$f":"($E$20+(ROUND(AB$20,0)-ROUND(AA$20,0)))*12*'4. Indexation&Financing'!AQ$28","v":57071.538280567052},{"$f":"($E$20+(ROUND(AC$20,0)-ROUND(AB$20,0)))*12*'4. Indexation&Financing'!AR$28","v":60781.188268803904},{"$f":"($E$20+(ROUND(AD$20,0)-ROUND(AC$20,0)))*12*'4. Indexation&Financing'!AS$28","v":64731.965506276159},{"$f":"($E$20+(ROUND(AE$20,0)-ROUND(AD$20,0)))*12*'4. Indexation&Financing'!AT$28","v":68939.543264184103}]
["Commercial Large Scale & Anchor Load",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N149)","v":180},0,{"$f":"($E21+(ROUND($G21,0)-$E21))*12*'4. Indexation&Financing'!$V29","v":39106.799999999996},{"$f":"($E$21+(ROUND(H$21,0)-ROUND(G$21,0)))*12*'4. Indexation&Financing'!W$29","v":44098.667999999998},{"$f":"($E$21+(ROUND(I$21,0)-ROUND(H$21,0)))*12*'4. Indexation&Financing'!X$29","v":44355.910229999994},{"$f":"($E$21+(ROUND(J$21,0)-ROUND(I$21,0)))*12*'4. Indexation&Financing'!Y$29","v":47239.044394949997},{"$f":"($E$21+(ROUND(K$21,0)-ROUND(J$21,0)))*12*'4. Indexation&Financing'!Z$29","v":53268.969473599493},{"$f":"($E$21+(ROUND(L$21,0)-ROUND(K$21,0)))*12*'4. Indexation&Financing'!AA$29","v":53579.705128862151},{"$f":"($E$21+(ROUND(M$21,0)-ROUND(L$21,0)))*12*'4. Indexation&Financing'!AB$29","v":60418.996901193379},{"$f":"($E$21+(ROUND(N$21,0)-ROUND(M$21,0)))*12*'4. Indexation&Financing'!AC$29","v":60771.441049783665},{"$f":"($E$21+(ROUND(O$21,0)-ROUND(N$21,0)))*12*'4. Indexation&Financing'!AD$29","v":64721.5847180196},{"$f":"($E$21+(ROUND(P$21,0)-ROUND(O$21,0)))*12*'4. Indexation&Financing'!AE$29","v":72983.104649672692},{"$f":"($E$21+(ROUND(Q$21,0)-ROUND(P$21,0)))*12*'4. Indexation&Financing'!AF$29","v":73408.839426795777},{"$f":"($E$21+(ROUND(R$21,0)-ROUND(Q$21,0)))*12*'4. Indexation&Financing'!AG$29","v":82779.261871274997},{"$f":"($E$21+(ROUND(S$21,0)-ROUND(R$21,0)))*12*'4. Indexation&Financing'!AH$29","v":83262.140898857426},{"$f":"($E$21+(ROUND(T$21,0)-ROUND(S$21,0)))*12*'4. Indexation&Financing'!AI$29","v":88674.180057283156},{"$f":"($E$21+(ROUND(U$21,0)-ROUND(T$21,0)))*12*'4. Indexation&Financing'!AJ$29","v":99993.178335183416},{"$f":"($E$21+(ROUND(V$21,0)-ROUND(U$21,0)))*12*'4. Indexation&Financing'!AK$29","v":100576.47187547198},{"$f":"($E$21+(ROUND(W$21,0)-ROUND(V$21,0)))*12*'4. Indexation&Financing'!AL$29","v":113414.76269722338},{"$f":"($E$21+(ROUND(X$21,0)-ROUND(W$21,0)))*12*'4. Indexation&Financing'!AM$29","v":114076.34881295716},{"$f":"($E$21+(ROUND(Y$21,0)-ROUND(X$21,0)))*12*'4. Indexation&Financing'!AN$29","v":128637.85922025818},{"$f":"($E$21+(ROUND(Z$21,0)-ROUND(Y$21,0)))*12*'4. Indexation&Financing'!AO$29","v":129388.24673237634},{"$f":"($E$21+(ROUND(AA$21,0)-ROUND(Z$21,0)))*12*'4. Indexation&Financing'!AP$29","v":145904.27587409731},{"$f":"($E$21+(ROUND(AB$21,0)-ROUND(AA$21,0)))*12*'4. Indexation&Financing'!AQ$29","v":146755.38415002954},{"$f":"($E$21+(ROUND(AC$21,0)-ROUND(AB$21,0)))*12*'4. Indexation&Financing'!AR$29","v":165488.277303298},{"$f":"($E$21+(ROUND(AD$21,0)-ROUND(AC$21,0)))*12*'4. Indexation&Financing'!AS$29","v":166453.62558756722},{"$f":"($E$21+(ROUND(AE$21,0)-ROUND(AD$21,0)))*12*'4. Indexation&Financing'!AT$29","v":187700.94132433317}]
[]
["Consumer Sector Wise Total kWh sales [NGN/year]"]
["Residential",null,null,null,null,{"$f":"(F11*F28)","v":0},1697267.3120960006,1979522.8660975657,2308717.5187295913,2692657.2420943226,3140446.1414546086,3662702.3347785105,4271809.7330521764,4982211.6916587539,5810753.4959816067,6777081.8023633482,7904110.5060963742,9218564.0832602009,10751611.290306374,12539604.247884326,14624940.434307491,17057068.028532829,19893658.441677842,23201973.840528868,27060462.090208825,31560616.935810558,36809147.532235853,42930508.766846687,50069852.374773301,58396468.824698113,68107801.590245411]
["Community",null,null,null,null,{"$f":"(F12*F29)","v":0},2859065.9539200002,3334528.6220568963,3889060.7319049584,4535811.5316207539,5290116.9893292869,6169863.4446547478,7195911.735500833,8392591.8571146224,9788279.882952787,11416070.827487836,13314563.406099064,15528775.300533339,18111210.633012038,21123104.96128194,24635877.316343132,28732823.714051001,33511092.297697689,39083986.946804821,45583653.976058476,53164215.632277004,62005424.691924684,72316926.818191767,84343231.748057082,98369511.187758997,114728360.89828333]
["Commercial Small Scale",null,null,null,null,{"$f":"(F13*F30)","v":0},621904.39954999997,725327.10119516507,845948.99812392122,986630.31651192938,1150706.9381478636,1342069.5019618534,1565255.6601381099,1825557.6764190777,2129147.9180075708,2483225.2167722299,2896185.5703214523,3377821.2306659105,3939552.9013256514,4594700.5488161081,5358799.2500842279,6249967.5653732354,7289337.1714948053,8501553.9431143925,9915362.363854317,11564287.124963293,13487428.07384469,15730387.362525064,18346350.780912984,21397348.915778816,24955728.040472839]
["Commercial Large Scale & Anchor Load",null,null,null,null,{"$f":"(F14*F31)","v":0},2322616.4720000005,2708867.5912936009,3159352.2717257272,3684752.5545137166,4297526.9043293484,5012205.6285193199,5845735.4245420834,6817881.2256434336,7951694.873467938,9274061.7309256569,10816338.196778595,12615095.238902876,14712985.577132426,17159755.078609552,20013422.348182324,23341654.484685048,27223371.625488177,31750618.326806866,37030746.154554851,43188959.240057327,50371283.161678873,58748027.55146607,68517824.533274889,79912338.753158495,93201760.687808767]
["Total Sales in [NGN/year]",null,null,null,null,{"$f":"SUM(F52:F55)","v":0},{"$f":"SUM(G52:G55)","v":7500854.1375660021},8748246.180643227,10203079.520484198,11899851.644740723,13878796.973261107,16186840.90991443,18878712.553233203,22018242.450835887,25679876.170409903,29950439.57754907,34931197.67929548,40740255.853362329,47515360.401776493,55417164.836591929,64633039.348917171,75381513.792642117,87917459.536358505,102538133.05725494,119590224.58467647,139478078.93310818,162673283.4596841,189725850.49902958,221277259.43701828,258075667.6813944,300993651.21681035]
[]
["Total Revenue [NGN]",null,null,null,null,{"$f":"SUM(F34:F37,F40:F43,F46:F49,F56)","v":370000},{"$f":"SUM(G34:G37,G40:G43,G46:G49,G56)","v":7745079.9375660019},9040757.9666432273,10480086.528489199,12219923.014066398,14222011.58049256,16535211.944472808,19284424.558157228,22397766.058176205,26116711.797573049,30431408.294763476,35410625.810697131,41281235.345384255,48060220.748707555,56020769.654335208,65266416.404283598,76106157.542311877,88673457.502035409,103282483.47046544,120452675.40961234,140369501.93862963,163665822.26932183,190741512.74424508,222400896.4885245,259233208.65547526,302264935.75729442]
[]
[]
["Operational Costs"]
["Diesel fuel price [NGN/L]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H94)","v":809}]
["Diesel fuel consumption [L/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H95)","v":2500},0,{"$f":"(E63)","v":2500},{"$f":"(G63*(1+'4. Indexation&Financing'!$T$32))","v":2725},{"$f":"(H63*(1+'4. Indexation&Financing'!$T$32))","v":2970.25},{"$f":"(I63*(1+'4. Indexation&Financing'!$T$32))","v":3237.5725000000002},{"$f":"(J63*(1+'4. Indexation&Financing'!$T$32))","v":3528.9540250000005},{"$f":"(K63*(1+'4. Indexation&Financing'!$T$32))","v":3846.5598872500009},{"$f":"(L63*(1+'4. Indexation&Financing'!$T$32))","v":4192.7502771025011},{"$f":"(M63*(1+'4. Indexation&Financing'!$T$32))","v":4570.0978020417269},{"$f":"(N63*(1+'4. Indexation&Financing'!$T$32))","v":4981.4066042254826},{"$f":"(O63*(1+'4. Indexation&Financing'!$T$32))","v":5429.7331986057761},{"$f":"(P63*(1+'4. Indexation&Financing'!$T$32))","v":5918.4091864802967},{"$f":"(Q63*(1+'4. Indexation&Financing'!$T$32))","v":6451.0660132635239},{"$f":"(R63*(1+'4. Indexation&Financing'!$T$32))","v":7031.6619544572413},{"$f":"(S63*(1+'4. Indexation&Financing'!$T$32))","v":7664.5115303583934},{"$f":"(T63*(1+'4. Indexation&Financing'!$T$32))","v":8354.3175680906497},{"$f":"(U63*(1+'4. Indexation&Financing'!$T$32))","v":9106.2061492188095},{"$f":"(V63*(1+'4. Indexation&Financing'!$T$32))","v":9925.7647026485029},{"$f":"(W63*(1+'4. Indexation&Financing'!$T$32))","v":10819.083525886868},{"$f":"(X63*(1+'4. Indexation&Financing'!$T$32))","v":11792.801043216687},{"$f":"(Y63*(1+'4. Indexation&Financing'!$T$32))","v":12854.15313710619},{"$f":"(Z63*(1+'4. Indexation&Financing'!$T$32))","v":14011.026919445749},{"$f":"(AA63*(1+'4. Indexation&Financing'!$T$32))","v":15272.019342195867},{"$f":"(AB63*(1+'4. Indexation&Financing'!$T$32))","v":16646.501082993494},{"$f":"(AC63*(1+'4. Indexation&Financing'!$T$32))","v":18144.686180462912},{"$f":"(AD63*(1+'4. Indexation&Financing'!$T$32))","v":19777.707936704574}]
["Payments for diesel fuel [NGN/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),('4. Indexation&Financing'!U18*E63))","v":2022500},{"$f":"('4. Indexation&Financing'!U18*F$63)","v":0},{"$f":"('4. Indexation&Financing'!V18*G$63)","v":2099355},{"$f":"('4. Indexation&Financing'!W18*H$63)","v":2375252.2341000005},{"$f":"('4. Indexation&Financing'!X18*I$63)","v":2687407.8827054226},{"$f":"('4. Indexation&Financing'!Y18*J$63)","v":3040587.0266505694},{"$f":"('4. Indexation&Financing'!Z18*K$63)","v":3440180.9736929876},{"$f":"('4. Indexation&Financing'!AA18*L$63)","v":3892289.5572557212},{"$f":"('4. Indexation&Financing'!AB18*M$63)","v":4403814.2508702679},{"$f":"('4. Indexation&Financing'!AC18*N$63)","v":4982563.5197196389},{"$f":"('4. Indexation&Financing'!AD18*O$63)","v":5637372.0174811939},{"$f":"('4. Indexation&Financing'!AE18*P$63)","v":6378235.4480185732},{"$f":"('4. Indexation&Financing'!AF18*Q$63)","v":7216463.1505971756},{"$f":"('4. Indexation&Financing'!AG18*R$63)","v":8164850.7378486563},{"$f":"('4. Indexation&Financing'!AH18*S$63)","v":9237875.4218167271},{"$f":"('4. Indexation&Financing'!AI18*T$63)","v":10451917.009751882},{"$f":"('4. Indexation&Financing'!AJ18*U$63)","v":11825507.943173476},{"$f":"('4. Indexation&Financing'!AK18*V$63)","v":13379616.197065337},{"$f":"('4. Indexation&Financing'!AL18*W$63)","v":15137965.357683666},{"$f":"('4. Indexation&Financing'!AM18*X$63)","v":17127396.764990456},{"$f":"('4. Indexation&Financing'!AN18*Y$63)","v":19378279.247845501},{"$f":"('4. Indexation&Financing'!AO18*Z$63)","v":21924972.706597362},{"$f":"('4. Indexation&Financing'!AP18*AA$63)","v":24806352.61969839},{"$f":"('4. Indexation&Financing'!AQ18*AB$63)","v":28066403.480979156},{"$f":"('4. Indexation&Financing'!AR18*AC$63)","v":31754890.226449441},{"$f":"('4. Indexation&Financing'!AS18*AD$63)","v":35928117.900009431},{"$f":"('4. Indexation&Financing'!AT18*AE$63)","v":40649791.154428676}]
["Service & Maintenance [NGN/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H96)","v":150000},0,{"$f":"($E$65*'4. Indexation&Financing'!V$19)","v":165000},{"$f":"($E$65*'4. Indexation&Financing'!W$19)","v":181500.00000000003},{"$f":"($E$65*'4. Indexation&Financing'!X$19)","v":199650.00000000006},{"$f":"($E$65*'4. Indexation&Financing'!Y$19)","v":219615.00000000009},{"$f":"($E$65*'4. Indexation&Financing'!Z$19)","v":241576.50000000012},{"$f":"($E$65*'4. Indexation&Financing'!AA$19)","v":265734.15000000014},{"$f":"($E$65*'4. Indexation&Financing'!AB$19)","v":292307.56500000024},{"$f":"($E$65*'4. Indexation&Financing'!AC$19)","v":321538.32150000025},{"$f":"($E$65*'4. Indexation&Financing'!AD$19)","v":353692.15365000028},{"$f":"($E$65*'4. Indexation&Financing'!AE$19)","v":389061.36901500035},{"$f":"($E$65*'4. Indexation&Financing'!AF$19)","v":427967.50591650041},{"$f":"($E$65*'4. Indexation&Financing'!AG$19)","v":470764.25650815055},{"$f":"($E$65*'4. Indexation&Financing'!AH$19)","v":517840.68215896562},{"$f":"($E$65*'4. Indexation&Financing'!AI$19)","v":569624.75037486223},{"$f":"($E$65*'4. Indexation&Financing'!AJ$19)","v":626587.2254123484},{"$f":"($E$65*'4. Indexation&Financing'!AK$19)","v":689245.94795358332},{"$f":"($E$65*'4. Indexation&Financing'!AL$19)","v":758170.54274894157},{"$f":"($E$65*'4. Indexation&Financing'!AM$19)","v":833987.59702383587},{"$f":"($E$65*'4. Indexation&Financing'!AN$19)","v":917386.35672621953},{"$f":"($E$65*'4. Indexation&Financing'!AO$19)","v":1009124.9923988415},{"$f":"($E$65*'4. Indexation&Financing'!AP$19)","v":1110037.4916387259},{"$f":"($E$65*'4. Indexation&Financing'!AQ$19)","v":1221041.2408025984},{"$f":"($E$65*'4. Indexation&Financing'!AR$19)","v":1343145.3648828582},{"$f":"($E$65*'4. Indexation&Financing'!AS$19)","v":1477459.9013711442},{"$f":"($E$65*'4. Indexation&Financing'!AT$19)","v":1625205.8915082586}]
["Local operational management [NGN/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H97)","v":200000},0,{"$f":"($E$66*'4. Indexation&Financing'!V$19)","v":220000.00000000003},{"$f":"($E$66*'4. Indexation&Financing'!W$19)","v":242000.00000000003},{"$f":"($E$66*'4. Indexation&Financing'!X$19)","v":266200.00000000006},{"$f":"($E$66*'4. Indexation&Financing'!Y$19)","v":292820.00000000012},{"$f":"($E$66*'4. Indexation&Financing'!Z$19)","v":322102.00000000017},{"$f":"($E$66*'4. Indexation&Financing'!AA$19)","v":354312.20000000019},{"$f":"($E$66*'4. Indexation&Financing'!AB$19)","v":389743.42000000027},{"$f":"($E$66*'4. Indexation&Financing'!AC$19)","v":428717.76200000034},{"$f":"($E$66*'4. Indexation&Financing'!AD$19)","v":471589.53820000036},{"$f":"($E$66*'4. Indexation&Financing'!AE$19)","v":518748.49202000047},{"$f":"($E$66*'4. Indexation&Financing'!AF$19)","v":570623.34122200054},{"$f":"($E$66*'4. Indexation&Financing'!AG$19)","v":627685.67534420069},{"$f":"($E$66*'4. Indexation&Financing'!AH$19)","v":690454.24287862086},{"$f":"($E$66*'4. Indexation&Financing'!AI$19)","v":759499.66716648301},{"$f":"($E$66*'4. Indexation&Financing'!AJ$19)","v":835449.6338831312},{"$f":"($E$66*'4. Indexation&Financing'!AK$19)","v":918994.59727144439},{"$f":"($E$66*'4. Indexation&Financing'!AL$19)","v":1010894.0569985888},{"$f":"($E$66*'4. Indexation&Financing'!AM$19)","v":1111983.4626984478},{"$f":"($E$66*'4. Indexation&Financing'!AN$19)","v":1223181.8089682925},{"$f":"($E$66*'4. Indexation&Financing'!AO$19)","v":1345499.9898651219},{"$f":"($E$66*'4. Indexation&Financing'!AP$19)","v":1480049.9888516343},{"$f":"($E$66*'4. Indexation&Financing'!AQ$19)","v":1628054.9877367979},{"$f":"($E$66*'4. Indexation&Financing'!AR$19)","v":1790860.4865104777},{"$f":"($E$66*'4. Indexation&Financing'!AS$19)","v":1969946.5351615257},{"$f":"($E$66*'4. Indexation&Financing'!AT$19)","v":2166941.1886776784}]
["Insurance [NGN/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H98)","v":350000},0,{"$f":"($E$67*'4. Indexation&Financing'!V$19)","v":385000.00000000006},{"$f":"($E$67*'4. Indexation&Financing'!W$19)","v":423500.00000000006},{"$f":"($E$67*'4. Indexation&Financing'!X$19)","v":465850.00000000012},{"$f":"($E$67*'4. Indexation&Financing'!Y$19)","v":512435.00000000023},{"$f":"($E$67*'4. Indexation&Financing'!Z$19)","v":563678.50000000023},{"$f":"($E$67*'4. Indexation&Financing'!AA$19)","v":620046.35000000033},{"$f":"($E$67*'4. Indexation&Financing'!AB$19)","v":682050.98500000045},{"$f":"($E$67*'4. Indexation&Financing'!AC$19)","v":750256.08350000053},{"$f":"($E$67*'4. Indexation&Financing'!AD$19)","v":825281.69185000064},{"$f":"($E$67*'4. Indexation&Financing'!AE$19)","v":907809.86103500077},{"$f":"($E$67*'4. Indexation&Financing'!AF$19)","v":998590.84713850101},{"$f":"($E$67*'4. Indexation&Financing'!AG$19)","v":1098449.9318523512},{"$f":"($E$67*'4. Indexation&Financing'!AH$19)","v":1208294.9250375866},{"$f":"($E$67*'4. Indexation&Financing'!AI$19)","v":1329124.4175413451},{"$f":"($E$67*'4. Indexation&Financing'!AJ$19)","v":1462036.8592954797},{"$f":"($E$67*'4. Indexation&Financing'!AK$19)","v":1608240.5452250277},{"$f":"($E$67*'4. Indexation&Financing'!AL$19)","v":1769064.5997475304},{"$f":"($E$67*'4. Indexation&Financing'!AM$19)","v":1945971.0597222836},{"$f":"($E$67*'4. Indexation&Financing'!AN$19)","v":2140568.165694512},{"$f":"($E$67*'4. Indexation&Financing'!AO$19)","v":2354624.9822639637},{"$f":"($E$67*'4. Indexation&Financing'!AP$19)","v":2590087.4804903599},{"$f":"($E$67*'4. Indexation&Financing'!AQ$19)","v":2849096.2285393961},{"$f":"($E$67*'4. Indexation&Financing'!AR$19)","v":3134005.851393336},{"$f":"($E$67*'4. Indexation&Financing'!AS$19)","v":3447406.4365326697},{"$f":"($E$67*'4. Indexation&Financing'!AT$19)","v":3792147.0801859368}]
["Miscellaneous [NGN/year]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H99)","v":700000},0,{"$f":"($E$68*'4. Indexation&Financing'!V$19)","v":770000.00000000012},{"$f":"($E$68*'4. Indexation&Financing'!W$19)","v":847000.00000000012},{"$f":"($E$68*'4. Indexation&Financing'!X$19)","v":931700.00000000023},{"$f":"($E$68*'4. Indexation&Financing'!Y$19)","v":1024870.0000000005},{"$f":"($E$68*'4. Indexation&Financing'!Z$19)","v":1127357.0000000005},{"$f":"($E$68*'4. Indexation&Financing'!AA$19)","v":1240092.7000000007},{"$f":"($E$68*'4. Indexation&Financing'!AB$19)","v":1364101.9700000009},{"$f":"($E$68*'4. Indexation&Financing'!AC$19)","v":1500512.1670000011},{"$f":"($E$68*'4. Indexation&Financing'!AD$19)","v":1650563.3837000013},{"$f":"($E$68*'4. Indexation&Financing'!AE$19)","v":1815619.7220700015},{"$f":"($E$68*'4. Indexation&Financing'!AF$19)","v":1997181.694277002},{"$f":"($E$68*'4. Indexation&Financing'!AG$19)","v":2196899.8637047024},{"$f":"($E$68*'4. Indexation&Financing'!AH$19)","v":2416589.8500751732},{"$f":"($E$68*'4. Indexation&Financing'!AI$19)","v":2658248.8350826902},{"$f":"($E$68*'4. Indexation&Financing'!AJ$19)","v":2924073.7185909594},{"$f":"($E$68*'4. Indexation&Financing'!AK$19)","v":3216481.0904500554},{"$f":"($E$68*'4. Indexation&Financing'!AL$19)","v":3538129.1994950608},{"$f":"($E$68*'4. Indexation&Financing'!AM$19)","v":3891942.1194445672},{"$f":"($E$68*'4. Indexation&Financing'!AN$19)","v":4281136.3313890239},{"$f":"($E$68*'4. Indexation&Financing'!AO$19)","v":4709249.9645279273},{"$f":"($E$68*'4. Indexation&Financing'!AP$19)","v":5180174.9609807199},{"$f":"($E$68*'4. Indexation&Financing'!AQ$19)","v":5698192.4570787922},{"$f":"($E$68*'4. Indexation&Financing'!AR$19)","v":6268011.7027866719},{"$f":"($E$68*'4. Indexation&Financing'!AS$19)","v":6894812.8730653394},{"$f":"($E$68*'4. Indexation&Financing'!AT$19)","v":7584294.1603718735}]
[]
["Total Operational Expenditure [NGN]",null,null,null,null,null,{"$f":"SUM(G64:G68)","v":3639355},{"$f":"SUM(H64:H68)","v":4069252.2341000005},4550807.882705423,5090327.0266505703,5694894.973692989,6372474.957255723,7132018.1908702692,7983587.8537196415,8938498.7848811969,10009474.892158577,11210826.539151179,12558650.465258062,14071055.121967074,15768414.679917265,17673655.380355395,19812578.377965447,22214223.756673791,24911281.003879592,27940551.91062355,31343472.635653216,35166702.541659832,39462788.395136736,44290913.632022776,49717743.646140106,55818379.475172415]
[]
[]
["Capital Investments"]
["Power Generation"]
["Solar PV [kWp]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H115)","v":60}]
["Solar PV (incl. mounting system) [NGN/kWp]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H116)","v":300000},{"$f":"(E76*E75)","v":18000000},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C14=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F14)=0,$F76*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Battery [kWh]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H117)","v":180}]
["Battery (incl. rack) [NGN/kWh]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H118)","v":85250},{"$f":"(E77*E78)","v":15345000},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":29903063.89950002},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":52975101.784862161},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":93848624.293092251},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C15=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F15)=0,$F78*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":166258562.70129487}]
["Inverters (battery and PV) or charge controller [kVA]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H119)","v":27}]
["Inverters (battery and PV) or charge controller [NGN/kVA]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H120)","v":160000},{"$f":"(E80*E79)","v":4320000},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":12325464.17039521},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":31969079.759195298},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C16=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F16)=0,$F80*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Diesel genset incl. tank [kW]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H121)","v":60}]
["Diesel genset incl tank [NGN/kW]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H122)","v":120000},{"$f":"(E81*E82)","v":7200000},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":20542440.283992019},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":53281799.59865883},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C17=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F17)=0,$F82*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Distribution box, lightning protection, etc.",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H123)","v":1}]
["Distribution box, lightning protect, etc.[NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H124)","v":4325000},{"$f":"(E84*E83)","v":4325000},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":10198123.763575006},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":21860583.982594479},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C18=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F18)=0,$F84*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":46860103.205154791}]
["Installation costs [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H125)","v":2475000},{"$f":"(E85)","v":2475000},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C19=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F19)=0,$F85*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Shipping costs [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!H126)","v":7000000},{"$f":"(E86)","v":7000000},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C20=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F20)=0,$F86*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["TOTAL investments for power generation assets [NGN]",null,null,null,null,{"$f":"SUM(F75:F86)","v":58665000},{"$f":"SUM(G75:G86)","v":0},0,0,0,0,0,29903063.89950002,0,10198123.763575006,0,32867904.454387229,0,52975101.784862161,0,0,0,21860583.982594479,0,93848624.293092251,0,85250879.357854128,0,0,0,213118665.90644968]
[]
["Power Distribution"]
["Low Voltage Distribution grid [km]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N115)","v":3.8}]
["LV distribution grid [NGN/km]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N116)","v":1241000},{"$f":"(E90*E91)","v":4715800},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C24=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F24)=0,$F91*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Medium Voltage distribution grid MV [km]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N117)","v":2.7}]
["MV distribution grid [NGN/km]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N118)","v":4517000},{"$f":"(E92*E93)","v":12195900},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C25=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F25)=0,$F93*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Power house [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N119)","v":1734000},{"$f":"(E94)","v":1734000},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C26=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F26)=0,$F94*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Fencing [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N120)","v":500000},{"$f":"(E95)","v":500000},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C27=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F27)=0,$F95*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Foundations and Poles [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N121)","v":1335960},{"$f":"(E96)","v":1335960},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C28=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F28)=0,$F96*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Shipping [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N122)","v":890000},{"$f":"(E97)","v":890000},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C29=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F29)=0,$F97*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["Installation [NGN]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N123)","v":3152200},{"$f":"(E98)","v":3152200},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((G$7-$G$7)>0, G$7-$G$7, G$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!G7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((H$7-$G$7)>0, H$7-$G$7, H$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!H7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((I$7-$G$7)>0, I$7-$G$7, I$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!I7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((J$7-$G$7)>0, J$7-$G$7, J$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!J7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((K$7-$G$7)>0, K$7-$G$7, K$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!K7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((L$7-$G$7)>0, L$7-$G$7, L$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!L7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((M$7-$G$7)>0, M$7-$G$7, M$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!M7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((N$7-$G$7)>0, N$7-$G$7, N$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!N7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((O$7-$G$7)>0, O$7-$G$7, O$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!O7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((P$7-$G$7)>0, P$7-$G$7, P$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!P7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((Q$7-$G$7)>0, Q$7-$G$7, Q$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Q7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((R$7-$G$7)>0, R$7-$G$7, R$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!R7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((S$7-$G$7)>0, S$7-$G$7, S$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!S7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((T$7-$G$7)>0, T$7-$G$7, T$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!T7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((U$7-$G$7)>0, U$7-$G$7, U$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!U7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((V$7-$G$7)>0, V$7-$G$7, V$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!V7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((W$7-$G$7)>0, W$7-$G$7, W$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!W7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((X$7-$G$7)>0, X$7-$G$7, X$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!X7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((Y$7-$G$7)>0, Y$7-$G$7, Y$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Y7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((Z$7-$G$7)>0, Z$7-$G$7, Z$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!Z7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((AA$7-$G$7)>0, AA$7-$G$7, AA$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AA7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((AB$7-$G$7)>0, AB$7-$G$7, AB$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AB7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((AC$7-$G$7)>0, AC$7-$G$7, AC$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AC7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((AD$7-$G$7)>0, AD$7-$G$7, AD$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AD7-'Data Mini Grid'!$F7),0), 0)","v":0},{"$f":"IF('Data Minigrid Depreciation'!$C30=\"Yes\", IF(MOD(IF((AE$7-$G$7)>0, AE$7-$G$7, AE$7-$G$7+1),'Data Minigrid Depreciation'!$F30)=0,$F98*(1+'4. Indexation&Financing'!$T$19)^('Data Mini Grid'!AE7-'Data Mini Grid'!$F7),0), 0)","v":0}]
["TOTAL investments for power distribution assets [NGN]",null,null,null,null,{"$f":"SUM(F91:F98)","v":24523860},{"$f":"SUM(G91:G98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Customer connection"]
["Grid connection cost [NGN/user]",null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'2. Control table'!N126)","v":40000},{"$f":"$E$102*SUM(E18:E21)*'4. Indexation&Financing'!U19","v":2640000},{"$f":"$E$102*(ROUND(SUM(G18:G21),0)-ROUND(SUM(E18:E21),0))*'4. Indexation&Financing'!V19","v":44000},{"$f":"$E$102*(ROUND(SUM(H18:H21),0)-ROUND(SUM(G18:G21),0))*'4. Indexation&Financing'!W19","v":96800.000000000015},{"$f":"$E$102*(ROUND(SUM(I18:I21),0)-ROUND(SUM(H18:H21),0))*'4. Indexation&Financing'!X19","v":53240.000000000015},{"$f":"$E$102*(ROUND(SUM(J18:J21),0)-ROUND(SUM(I18:I21),0))*'4. Indexation&Financing'!Y19","v":58564.000000000022},{"$f":"$E$102*(ROUND(SUM(K18:K21),0)-ROUND(SUM(J18:J21),0))*'4. Indexation&Financing'!Z19","v":128840.80000000006},{"$f":"$E$102*(ROUND(SUM(L18:L21),0)-ROUND(SUM(K18:K21),0))*'4. Indexation&Financing'!AA19","v":70862.440000000046},{"$f":"$E$102*(ROUND(SUM(M18:M21),0)-ROUND(SUM(L18:L21),0))*'4. Indexation&Financing'!AB19","v":155897.3680000001},{"$f":"$E$102*(ROUND(SUM(N18:N21),0)-ROUND(SUM(M18:M21),0))*'4. Indexation&Financing'!AC19","v":85743.552400000059},{"$f":"$E$102*(ROUND(SUM(O18:O21),0)-ROUND(SUM(N18:N21),0))*'4. Indexation&Financing'!AD19","v":188635.81528000016},{"$f":"$E$102*(ROUND(SUM(P18:P21),0)-ROUND(SUM(O18:O21),0))*'4. Indexation&Financing'!AE19","v":103749.6984040001},{"$f":"$E$102*(ROUND(SUM(Q18:Q21),0)-ROUND(SUM(P18:P21),0))*'4. Indexation&Financing'!AF19","v":228249.33648880024},{"$f":"$E$102*(ROUND(SUM(R18:R21),0)-ROUND(SUM(Q18:Q21),0))*'4. Indexation&Financing'!AG19","v":251074.27013768029},{"$f":"$E$102*(ROUND(SUM(S18:S21),0)-ROUND(SUM(R18:R21),0))*'4. Indexation&Financing'!AH19","v":138090.84857572417},{"$f":"$E$102*(ROUND(SUM(T18:T21),0)-ROUND(SUM(S18:S21),0))*'4. Indexation&Financing'!AI19","v":303799.86686659319},{"$f":"$E$102*(ROUND(SUM(U18:U21),0)-ROUND(SUM(T18:T21),0))*'4. Indexation&Financing'!AJ19","v":334179.85355325253},{"$f":"$E$102*(ROUND(SUM(V18:V21),0)-ROUND(SUM(U18:U21),0))*'4. Indexation&Financing'!AK19","v":367597.83890857775},{"$f":"$E$102*(ROUND(SUM(W18:W21),0)-ROUND(SUM(V18:V21),0))*'4. Indexation&Financing'!AL19","v":202178.81139971776},{"$f":"$E$102*(ROUND(SUM(X18:X21),0)-ROUND(SUM(W18:W21),0))*'4. Indexation&Financing'!AM19","v":444793.38507937914},{"$f":"$E$102*(ROUND(SUM(Y18:Y21),0)-ROUND(SUM(X18:X21),0))*'4. Indexation&Financing'!AN19","v":489272.72358731704},{"$f":"$E$102*(ROUND(SUM(Z18:Z21),0)-ROUND(SUM(Y18:Y21),0))*'4. Indexation&Financing'!AO19","v":538199.99594604876},{"$f":"$E$102*(ROUND(SUM(AA18:AA21),0)-ROUND(SUM(Z18:Z21),0))*'4. Indexation&Financing'!AP19","v":592019.9955406537},{"$f":"$E$102*(ROUND(SUM(AB18:AB21),0)-ROUND(SUM(AA18:AA21),0))*'4. Indexation&Financing'!AQ19","v":651221.99509471911},{"$f":"$E$102*(ROUND(SUM(AC18:AC21),0)-ROUND(SUM(AB18:AB21),0))*'4. Indexation&Financing'!AR19","v":716344.19460419111},{"$f":"$E$102*(ROUND(SUM(AD18:AD21),0)-ROUND(SUM(AC18:AC21),0))*'4. Indexation&Financing'!AS19","v":787978.61406461021},{"$f":"$E$102*(ROUND(SUM(AE18:AE21),0)-ROUND(SUM(AD18:AD21),0))*'4. Indexation&Financing'!AT19","v":866776.47547107132}]
[]
["Total Capital Expenditure [NGN]",null,null,null,null,{"$f":"SUM(F87,F99,F102)","v":85828860},{"$f":"SUM(G87,G99,G102)","v":44000},96800.000000000015,53240.000000000015,58564.000000000022,128840.80000000006,70862.440000000046,30058961.267500021,85743.552400000059,10386759.578855006,103749.6984040001,33096153.790876031,251074.27013768029,53113192.633437887,303799.86686659319,334179.85355325253,367597.83890857775,22062762.793994196,444793.38507937914,94337897.01667957,538199.99594604876,85842899.353394777,651221.99509471911,716344.19460419111,787978.61406461021,213985442.38192075]
[]
[]
["TOTAL Revenue [NGN]",null,null,null,null,{"$f":"ROUND(F$58,0)","v":370000},{"$f":"ROUND(G$58,0)","v":7745080},9040758,10480087,12219923,14222012,16535212,19284425,22397766,26116712,30431408,35410626,41281235,48060221,56020770,65266416,76106158,88673458,103282483,120452675,140369502,163665822,190741513,222400896,259233209,302264936]
["TOTAL CapEx [NGN]",null,null,null,null,{"$f":"-F104","v":-85828860},-44000,-96800.000000000015,-53240.000000000015,-58564.000000000022,-128840.80000000006,-70862.440000000046,-30058961.267500021,-85743.552400000059,-10386759.578855006,-103749.6984040001,-33096153.790876031,-251074.27013768029,-53113192.633437887,-303799.86686659319,-334179.85355325253,-367597.83890857775,-22062762.793994196,-444793.38507937914,-94337897.01667957,-538199.99594604876,-85842899.353394777,-651221.99509471911,-716344.19460419111,-787978.61406461021,-213985442.38192075]
["TOTAL OpEx [NGN]",null,null,null,null,{"$f":"-F70","v":0},-3639355,-4069252.2341000005,-4550807.882705423,-5090327.0266505703,-5694894.973692989,-6372474.957255723,-7132018.1908702692,-7983587.8537196415,-8938498.7848811969,-10009474.892158577,-11210826.539151179,-12558650.465258062,-14071055.121967074,-15768414.679917265,-17673655.380355395,-19812578.377965447,-22214223.756673791,-24911281.003879592,-27940551.91062355,-31343472.635653216,-35166702.541659832,-39462788.395136736,-44290913.632022776,-49717743.646140106,-55818379.475172415]
["Corporate tax [NGN]",null,null,null,null,{"$f":"IF(F107>(-F109),(-F107-F109)*'Data Indexation & Financing'!$D$35,0)","v":-88800},{"$f":"IF(G107>(-G109),(-G107-G109)*'Data Indexation & Financing'!$D$35,0)","v":-985374},{"$f":"IF(H107>(-H109),(-H107-H109)*'Data Indexation & Financing'!$D$35,0)","v":-1193161.3838159998},{"$f":"IF(I107>(-I109),(-I107-I109)*'Data Indexation & Financing'!$D$35,0)","v":-1423026.9881506984},{"$f":"IF(J107>(-J109),(-J107-J109)*'Data Indexation & Financing'!$D$35,0)","v":-1711103.0336038631},{"$f":"IF(K107>(-K109),(-K107-K109)*'Data Indexation & Financing'!$D$35,0)","v":-2046508.0863136826},{"$f":"IF(L107>(-L109),(-L107-L109)*'Data Indexation & Financing'!$D$35,0)","v":-2439056.8902586265},{"$f":"IF(M107>(-M109),(-M107-M109)*'Data Indexation & Financing'!$D$35,0)","v":-2916577.6341911349},{"$f":"IF(N107>(-N109),(-N107-N109)*'Data Indexation & Financing'!$D$35,0)","v":-3459402.7551072859},{"$f":"IF(O107>(-O109),(-O107-O109)*'Data Indexation & Financing'!$D$35,0)","v":-4122771.1716285124},{"$f":"IF(P107>(-P109),(-P107-P109)*'Data Indexation & Financing'!$D$35,0)","v":-4901263.9458819414},{"$f":"IF(Q107>(-Q109),(-Q107-Q109)*'Data Indexation & Financing'!$D$35,0)","v":-5807951.8706037169},{"$f":"IF(R107>(-R109),(-R107-R109)*'Data Indexation & Financing'!$D$35,0)","v":-6893420.2883380651},{"$f":"IF(S107>(-S109),(-S107-S109)*'Data Indexation & Financing'!$D$35,0)","v":-8157399.8107279008},{"$f":"IF(T107>(-T109),(-T107-T109)*'Data Indexation & Financing'!$D$35,0)","v":-9660565.2768198568},{"$f":"IF(U107>(-U109),(-U107-U109)*'Data Indexation & Financing'!$D$35,0)","v":-11422262.548714705},{"$f":"IF(V107>(-V109),(-V107-V109)*'Data Indexation & Financing'!$D$35,0)","v":-13510459.109288292},{"$f":"IF(W107>(-W109),(-W107-W109)*'Data Indexation & Financing'!$D$35,0)","v":-15950216.21839829},{"$f":"IF(X107>(-X109),(-X107-X109)*'Data Indexation & Financing'!$D$35,0)","v":-18809088.479068898},{"$f":"IF(Y107>(-Y109),(-Y107-Y109)*'Data Indexation & Financing'!$D$35,0)","v":-22202909.541450348},{"$f":"IF(Z107>(-Z109),(-Z107-Z109)*'Data Indexation & Financing'!$D$35,0)","v":-26166247.04744323},{"$f":"IF(AA107>(-AA109),(-AA107-AA109)*'Data Indexation & Financing'!$D$35,0)","v":-30839788.670001641},{"$f":"IF(AB107>(-AB109),(-AB107-AB109)*'Data Indexation & Financing'!$D$35,0)","v":-36306893.905167177},{"$f":"IF(AC107>(-AC109),(-AC107-AC109)*'Data Indexation & Financing'!$D$35,0)","v":-42746395.768314533},{"$f":"IF(AD107>(-AD109),(-AD107-AD109)*'Data Indexation & Financing'!$D$35,0)","v":-50283711.684926376},{"$f":"IF(AE107>(-AE109),(-AE107-AE109)*'Data Indexation & Financing'!$D$35,0)","v":-59147173.565958619}]
[null,null,null,"Total Cost [NGN]",null,{"$f":"SUM(F108:F110)","v":-85917660},{"$f":"SUM(G108:G110)","v":-4668729},-5359213.6179160001,-6027074.8708561212,-6859994.0602544332,-7870243.8600066714,-8882394.2875143494,-40107557.092561424,-11528734.161226928,-23448029.535364717,-15014488.536444519,-50114932.200630926,-19703145.02373381,-75341647.566132858,-25732779.823603712,-29430097.782623354,-33690635.326162316,-60227202.769066274,-44165162.868027866,-144481358.46875346,-58047919.679042496,-151849390.56505626,-76420904.295398623,-87753653.594941497,-100789433.94513109,-328950995.42305177]
["Net Cash Flow for mini grid  [NGN]",null,null,null,null,{"$f":"SUM(F107:F110)","v":-85547660},3076351,3681544.382083999,4453012.1291438788,5359928.9397455668,6351768.1399933277,7652817.7124856506,-20823132.092561424,10869031.838773074,2668682.4646352846,15416919.463555485,-14704306.200630926,21578089.97626619,-27281426.566132862,30287990.176396281,35836318.217376649,42415522.673837677,28446255.230933726,59117320.131972127,-24028683.468753468,82321582.320957512,11816431.434943751,114320608.70460136,134647242.4050585,158443775.05486894,{"$f":"SUM(AE107:AE110)","v":-26686059.423051789}]
[]
[]
["Mini grid Performance - KPIs"]
[]
[]
["WACC",null,null,null,{"$f":"'Data Indexation & Financing'!D53","v":0.11270000000000001}]
[null,null,null,"Net Cash Flow [NGN]",null,{"$f":"F112","v":-85547660},3076351,3681544.382083999,4453012.1291438788,5359928.9397455668,6351768.1399933277,7652817.7124856506,-20823132.092561424,10869031.838773074,2668682.4646352846,15416919.463555485,-14704306.200630926,21578089.97626619,-27281426.566132862,30287990.176396281,35836318.217376649,42415522.673837677,28446255.230933726,59117320.131972127,-24028683.468753468,82321582.320957512,11816431.434943751,114320608.70460136,134647242.4050585,158443775.05486894,-26686059.423051789]
[null,null,null,"Discounted Net Cash Flow [NGN]",null,{"$f":"F119/((1+$E$118)^F8)","v":-85547660},2764762.2899254067,2973540.5429421682,3232359.1822480801,3496605.8497369392,3723953.0446257968,4032300.0427403441,-9860511.3598566372,4625579.5741546517,1020690.5867623423,5299278.244367823,-4542402.0303245103,5990677.5350479307,-6806940.1412913678,6791680.121834564,7221909.8623614805,7682019.6598719759,4630177.1305001192,8647870.0276897252,-3158975.8337230245,9726396.0246690139,1254719.045664499,10909543.822473492,11547858.091513075,12212401.337380357,-1848554.4504680547]
[]
["Project IRR",null,null,null,{"$f":"IRR((F119:AE119))","v":0.11731802140812864}]
["NPV [NGN]",null,null,null,{"$f":"SUM(F120:AE120)","v":6019278.2008462185}]
[null,null,null,"NPV of Total Value [NGN]",{"$f":"SUM(F135:AE135)","v":311781970.17925268}]
[null,null,null,"NPV of Total Output [NGN]",{"$f":"SUM(F136:AE136)","v":1808878.0934042009}]
[null,null,null,"LCOE ",{"$f":"E124/E125","v":172.36206868562246}]
[null,null,null,"Cummulated cash flow [NGN]",null,{"$f":"F112","v":-85547660},{"$f":"(F$127+G$112)","v":-82471309},-78789764.617916003,-74336752.488772124,-68976823.549026564,-62625055.409033239,-54972237.69654759,-75795369.789109021,-64926337.95033595,-62257655.485700667,-46840736.022145182,-61545042.222776107,-39966952.246509917,-67248378.812642783,-36960388.636246502,-1124070.418869853,41291452.254967824,69737707.485901549,128855027.61787367,104826344.1491202,187147926.47007769,198964357.90502143,313284966.60962278,447932209.01468128,606375984.06955028,579689924.64649844]
[null,null,null,"Project net cashflow + Remaining value of Assets [NGN]",null,null,{"$f":"('Data Minigrid Depreciation'!H41+'Data Mini Grid'!G112)","v":51846872.009199999},{"$f":"('Data Minigrid Depreciation'!I41+'Data Mini Grid'!H112)","v":48272124.800484002},{"$f":"('Data Minigrid Depreciation'!J41+'Data Mini Grid'!I112)","v":44863651.956743881},{"$f":"('Data Minigrid Depreciation'!K41+'Data Mini Grid'!J112)","v":41590628.176545575},{"$f":"('Data Minigrid Depreciation'!L41+'Data Mini Grid'!K112)","v":38402526.785993338},{"$f":"('Data Minigrid Depreciation'!M41+'Data Mini Grid'!L112)","v":35523635.767685659},{"$f":"('Data Minigrid Depreciation'!N41+'Data Mini Grid'!M112)","v":23842253.579552099},{"$f":"('Data Minigrid Depreciation'!O41+'Data Mini Grid'!N112)","v":49602656.564180098},{"$f":"('Data Minigrid Depreciation'!P41+'Data Mini Grid'!O112)","v":42691070.883990161},{"$f":"('Data Minigrid Depreciation'!Q41+'Data Mini Grid'!P112)","v":48977497.51654122},{"$f":"('Data Minigrid Depreciation'!R41+'Data Mini Grid'!Q112)","v":35832750.169713199},{"$f":"('Data Minigrid Depreciation'!S41+'Data Mini Grid'!R112)","v":64112017.278634414},{"$f":"('Data Minigrid Depreciation'!T41+'Data Mini Grid'!S112)","v":44734113.799216121},{"$f":"('Data Minigrid Depreciation'!U41+'Data Mini Grid'!T112)","v":91524066.248230785},{"$f":"('Data Minigrid Depreciation'!V41+'Data Mini Grid'!U112)","v":86292929.995696664},{"$f":"('Data Minigrid Depreciation'!W41+'Data Mini Grid'!V112)","v":82092670.158643216},{"$f":"('Data Minigrid Depreciation'!X41+'Data Mini Grid'!W112)","v":72905445.214230061},{"$f":"('Data Minigrid Depreciation'!Y41+'Data Mini Grid'!X112)","v":91744508.786987484},{"$f":"('Data Minigrid Depreciation'!Z41+'Data Mini Grid'!Y112)","v":63173011.112240657},{"$f":"('Data Minigrid Depreciation'!AA41+'Data Mini Grid'!Z112)","v":152772828.36518031},{"$f":"('Data Minigrid Depreciation'!AB41+'Data Mini Grid'!AA112)","v":126525846.46633402},{"$f":"('Data Minigrid Depreciation'!AC41+'Data Mini Grid'!AB112)","v":208497524.41118997},{"$f":"('Data Minigrid Depreciation'!AD41+'Data Mini Grid'!AC112)","v":208291658.78684545},{"$f":"('Data Minigrid Depreciation'!AE41+'Data Mini Grid'!AD112)","v":211555692.11185423},{"$f":"('Data Minigrid Depreciation'!AF41+'Data Mini Grid'!AE112)","v":156894008.53307712}]
[]
[null,null,null,"Net Profit [NGN] ",{"$f":"SUM(F107:AE107)","v":2082073303}]
[null,null,null,"Total cost - tax included  [NGN]",{"$f":"SUM(F111:AE111)","v":-1502383378.3535016}]
[null,null,null,"Total output [kWh]",{"$f":"SUM(F15:AE15)","v":8637097.7635612041}]
[null,null,null,"ROI",{"$f":"(E130-ABS(E131))/ABS(E131)","v":0.38584687037858123}]
[null,null,null,"Discount Fator [NGN]",null,{"$f":"1/((1+$E$118)^F8)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,null,null,"Present Cost Value [NGN]",null,{"$f":"(F104+F70+ABS(F110))*F134","v":85917660},4195856.0258829873,4328574.456065706,4374942.2269491833,4475189.0612536632,4614214.1744566439,4680168.8228828115,18992388.876435015,4906331.8649777686,8968164.381498633,5160950.1262284489,15481326.808058003,5470140.7025969783,18798360.264839798,5770234.6108033899,5930897.0340466285,6101825.6198171088,9803139.8028123043,6460620.8025301471,18994512.138785224,6858432.9806159409,16124015.398683701,7292798.8558737198,7526086.094490339,7768566.5939168325,22786572.454751704]
[null,null,null,"Present Demand Value [NGN]",null,{"$f":"F15*F134","v":0},91643.515727509686,89773.912234192088,87942.450197959362,86148.351501550918,84390.853901941678,82669.210706494487,80982.690455719421,79330.576612504869,77712.167257688809,76126.774791840362,74573.725643125741,73052.359981133326,71562.031436537567,70102.106826481468,68671.965885561964,67271.00100230299,65898.616961005013,64554.230688860844,63237.271008230717,61947.178393970949,60683.404735713448,59445.413104994739,58232.677527136046,57044.682757776834,55880.924063967599]
[]
[null,null,null,"Breakeven point ",{"$f":"INDEX(F7:AE7, MAX(IF(F112:AE112<0,COLUMN(F112:AE112)-MIN(COLUMN(F112:AE112)))))","v":2047}]
[null,null,null,"Number of years needed to reach the breakeven point ",{"$f":"E138-F7","v":24}]
[null,null,null,"Last negative cash flow ",{"$f":"INDEX(#REF!, MATCH(E138, F100:AE100, 0))","v":{"$error":"#REF!"}}]
[null,null,null,"Cash flow (IN) Next year ",{"$f":"INDEX(F179:AE179, MATCH(E138+1, F100:AE100, 0))","v":{"$error":"#N/A"}}]
[null,null,null,"Fraction year value ",{"$f":"ABS(E140/E141)","v":{"$error":"#REF!"}}]
[null,null,null,"Payback period (years) ",{"$f":"E139+E142","v":{"$error":"#REF!"}}]
[null,null,null,"Payback period (month) ",{"$f":"ROUND(E143*12,0)","v":{"$error":"#REF!"}}]
[]
[]
["Mini grid Graph"]
[]
["TOTAL Revenue [NGN]",null,null,null,null,{"$f":"IF($AF149,F107,NA())","v":370000},{"$f":"IF($AF149,G107,NA())","v":7745080},9040758,10480087,12219923,14222012,16535212,19284425,22397766,26116712,30431408,35410626,41281235,48060221,56020770,65266416,76106158,88673458,103282483,120452675,140369502,163665822,190741513,222400896,259233209,302264936,true]
["TOTAL CapEx [NGN]",null,null,null,null,{"$f":"IF($AF150,F108,NA())","v":-85828860},{"$f":"IF($AF150,G108,NA())","v":-44000},-96800.000000000015,-53240.000000000015,-58564.000000000022,-128840.80000000006,-70862.440000000046,-30058961.267500021,-85743.552400000059,-10386759.578855006,-103749.6984040001,-33096153.790876031,-251074.27013768029,-53113192.633437887,-303799.86686659319,-334179.85355325253,-367597.83890857775,-22062762.793994196,-444793.38507937914,-94337897.01667957,-538199.99594604876,-85842899.353394777,-651221.99509471911,-716344.19460419111,-787978.61406461021,-213985442.38192075,true]
["TOTAL OpEx [NGN]",null,null,null,null,{"$f":"IF($AF151,F109,NA())","v":0},-3639355,-4069252.2341000005,-4550807.882705423,-5090327.0266505703,-5694894.973692989,-6372474.957255723,-7132018.1908702692,-7983587.8537196415,-8938498.7848811969,-10009474.892158577,-11210826.539151179,-12558650.465258062,-14071055.121967074,-15768414.679917265,-17673655.380355395,-19812578.377965447,-22214223.756673791,-24911281.003879592,-27940551.91062355,-31343472.635653216,-35166702.541659832,-39462788.395136736,-44290913.632022776,-49717743.646140106,-55818379.475172415,true]

{"sheet":"5. Mini Grid","index":10,"n_rows":120,"n_cols":32,"rows_kept":120,"cut":false,"hidden":false,"merged":[[119,1,119,5],[116,1,116,5],[99,1,99,4],[100,1,100,4],[101,1,101,4],[102,1,102,4],[117,1,117,5],[107,2,107,4],[108,2,108,4],[109,2,109,4],[118,1,118,5],[1,7,1,8],[5,2,10,19],[12,1,12,4],[105,1,105,4],[103,1,103,4]]}
[]
[null,null,null,null,null,null,null,"Minigrid "]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF('2. Control table'!T84=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"The Mini-Grid sheet is the financial forecasting for the mini-grid installation of the project. It utilizes the user demand, which comes either from the default data or from the Command control sheet.\nThe end-user has to enter the OPEX, and CAPEX and set the price of electricity the users have to pay in the Revenue section. The end user is responsible for making sure that everything makes sense together: number of users, energy demand, size of the mini-grid, and the prices. The tool doesn't change the prices on its own when the size of the mini-grid changes because the prices are inputs.\nFrom all this data, the sheet modelizes the cash flow over 25 years and takes into consideration the inflation rates chosen in the input sheet.\nThe data from the results is used to display relevant graphs and calculate KPIs.\nYou get to see more detailed graphs for the mini-grid directly in this sheet, but the results are already synthesized in the Simulations sheet."]
[]
[]
[]
[]
[]
[]
[null,"Graphs"]
[]
[]
[null,null,null,null,null,null,"Comment ",null,null,null,null,null,null,null,"Comment",null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table results "]
[]
[null,null,"To see the detailed results (Total Revenu, Total CAPEX & OPEX, Coprorate tax, Net cash Flow for mini grid ), click on the + on the left. "]
[null,null,null,null,null,null,{"$f":"'2. Control table'!H415","v":2023},{"$f":"G99+1","v":2024},{"$f":"H99+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"TOTAL Revenue [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F107","v":370000},{"$f":"'Data Mini Grid'!G107","v":7745080},{"$f":"'Data Mini Grid'!H107","v":9040758},{"$f":"'Data Mini Grid'!I107","v":10480087},{"$f":"'Data Mini Grid'!J107","v":12219923},{"$f":"'Data Mini Grid'!K107","v":14222012},{"$f":"'Data Mini Grid'!L107","v":16535212},{"$f":"'Data Mini Grid'!M107","v":19284425},{"$f":"'Data Mini Grid'!N107","v":22397766},{"$f":"'Data Mini Grid'!O107","v":26116712},{"$f":"'Data Mini Grid'!P107","v":30431408},{"$f":"'Data Mini Grid'!Q107","v":35410626},{"$f":"'Data Mini Grid'!R107","v":41281235},{"$f":"'Data Mini Grid'!S107","v":48060221},{"$f":"'Data Mini Grid'!T107","v":56020770},{"$f":"'Data Mini Grid'!U107","v":65266416},{"$f":"'Data Mini Grid'!V107","v":76106158},{"$f":"'Data Mini Grid'!W107","v":88673458},{"$f":"'Data Mini Grid'!X107","v":103282483},{"$f":"'Data Mini Grid'!Y107","v":120452675},{"$f":"'Data Mini Grid'!Z107","v":140369502},{"$f":"'Data Mini Grid'!AA107","v":163665822},{"$f":"'Data Mini Grid'!AB107","v":190741513},{"$f":"'Data Mini Grid'!AC107","v":222400896},{"$f":"'Data Mini Grid'!AD107","v":259233209},{"$f":"'Data Mini Grid'!AE107","v":302264936}]
[null,"TOTAL CapEx [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F108","v":-85828860},{"$f":"'Data Mini Grid'!G108","v":-44000},{"$f":"'Data Mini Grid'!H108","v":-96800.000000000015},{"$f":"'Data Mini Grid'!I108","v":-53240.000000000015},{"$f":"'Data Mini Grid'!J108","v":-58564.000000000022},{"$f":"'Data Mini Grid'!K108","v":-128840.80000000006},{"$f":"'Data Mini Grid'!L108","v":-70862.440000000046},{"$f":"'Data Mini Grid'!M108","v":-30058961.267500021},{"$f":"'Data Mini Grid'!N108","v":-85743.552400000059},{"$f":"'Data Mini Grid'!O108","v":-10386759.578855006},{"$f":"'Data Mini Grid'!P108","v":-103749.6984040001},{"$f":"'Data Mini Grid'!Q108","v":-33096153.790876031},{"$f":"'Data Mini Grid'!R108","v":-251074.27013768029},{"$f":"'Data Mini Grid'!S108","v":-53113192.633437887},{"$f":"'Data Mini Grid'!T108","v":-303799.86686659319},{"$f":"'Data Mini Grid'!U108","v":-334179.85355325253},{"$f":"'Data Mini Grid'!V108","v":-367597.83890857775},{"$f":"'Data Mini Grid'!W108","v":-22062762.793994196},{"$f":"'Data Mini Grid'!X108","v":-444793.38507937914},{"$f":"'Data Mini Grid'!Y108","v":-94337897.01667957},{"$f":"'Data Mini Grid'!Z108","v":-538199.99594604876},{"$f":"'Data Mini Grid'!AA108","v":-85842899.353394777},{"$f":"'Data Mini Grid'!AB108","v":-651221.99509471911},{"$f":"'Data Mini Grid'!AC108","v":-716344.19460419111},{"$f":"'Data Mini Grid'!AD108","v":-787978.61406461021},{"$f":"'Data Mini Grid'!AE108","v":-213985442.38192075}]
[null,"TOTAL OpEx [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F109","v":0},{"$f":"'Data Mini Grid'!G109","v":-3639355},{"$f":"'Data Mini Grid'!H109","v":-4069252.2341000005},{"$f":"'Data Mini Grid'!I109","v":-4550807.882705423},{"$f":"'Data Mini Grid'!J109","v":-5090327.0266505703},{"$f":"'Data Mini Grid'!K109","v":-5694894.973692989},{"$f":"'Data Mini Grid'!L109","v":-6372474.957255723},{"$f":"'Data Mini Grid'!M109","v":-7132018.1908702692},{"$f":"'Data Mini Grid'!N109","v":-7983587.8537196415},{"$f":"'Data Mini Grid'!O109","v":-8938498.7848811969},{"$f":"'Data Mini Grid'!P109","v":-10009474.892158577},{"$f":"'Data Mini Grid'!Q109","v":-11210826.539151179},{"$f":"'Data Mini Grid'!R109","v":-12558650.465258062},{"$f":"'Data Mini Grid'!S109","v":-14071055.121967074},{"$f":"'Data Mini Grid'!T109","v":-15768414.679917265},{"$f":"'Data Mini Grid'!U109","v":-17673655.380355395},{"$f":"'Data Mini Grid'!V109","v":-19812578.377965447},{"$f":"'Data Mini Grid'!W109","v":-22214223.756673791},{"$f":"'Data Mini Grid'!X109","v":-24911281.003879592},{"$f":"'Data Mini Grid'!Y109","v":-27940551.91062355},{"$f":"'Data Mini Grid'!Z109","v":-31343472.635653216},{"$f":"'Data Mini Grid'!AA109","v":-35166702.541659832},{"$f":"'Data Mini Grid'!AB109","v":-39462788.395136736},{"$f":"'Data Mini Grid'!AC109","v":-44290913.632022776},{"$f":"'Data Mini Grid'!AD109","v":-49717743.646140106},{"$f":"'Data Mini Grid'!AE109","v":-55818379.475172415}]
[null,"Corporate tax [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F110","v":-88800},{"$f":"'Data Mini Grid'!G110","v":-985374},{"$f":"'Data Mini Grid'!H110","v":-1193161.3838159998},{"$f":"'Data Mini Grid'!I110","v":-1423026.9881506984},{"$f":"'Data Mini Grid'!J110","v":-1711103.0336038631},{"$f":"'Data Mini Grid'!K110","v":-2046508.0863136826},{"$f":"'Data Mini Grid'!L110","v":-2439056.8902586265},{"$f":"'Data Mini Grid'!M110","v":-2916577.6341911349},{"$f":"'Data Mini Grid'!N110","v":-3459402.7551072859},{"$f":"'Data Mini Grid'!O110","v":-4122771.1716285124},{"$f":"'Data Mini Grid'!P110","v":-4901263.9458819414},{"$f":"'Data Mini Grid'!Q110","v":-5807951.8706037169},{"$f":"'Data Mini Grid'!R110","v":-6893420.2883380651},{"$f":"'Data Mini Grid'!S110","v":-8157399.8107279008},{"$f":"'Data Mini Grid'!T110","v":-9660565.2768198568},{"$f":"'Data Mini Grid'!U110","v":-11422262.548714705},{"$f":"'Data Mini Grid'!V110","v":-13510459.109288292},{"$f":"'Data Mini Grid'!W110","v":-15950216.21839829},{"$f":"'Data Mini Grid'!X110","v":-18809088.479068898},{"$f":"'Data Mini Grid'!Y110","v":-22202909.541450348},{"$f":"'Data Mini Grid'!Z110","v":-26166247.04744323},{"$f":"'Data Mini Grid'!AA110","v":-30839788.670001641},{"$f":"'Data Mini Grid'!AB110","v":-36306893.905167177},{"$f":"'Data Mini Grid'!AC110","v":-42746395.768314533},{"$f":"'Data Mini Grid'!AD110","v":-50283711.684926376},{"$f":"'Data Mini Grid'!AE110","v":-59147173.565958619}]
[null,"Net Cash Flow for mini grid  [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F112","v":-85547660},{"$f":"'Data Mini Grid'!G112","v":3076351},{"$f":"'Data Mini Grid'!H112","v":3681544.382083999},{"$f":"'Data Mini Grid'!I112","v":4453012.1291438788},{"$f":"'Data Mini Grid'!J112","v":5359928.9397455668},{"$f":"'Data Mini Grid'!K112","v":6351768.1399933277},{"$f":"'Data Mini Grid'!L112","v":7652817.7124856506},{"$f":"'Data Mini Grid'!M112","v":-20823132.092561424},{"$f":"'Data Mini Grid'!N112","v":10869031.838773074},{"$f":"'Data Mini Grid'!O112","v":2668682.4646352846},{"$f":"'Data Mini Grid'!P112","v":15416919.463555485},{"$f":"'Data Mini Grid'!Q112","v":-14704306.200630926},{"$f":"'Data Mini Grid'!R112","v":21578089.97626619},{"$f":"'Data Mini Grid'!S112","v":-27281426.566132862},{"$f":"'Data Mini Grid'!T112","v":30287990.176396281},{"$f":"'Data Mini Grid'!U112","v":35836318.217376649},{"$f":"'Data Mini Grid'!V112","v":42415522.673837677},{"$f":"'Data Mini Grid'!W112","v":28446255.230933726},{"$f":"'Data Mini Grid'!X112","v":59117320.131972127},{"$f":"'Data Mini Grid'!Y112","v":-24028683.468753468},{"$f":"'Data Mini Grid'!Z112","v":82321582.320957512},{"$f":"'Data Mini Grid'!AA112","v":11816431.434943751},{"$f":"'Data Mini Grid'!AB112","v":114320608.70460136},{"$f":"'Data Mini Grid'!AC112","v":134647242.4050585},{"$f":"'Data Mini Grid'!AD112","v":158443775.05486894},{"$f":"'Data Mini Grid'!AE112","v":-26686059.423051789}]
[]
[null,"Mini grid Performance - KPIs"]
[]
[null,null,"NPV [NGN]",null,null,{"$f":"'Data Mini Grid'!E123","v":6019278.2008462185}]
[null,null,"Project IRR",null,null,{"$f":"'Data Mini Grid'!E122","v":0.11731802140812864}]
[null,null,"WACC",null,null,{"$f":"'Data Mini Grid'!E118","v":0.11270000000000001}]
[null,null,"LCOE ",null,null,{"$f":"'Data Mini Grid'!E126","v":172.36206868562246}]
[null,null,"ROI",null,null,{"$f":"'Data Mini Grid'!E133","v":0.38584687037858123}]
[]
[null,null,null,"To see the detailed results (Net cash Flow, Discounted Cash Flow, Cummulated Cash Flow, Project Net CashFlow + Remaining Value of Assets), click on the + on the left. "]
[]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Net Cash Flow [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F119","v":-85547660},{"$f":"'Data Mini Grid'!G119","v":3076351},{"$f":"'Data Mini Grid'!H119","v":3681544.382083999},{"$f":"'Data Mini Grid'!I119","v":4453012.1291438788},{"$f":"'Data Mini Grid'!J119","v":5359928.9397455668},{"$f":"'Data Mini Grid'!K119","v":6351768.1399933277},{"$f":"'Data Mini Grid'!L119","v":7652817.7124856506},{"$f":"'Data Mini Grid'!M119","v":-20823132.092561424},{"$f":"'Data Mini Grid'!N119","v":10869031.838773074},{"$f":"'Data Mini Grid'!O119","v":2668682.4646352846},{"$f":"'Data Mini Grid'!P119","v":15416919.463555485},{"$f":"'Data Mini Grid'!Q119","v":-14704306.200630926},{"$f":"'Data Mini Grid'!R119","v":21578089.97626619},{"$f":"'Data Mini Grid'!S119","v":-27281426.566132862},{"$f":"'Data Mini Grid'!T119","v":30287990.176396281},{"$f":"'Data Mini Grid'!U119","v":35836318.217376649},{"$f":"'Data Mini Grid'!V119","v":42415522.673837677},{"$f":"'Data Mini Grid'!W119","v":28446255.230933726},{"$f":"'Data Mini Grid'!X119","v":59117320.131972127},{"$f":"'Data Mini Grid'!Y119","v":-24028683.468753468},{"$f":"'Data Mini Grid'!Z119","v":82321582.320957512},{"$f":"'Data Mini Grid'!AA119","v":11816431.434943751},{"$f":"'Data Mini Grid'!AB119","v":114320608.70460136},{"$f":"'Data Mini Grid'!AC119","v":134647242.4050585},{"$f":"'Data Mini Grid'!AD119","v":158443775.05486894},{"$f":"'Data Mini Grid'!AE119","v":-26686059.423051789}]
[null,"Discounted Net Cash Flow [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F120","v":-85547660},{"$f":"'Data Mini Grid'!G120","v":2764762.2899254067},{"$f":"'Data Mini Grid'!H120","v":2973540.5429421682},{"$f":"'Data Mini Grid'!I120","v":3232359.1822480801},{"$f":"'Data Mini Grid'!J120","v":3496605.8497369392},{"$f":"'Data Mini Grid'!K120","v":3723953.0446257968},{"$f":"'Data Mini Grid'!L120","v":4032300.0427403441},{"$f":"'Data Mini Grid'!M120","v":-9860511.3598566372},{"$f":"'Data Mini Grid'!N120","v":4625579.5741546517},{"$f":"'Data Mini Grid'!O120","v":1020690.5867623423},{"$f":"'Data Mini Grid'!P120","v":5299278.244367823},{"$f":"'Data Mini Grid'!Q120","v":-4542402.0303245103},{"$f":"'Data Mini Grid'!R120","v":5990677.5350479307},{"$f":"'Data Mini Grid'!S120","v":-6806940.1412913678},{"$f":"'Data Mini Grid'!T120","v":6791680.121834564},{"$f":"'Data Mini Grid'!U120","v":7221909.8623614805},{"$f":"'Data Mini Grid'!V120","v":7682019.6598719759},{"$f":"'Data Mini Grid'!W120","v":4630177.1305001192},{"$f":"'Data Mini Grid'!X120","v":8647870.0276897252},{"$f":"'Data Mini Grid'!Y120","v":-3158975.8337230245},{"$f":"'Data Mini Grid'!Z120","v":9726396.0246690139},{"$f":"'Data Mini Grid'!AA120","v":1254719.045664499},{"$f":"'Data Mini Grid'!AB120","v":10909543.822473492},{"$f":"'Data Mini Grid'!AC120","v":11547858.091513075},{"$f":"'Data Mini Grid'!AD120","v":12212401.337380357},{"$f":"'Data Mini Grid'!AE120","v":-1848554.4504680547}]
[null,"Cummulated cash flow [NGN]",null,null,null,null,{"$f":"'Data Mini Grid'!F127","v":-85547660},{"$f":"'Data Mini Grid'!G127","v":-82471309},{"$f":"'Data Mini Grid'!H127","v":-78789764.617916003},{"$f":"'Data Mini Grid'!I127","v":-74336752.488772124},{"$f":"'Data Mini Grid'!J127","v":-68976823.549026564},{"$f":"'Data Mini Grid'!K127","v":-62625055.409033239},{"$f":"'Data Mini Grid'!L127","v":-54972237.69654759},{"$f":"'Data Mini Grid'!M127","v":-75795369.789109021},{"$f":"'Data Mini Grid'!N127","v":-64926337.95033595},{"$f":"'Data Mini Grid'!O127","v":-62257655.485700667},{"$f":"'Data Mini Grid'!P127","v":-46840736.022145182},{"$f":"'Data Mini Grid'!Q127","v":-61545042.222776107},{"$f":"'Data Mini Grid'!R127","v":-39966952.246509917},{"$f":"'Data Mini Grid'!S127","v":-67248378.812642783},{"$f":"'Data Mini Grid'!T127","v":-36960388.636246502},{"$f":"'Data Mini Grid'!U127","v":-1124070.418869853},{"$f":"'Data Mini Grid'!V127","v":41291452.254967824},{"$f":"'Data Mini Grid'!W127","v":69737707.485901549},{"$f":"'Data Mini Grid'!X127","v":128855027.61787367},{"$f":"'Data Mini Grid'!Y127","v":104826344.1491202},{"$f":"'Data Mini Grid'!Z127","v":187147926.47007769},{"$f":"'Data Mini Grid'!AA127","v":198964357.90502143},{"$f":"'Data Mini Grid'!AB127","v":313284966.60962278},{"$f":"'Data Mini Grid'!AC127","v":447932209.01468128},{"$f":"'Data Mini Grid'!AD127","v":606375984.06955028},{"$f":"'Data Mini Grid'!AE127","v":579689924.64649844}]
[null,"Project net cashflow + Remaining value of Assets [NGN]",null,null,null,null,null,{"$f":"'Data Mini Grid'!G128","v":51846872.009199999},{"$f":"'Data Mini Grid'!H128","v":48272124.800484002},{"$f":"'Data Mini Grid'!I128","v":44863651.956743881},{"$f":"'Data Mini Grid'!J128","v":41590628.176545575},{"$f":"'Data Mini Grid'!K128","v":38402526.785993338},{"$f":"'Data Mini Grid'!L128","v":35523635.767685659},{"$f":"'Data Mini Grid'!M128","v":23842253.579552099},{"$f":"'Data Mini Grid'!N128","v":49602656.564180098},{"$f":"'Data Mini Grid'!O128","v":42691070.883990161},{"$f":"'Data Mini Grid'!P128","v":48977497.51654122},{"$f":"'Data Mini Grid'!Q128","v":35832750.169713199},{"$f":"'Data Mini Grid'!R128","v":64112017.278634414},{"$f":"'Data Mini Grid'!S128","v":44734113.799216121},{"$f":"'Data Mini Grid'!T128","v":91524066.248230785},{"$f":"'Data Mini Grid'!U128","v":86292929.995696664},{"$f":"'Data Mini Grid'!V128","v":82092670.158643216},{"$f":"'Data Mini Grid'!W128","v":72905445.214230061},{"$f":"'Data Mini Grid'!X128","v":91744508.786987484},{"$f":"'Data Mini Grid'!Y128","v":63173011.112240657},{"$f":"'Data Mini Grid'!Z128","v":152772828.36518031},{"$f":"'Data Mini Grid'!AA128","v":126525846.46633402},{"$f":"'Data Mini Grid'!AB128","v":208497524.41118997},{"$f":"'Data Mini Grid'!AC128","v":208291658.78684545},{"$f":"'Data Mini Grid'!AD128","v":211555692.11185423},{"$f":"'Data Mini Grid'!AE128","v":156894008.53307712}]

{"sheet":"Data Minigrid Depreciation","index":11,"n_rows":52,"n_cols":33,"rows_kept":52,"cut":false,"hidden":true,"merged":[[6,1,6,3],[11,6,11,31]]}
[null,null,null,null,null,null,null,"Data Mini-grid Depreciation "]
[]
[null,"This sheet is used to calculate the depreciation of the mini-grid and send it to the associated results sheet."]
[]
["Calculation"]
[]
[null,"Expected salvage value [%]",null,null,0.05]
[]
[null,"DEPRECIATION",null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,{"$f":"'4. Indexation&Financing'!U16","v":2023},{"$f":"'4. Indexation&Financing'!V16","v":2024},{"$f":"'4. Indexation&Financing'!W16","v":2025},{"$f":"'4. Indexation&Financing'!X16","v":2026},{"$f":"'4. Indexation&Financing'!Y16","v":2027},{"$f":"'4. Indexation&Financing'!Z16","v":2028},{"$f":"'4. Indexation&Financing'!AA16","v":2029},{"$f":"'4. Indexation&Financing'!AB16","v":2030},{"$f":"'4. Indexation&Financing'!AC16","v":2031},{"$f":"'4. Indexation&Financing'!AD16","v":2032},{"$f":"'4. Indexation&Financing'!AE16","v":2033},{"$f":"'4. Indexation&Financing'!AF16","v":2034},{"$f":"'4. Indexation&Financing'!AG16","v":2035},{"$f":"'4. Indexation&Financing'!AH16","v":2036},{"$f":"'4. Indexation&Financing'!AI16","v":2037},{"$f":"'4. Indexation&Financing'!AJ16","v":2038},{"$f":"'4. Indexation&Financing'!AK16","v":2039},{"$f":"'4. Indexation&Financing'!AL16","v":2040},{"$f":"'4. Indexation&Financing'!AM16","v":2041},{"$f":"'4. Indexation&Financing'!AN16","v":2042},{"$f":"'4. Indexation&Financing'!AO16","v":2043},{"$f":"'4. Indexation&Financing'!AP16","v":2044},{"$f":"'4. Indexation&Financing'!AQ16","v":2045},{"$f":"'4. Indexation&Financing'!AR16","v":2046},{"$f":"'4. Indexation&Financing'!AS16","v":2047},{"$f":"'4. Indexation&Financing'!AT16","v":2048}]
[null,null,null,null,null,null,0,{"$f":"G11+1","v":1},{"$f":"H11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,"Reinvestment Required [Yes/No]","Cost for Mini Grid","Amount to depreciate","Depreciation duration [year]","Annual depreciation"]
[null,"Depreciation of generation assets"]
[null,"Solar PV (incl. mounting system) [NGN]",{"$f":"'2. Control table'!G167","v":"Yes"},{"$f":"'Data Mini Grid'!E75*'Data Mini Grid'!E76","v":18000000},{"$f":"$D14-($D14*$E$7)","v":17100000},{"$f":"'2. Control table'!H167","v":25},null,{"$f":"IF($C14=\"Yes\",IF(((H$10-$G$10)/$F14)<=1,$E14/$F14,$D14/$F14),IF(((H$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((H$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!H14),IF(((I$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((I$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!I14),IF(((J$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((J$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!J14),IF(((K$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((K$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!K14),IF(((L$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((L$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!L14),IF(((M$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((M$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!M14),IF(((N$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((N$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!N14),IF(((O$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((O$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!O14),IF(((P$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((P$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!P14),IF(((Q$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((Q$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!Q14),IF(((R$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((R$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!R14),IF(((S$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((S$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!S14),IF(((T$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((T$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!T14),IF(((U$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((U$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!U14),IF(((V$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((V$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!V14),IF(((W$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((W$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!W14),IF(((X$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((X$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!X14),IF(((Y$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((Y$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!Y14),IF(((Z$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((Z$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!Z14),IF(((AA$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((AA$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!AA14),IF(((AB$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((AB$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!AB14),IF(((AC$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((AC$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!AC14),IF(((AD$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((AD$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!AD14),IF(((AE$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000},{"$f":"IF($C14=\"Yes\",IF(MOD((AE$10-$G$10),$F14)=0,$E14*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F14,'Data Minigrid Depreciation'!AE14),IF(((AF$10-$G$10)/$F14)<=1,$E14/$F14,0))","v":684000}]
[null,"Battery (incl. rack) [NGN]",{"$f":"'2. Control table'!G168","v":"Yes"},{"$f":"('Data Mini Grid'!E77*'Data Mini Grid'!E78)","v":15345000},{"$f":"$D15-($D15*$E$7)","v":14577750},{"$f":"'2. Control table'!H168","v":6},null,{"$f":"IF($C15=\"Yes\",IF(((H$10-$G$10)/$F15)<=1,$E15/$F15,$D15/$F15),IF(((H$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((H$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!H15),IF(((I$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((I$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!I15),IF(((J$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((J$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!J15),IF(((K$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((K$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!K15),IF(((L$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((L$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!L15),IF(((M$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":2429625},{"$f":"IF($C15=\"Yes\",IF(MOD((M$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!M15),IF(((N$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((N$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!N15),IF(((O$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((O$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!O15),IF(((P$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((P$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!P15),IF(((Q$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((Q$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!Q15),IF(((R$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((R$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!R15),IF(((S$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":4734651.7840875024},{"$f":"IF($C15=\"Yes\",IF(MOD((S$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!S15),IF(((T$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((T$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!T15),IF(((U$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((U$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!U15),IF(((V$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((V$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!V15),IF(((W$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((W$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!W15),IF(((X$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((X$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!X15),IF(((Y$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":8387724.4492698424},{"$f":"IF($C15=\"Yes\",IF(MOD((Y$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!Y15),IF(((Z$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((Z$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!Z15),IF(((AA$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((AA$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!AA15),IF(((AB$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((AB$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!AB15),IF(((AC$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((AC$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!AC15),IF(((AD$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((AD$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!AD15),IF(((AE$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":14859365.51307294},{"$f":"IF($C15=\"Yes\",IF(MOD((AE$10-$G$10),$F15)=0,$E15*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F15,'Data Minigrid Depreciation'!AE15),IF(((AF$10-$G$10)/$F15)<=1,$E15/$F15,0))","v":26324272.42770502}]
[null,"Inverters (battery and PV) or charge controller [NGN]",{"$f":"'2. Control table'!G169","v":"Yes"},{"$f":"('Data Mini Grid'!E79*'Data Mini Grid'!E80)","v":4320000},{"$f":"$D16-($D16*$E$7)","v":4104000},{"$f":"'2. Control table'!H169","v":10},null,410400,{"$f":"IF($C16=\"Yes\",IF(MOD((H$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!H16),IF(((I$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((I$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!I16),IF(((J$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((J$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!J16),IF(((K$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((K$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!K16),IF(((L$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((L$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!L16),IF(((M$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((M$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!M16),IF(((N$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((N$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!N16),IF(((O$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((O$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!O16),IF(((P$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((P$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!P16),IF(((Q$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":410400},{"$f":"IF($C16=\"Yes\",IF(MOD((Q$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!Q16),IF(((R$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((R$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!R16),IF(((S$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((S$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!S16),IF(((T$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((T$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!T16),IF(((U$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((U$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!U16),IF(((V$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((V$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!V16),IF(((W$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((W$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!W16),IF(((X$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((X$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!X16),IF(((Y$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((Y$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!Y16),IF(((Z$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((Z$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!Z16),IF(((AA$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":1170919.096187545},{"$f":"IF($C16=\"Yes\",IF(MOD((AA$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!AA16),IF(((AB$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":3037062.5771235535},{"$f":"IF($C16=\"Yes\",IF(MOD((AB$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!AB16),IF(((AC$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":3037062.5771235535},{"$f":"IF($C16=\"Yes\",IF(MOD((AC$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!AC16),IF(((AD$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":3037062.5771235535},{"$f":"IF($C16=\"Yes\",IF(MOD((AD$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!AD16),IF(((AE$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":3037062.5771235535},{"$f":"IF($C16=\"Yes\",IF(MOD((AE$10-$G$10),$F16)=0,$E16*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F16,'Data Minigrid Depreciation'!AE16),IF(((AF$10-$G$10)/$F16)<=1,$E16/$F16,0))","v":3037062.5771235535}]
[null,"Diesel genset incl tank xx kVA [NGN]",{"$f":"'2. Control table'!G170","v":"Yes"},{"$f":"('Data Mini Grid'!E81*'Data Mini Grid'!E82)","v":7200000},{"$f":"$D17-($D17*$E$7)","v":6840000},{"$f":"'2. Control table'!H170","v":10},null,684000,{"$f":"IF($C17=\"Yes\",IF(MOD((H$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!H17),IF(((I$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((I$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!I17),IF(((J$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((J$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!J17),IF(((K$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((K$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!K17),IF(((L$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((L$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!L17),IF(((M$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((M$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!M17),IF(((N$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((N$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!N17),IF(((O$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((O$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!O17),IF(((P$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((P$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!P17),IF(((Q$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":684000},{"$f":"IF($C17=\"Yes\",IF(MOD((Q$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!Q17),IF(((R$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((R$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!R17),IF(((S$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((S$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!S17),IF(((T$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((T$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!T17),IF(((U$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((U$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!U17),IF(((V$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((V$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!V17),IF(((W$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((W$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!W17),IF(((X$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((X$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!X17),IF(((Y$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((Y$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!Y17),IF(((Z$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((Z$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!Z17),IF(((AA$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":1951531.8269792416},{"$f":"IF($C17=\"Yes\",IF(MOD((AA$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!AA17),IF(((AB$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":5061770.9618725888},{"$f":"IF($C17=\"Yes\",IF(MOD((AB$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!AB17),IF(((AC$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":5061770.9618725888},{"$f":"IF($C17=\"Yes\",IF(MOD((AC$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!AC17),IF(((AD$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":5061770.9618725888},{"$f":"IF($C17=\"Yes\",IF(MOD((AD$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!AD17),IF(((AE$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":5061770.9618725888},{"$f":"IF($C17=\"Yes\",IF(MOD((AE$10-$G$10),$F17)=0,$E17*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F17,'Data Minigrid Depreciation'!AE17),IF(((AF$10-$G$10)/$F17)<=1,$E17/$F17,0))","v":5061770.9618725888}]
[null,"Distribution box, lightning protect, etc.[NGN]",{"$f":"'2. Control table'!G171","v":"Yes"},{"$f":"('Data Mini Grid'!E83*'Data Mini Grid'!E84)","v":4325000},{"$f":"$D18-$D18*$E$7","v":4108750},{"$f":"'2. Control table'!H171","v":8},null,513593.75,{"$f":"IF($C18=\"Yes\",IF(MOD((H$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!H18),IF(((I$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((I$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!I18),IF(((J$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((J$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!J18),IF(((K$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((K$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!K18),IF(((L$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((L$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!L18),IF(((M$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((M$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!M18),IF(((N$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((N$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!N18),IF(((O$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":513593.75},{"$f":"IF($C18=\"Yes\",IF(MOD((O$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!O18),IF(((P$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((P$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!P18),IF(((Q$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((Q$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!Q18),IF(((R$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((R$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!R18),IF(((S$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((S$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!S18),IF(((T$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((T$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!T18),IF(((U$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((U$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!U18),IF(((V$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((V$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!V18),IF(((W$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":1211027.1969245321},{"$f":"IF($C18=\"Yes\",IF(MOD((W$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!W18),IF(((X$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((X$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!X18),IF(((Y$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((Y$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!Y18),IF(((Z$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((Z$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!Z18),IF(((AA$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((AA$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!AA18),IF(((AB$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((AB$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!AB18),IF(((AC$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((AC$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!AC18),IF(((AD$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((AD$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!AD18),IF(((AE$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":2595944.3479330945},{"$f":"IF($C18=\"Yes\",IF(MOD((AE$10-$G$10),$F18)=0,$E18*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F18,'Data Minigrid Depreciation'!AE18),IF(((AF$10-$G$10)/$F18)<=1,$E18/$F18,0))","v":5564637.2556121312}]
[null,"Installation costs [NGN]",{"$f":"'2. Control table'!G172","v":"No"},{"$f":"('Data Mini Grid'!E85)","v":2475000},{"$f":"$D19-$D19*$E$7","v":2351250},{"$f":"'2. Control table'!H172","v":10},null,235125,{"$f":"IF($C19=\"Yes\",IF(MOD((H$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!H19),IF(((I$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((I$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!I19),IF(((J$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((J$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!J19),IF(((K$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((K$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!K19),IF(((L$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((L$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!L19),IF(((M$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((M$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!M19),IF(((N$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((N$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!N19),IF(((O$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((O$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!O19),IF(((P$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((P$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!P19),IF(((Q$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":235125},{"$f":"IF($C19=\"Yes\",IF(MOD((Q$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!Q19),IF(((R$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((R$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!R19),IF(((S$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((S$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!S19),IF(((T$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((T$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!T19),IF(((U$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((U$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!U19),IF(((V$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((V$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!V19),IF(((W$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((W$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!W19),IF(((X$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((X$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!X19),IF(((Y$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((Y$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!Y19),IF(((Z$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((Z$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!Z19),IF(((AA$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((AA$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!AA19),IF(((AB$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((AB$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!AB19),IF(((AC$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((AC$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!AC19),IF(((AD$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((AD$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!AD19),IF(((AE$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0},{"$f":"IF($C19=\"Yes\",IF(MOD((AE$10-$G$10),$F19)=0,$E19*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F19,'Data Minigrid Depreciation'!AE19),IF(((AF$10-$G$10)/$F19)<=1,$E19/$F19,0))","v":0}]
[null,"Shipping costs [NGN]",{"$f":"'2. Control table'!G173","v":"No"},{"$f":"('Data Mini Grid'!E86)","v":7000000},{"$f":"$D20-$D20*$E$7","v":6650000},{"$f":"'2. Control table'!H173","v":10},null,665000,{"$f":"IF($C20=\"Yes\",IF(MOD((H$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!H20),IF(((I$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((I$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!I20),IF(((J$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((J$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!J20),IF(((K$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((K$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!K20),IF(((L$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((L$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!L20),IF(((M$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((M$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!M20),IF(((N$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((N$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!N20),IF(((O$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((O$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!O20),IF(((P$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((P$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!P20),IF(((Q$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":665000},{"$f":"IF($C20=\"Yes\",IF(MOD((Q$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!Q20),IF(((R$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((R$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!R20),IF(((S$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((S$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!S20),IF(((T$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((T$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!T20),IF(((U$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((U$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!U20),IF(((V$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((V$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!V20),IF(((W$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((W$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!W20),IF(((X$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((X$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!X20),IF(((Y$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((Y$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!Y20),IF(((Z$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((Z$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!Z20),IF(((AA$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((AA$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!AA20),IF(((AB$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((AB$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!AB20),IF(((AC$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((AC$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!AC20),IF(((AD$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((AD$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!AD20),IF(((AE$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0},{"$f":"IF($C20=\"Yes\",IF(MOD((AE$10-$G$10),$F20)=0,$E20*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F20,'Data Minigrid Depreciation'!AE20),IF(((AF$10-$G$10)/$F20)<=1,$E20/$F20,0))","v":0}]
[null,"Total generation asset depreciation [NGN]",null,{"$f":"SUM(D14:D20)","v":58665000},{"$f":"SUM(E14:E20)","v":55731750}]
[]
[null,"Depreciation of distribution and fixed assets"]
[null,"LV distribution grid [NGN]",{"$f":"'2. Control table'!M167","v":"Yes"},{"$f":"('Data Mini Grid'!E90*'Data Mini Grid'!E91)","v":4715800},{"$f":"$D24-$D24*$E$7","v":4480010},{"$f":"'2. Control table'!N167","v":25},null,{"$f":"IF($C24=\"Yes\",IF(((H$10-$G$10)/$F24)<=1,$E24/$F24,$D24/$F24),IF(((H$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((H$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!H24),IF(((I$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((I$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!I24),IF(((J$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((J$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!J24),IF(((K$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((K$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!K24),IF(((L$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((L$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!L24),IF(((M$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((M$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!M24),IF(((N$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((N$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!N24),IF(((O$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((O$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!O24),IF(((P$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((P$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!P24),IF(((Q$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((Q$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!Q24),IF(((R$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((R$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!R24),IF(((S$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((S$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!S24),IF(((T$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((T$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!T24),IF(((U$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((U$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!U24),IF(((V$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((V$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!V24),IF(((W$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((W$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!W24),IF(((X$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((X$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!X24),IF(((Y$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((Y$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!Y24),IF(((Z$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((Z$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!Z24),IF(((AA$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((AA$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!AA24),IF(((AB$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((AB$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!AB24),IF(((AC$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((AC$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!AC24),IF(((AD$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((AD$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!AD24),IF(((AE$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4},{"$f":"IF($C24=\"Yes\",IF(MOD((AE$10-$G$10),$F24)=0,$E24*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F24,'Data Minigrid Depreciation'!AE24),IF(((AF$10-$G$10)/$F24)<=1,$E24/$F24,0))","v":179200.4}]
[null,"MV distribution grid [NGN]",{"$f":"'2. Control table'!M168","v":"Yes"},{"$f":"('Data Mini Grid'!E92*'Data Mini Grid'!E93)","v":12195900},11586105,{"$f":"'2. Control table'!N168","v":25},null,463444.2,{"$f":"IF($C25=\"Yes\",IF(MOD((H$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!H25),IF(((I$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((I$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!I25),IF(((J$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((J$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!J25),IF(((K$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((K$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!K25),IF(((L$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((L$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!L25),IF(((M$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((M$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!M25),IF(((N$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((N$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!N25),IF(((O$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((O$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!O25),IF(((P$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((P$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!P25),IF(((Q$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((Q$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!Q25),IF(((R$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((R$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!R25),IF(((S$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((S$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!S25),IF(((T$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((T$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!T25),IF(((U$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((U$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!U25),IF(((V$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((V$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!V25),IF(((W$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((W$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!W25),IF(((X$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((X$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!X25),IF(((Y$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((Y$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!Y25),IF(((Z$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((Z$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!Z25),IF(((AA$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((AA$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!AA25),IF(((AB$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((AB$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!AB25),IF(((AC$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((AC$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!AC25),IF(((AD$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((AD$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!AD25),IF(((AE$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2},{"$f":"IF($C25=\"Yes\",IF(MOD((AE$10-$G$10),$F25)=0,$E25*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F25,'Data Minigrid Depreciation'!AE25),IF(((AF$10-$G$10)/$F25)<=1,$E25/$F25,0))","v":463444.2}]
[null,"Power house [NGN]",{"$f":"'2. Control table'!M169","v":"Yes"},{"$f":"('Data Mini Grid'!E94)","v":1734000},1647300,{"$f":"'2. Control table'!N169","v":25},null,65892,{"$f":"IF($C26=\"Yes\",IF(MOD((H$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!H26),IF(((I$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((I$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!I26),IF(((J$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((J$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!J26),IF(((K$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((K$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!K26),IF(((L$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((L$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!L26),IF(((M$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((M$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!M26),IF(((N$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((N$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!N26),IF(((O$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((O$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!O26),IF(((P$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((P$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!P26),IF(((Q$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((Q$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!Q26),IF(((R$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((R$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!R26),IF(((S$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((S$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!S26),IF(((T$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((T$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!T26),IF(((U$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((U$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!U26),IF(((V$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((V$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!V26),IF(((W$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((W$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!W26),IF(((X$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((X$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!X26),IF(((Y$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((Y$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!Y26),IF(((Z$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((Z$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!Z26),IF(((AA$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((AA$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!AA26),IF(((AB$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((AB$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!AB26),IF(((AC$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((AC$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!AC26),IF(((AD$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((AD$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!AD26),IF(((AE$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892},{"$f":"IF($C26=\"Yes\",IF(MOD((AE$10-$G$10),$F26)=0,$E26*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F26,'Data Minigrid Depreciation'!AE26),IF(((AF$10-$G$10)/$F26)<=1,$E26/$F26,0))","v":65892}]
[null,"Fencing [NGN]",{"$f":"'2. Control table'!M170","v":"Yes"},{"$f":"('Data Mini Grid'!E95)","v":500000},475000,{"$f":"'2. Control table'!N170","v":25},null,19000,{"$f":"IF($C27=\"Yes\",IF(MOD((H$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!H27),IF(((I$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((I$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!I27),IF(((J$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((J$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!J27),IF(((K$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((K$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!K27),IF(((L$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((L$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!L27),IF(((M$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((M$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!M27),IF(((N$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((N$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!N27),IF(((O$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((O$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!O27),IF(((P$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((P$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!P27),IF(((Q$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((Q$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!Q27),IF(((R$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((R$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!R27),IF(((S$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((S$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!S27),IF(((T$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((T$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!T27),IF(((U$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((U$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!U27),IF(((V$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((V$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!V27),IF(((W$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((W$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!W27),IF(((X$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((X$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!X27),IF(((Y$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((Y$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!Y27),IF(((Z$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((Z$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!Z27),IF(((AA$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((AA$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!AA27),IF(((AB$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((AB$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!AB27),IF(((AC$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((AC$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!AC27),IF(((AD$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((AD$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!AD27),IF(((AE$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000},{"$f":"IF($C27=\"Yes\",IF(MOD((AE$10-$G$10),$F27)=0,$E27*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F27,'Data Minigrid Depreciation'!AE27),IF(((AF$10-$G$10)/$F27)<=1,$E27/$F27,0))","v":19000}]
[null,"Foundations [NGN]",{"$f":"'2. Control table'!M171","v":"Yes"},{"$f":"('Data Mini Grid'!E96)","v":1335960},1269162,{"$f":"'2. Control table'!N171","v":25},null,50766.48,{"$f":"IF($C28=\"Yes\",IF(MOD((H$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!H28),IF(((I$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((I$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!I28),IF(((J$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((J$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!J28),IF(((K$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((K$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!K28),IF(((L$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((L$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!L28),IF(((M$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((M$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!M28),IF(((N$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((N$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!N28),IF(((O$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((O$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!O28),IF(((P$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((P$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!P28),IF(((Q$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((Q$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!Q28),IF(((R$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((R$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!R28),IF(((S$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((S$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!S28),IF(((T$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((T$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!T28),IF(((U$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((U$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!U28),IF(((V$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((V$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!V28),IF(((W$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((W$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!W28),IF(((X$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((X$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!X28),IF(((Y$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((Y$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!Y28),IF(((Z$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((Z$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!Z28),IF(((AA$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((AA$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!AA28),IF(((AB$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((AB$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!AB28),IF(((AC$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((AC$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!AC28),IF(((AD$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((AD$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!AD28),IF(((AE$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48},{"$f":"IF($C28=\"Yes\",IF(MOD((AE$10-$G$10),$F28)=0,$E28*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F28,'Data Minigrid Depreciation'!AE28),IF(((AF$10-$G$10)/$F28)<=1,$E28/$F28,0))","v":50766.48}]
[null,"Shipping [NGN]",{"$f":"'2. Control table'!M172","v":"No"},{"$f":"('Data Mini Grid'!E97)","v":890000},845500,{"$f":"'2. Control table'!N172","v":25},null,33820,{"$f":"IF($C29=\"Yes\",IF(MOD((H$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!H29),IF(((I$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((I$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!I29),IF(((J$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((J$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!J29),IF(((K$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((K$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!K29),IF(((L$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((L$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!L29),IF(((M$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((M$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!M29),IF(((N$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((N$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!N29),IF(((O$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((O$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!O29),IF(((P$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((P$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!P29),IF(((Q$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((Q$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!Q29),IF(((R$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((R$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!R29),IF(((S$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((S$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!S29),IF(((T$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((T$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!T29),IF(((U$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((U$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!U29),IF(((V$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((V$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!V29),IF(((W$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((W$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!W29),IF(((X$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((X$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!X29),IF(((Y$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((Y$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!Y29),IF(((Z$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((Z$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!Z29),IF(((AA$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((AA$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!AA29),IF(((AB$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((AB$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!AB29),IF(((AC$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((AC$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!AC29),IF(((AD$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((AD$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!AD29),IF(((AE$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820},{"$f":"IF($C29=\"Yes\",IF(MOD((AE$10-$G$10),$F29)=0,$E29*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F29,'Data Minigrid Depreciation'!AE29),IF(((AF$10-$G$10)/$F29)<=1,$E29/$F29,0))","v":33820}]
[null,"Installation [NGN]",{"$f":"'2. Control table'!M173","v":"No"},{"$f":"('Data Mini Grid'!E98)","v":3152200},2994590,{"$f":"'2. Control table'!N173","v":25},null,119783.6,{"$f":"IF($C30=\"Yes\",IF(MOD((H$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!I$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!H30),IF(((I$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((I$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!J$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!I30),IF(((J$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((J$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!K$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!J30),IF(((K$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((K$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!L$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!K30),IF(((L$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((L$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!M$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!L30),IF(((M$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((M$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!N$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!M30),IF(((N$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((N$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!O$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!N30),IF(((O$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((O$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!P$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!O30),IF(((P$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((P$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Q$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!P30),IF(((Q$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((Q$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!R$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!Q30),IF(((R$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((R$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!S$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!R30),IF(((S$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((S$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!T$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!S30),IF(((T$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((T$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!U$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!T30),IF(((U$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((U$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!V$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!U30),IF(((V$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((V$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!W$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!V30),IF(((W$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((W$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!X$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!W30),IF(((X$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((X$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Y$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!X30),IF(((Y$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((Y$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!Z$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!Y30),IF(((Z$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((Z$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AA$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!Z30),IF(((AA$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((AA$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AB$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!AA30),IF(((AB$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((AB$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AC$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!AB30),IF(((AC$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((AC$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AD$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!AC30),IF(((AD$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((AD$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AE$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!AD30),IF(((AE$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6},{"$f":"IF($C30=\"Yes\",IF(MOD((AE$10-$G$10),$F30)=0,$E30*(1+'4. Indexation&Financing'!$T$19)^('Data Minigrid Depreciation'!AF$10-'Data Minigrid Depreciation'!$G$10)/$F30,'Data Minigrid Depreciation'!AE30),IF(((AF$10-$G$10)/$F30)<=1,$E30/$F30,0))","v":119783.6}]
[null,"Total distribution asset depreciation [NGN]",null,{"$f":"SUM(D24:D30)","v":24523860},{"$f":"SUM(E24:E30)","v":23297667}]
[]
[]
[null,"Total Asset depreciation [NGN]",null,{"$f":"D21+D31","v":83188860},{"$f":"E21+E31","v":79029417}]
[]
[]
[null,"TOTAL annual depreciation [NGN]",null,null,null,null,null,{"$f":"-(SUMIF($C14:$C20,\"Yes\",H14:H20)+SUMIF($C24:$C30,\"Yes\",H24:H30))","v":-5499921.8300000001},{"$f":"-(SUMIF($C14:$C20,\"Yes\",I14:I20)+SUMIF($C24:$C30,\"Yes\",I24:I30))","v":-5499921.8300000001},{"$f":"-(SUMIF($C14:$C20,\"Yes\",J14:J20)+SUMIF($C24:$C30,\"Yes\",J24:J30))","v":-5499921.8300000001},-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-7804948.6140875025,-7804948.6140875025,-8502382.0610120334,-8502382.0610120334,-10530432.984178821,-10530432.984178821,-14183505.649361162,-14183505.649361162,-14183505.649361162,-14183505.649361162,-15568422.800369725,-15568422.800369725,-22040063.86417282,-22040063.86417282,-27016446.480002176,-27016446.480002176,-27016446.480002176,-27016446.480002176,-41450046.302313298]
[]
[null,"Gross Remaining Value of Assets [NGN]",null,null,null,null,{"$f":"SUMIF(C14:C20,\"Yes\",D14:D20)+SUMIF(C24:C30,\"Yes\",D24:D30)","v":69671660},{"$f":"(G39+H37+H43)","v":64171738.170000002},{"$f":"(H39+I37+I43)","v":58671816.340000004},53171894.510000005,47671972.680000007,42172050.850000009,36672129.020000011,58770244.305412531,50965295.691325031,52661037.393887997,44158655.332875967,66496126.803084373,55965693.818905555,94757289.954406559,80573784.305045396,66390278.655684233,52206773.006323069,58498934.18854782,42930511.388178095,114739071.81709753,92699007.952924713,150933440.83077666,123916994.35077448,96900547.870772302,69884101.390770122,241552720.99490649]
[]
[null,"Net Remaining Value of Assets [NGN]",null,null,null,null,{"$f":"G39*(1-'2. Control table'!$N$463)","v":52950461.600000001},{"$f":"H39*(1-'2. Control table'!$N$463)","v":48770521.009199999},{"$f":"I39*(1-'2. Control table'!$N$463)","v":44590580.418400005},{"$f":"J39*(1-'2. Control table'!$N$463)","v":40410639.827600002},{"$f":"K39*(1-'2. Control table'!$N$463)","v":36230699.236800008},{"$f":"L39*(1-'2. Control table'!$N$463)","v":32050758.646000009},{"$f":"M39*(1-'2. Control table'!$N$463)","v":27870818.055200007},{"$f":"N39*(1-'2. Control table'!$N$463)","v":44665385.672113523},{"$f":"O39*(1-'2. Control table'!$N$463)","v":38733624.725407027},{"$f":"P39*(1-'2. Control table'!$N$463)","v":40022388.419354878},{"$f":"Q39*(1-'2. Control table'!$N$463)","v":33560578.052985735},{"$f":"R39*(1-'2. Control table'!$N$463)","v":50537056.370344125},{"$f":"S39*(1-'2. Control table'!$N$463)","v":42533927.302368224},{"$f":"T39*(1-'2. Control table'!$N$463)","v":72015540.36534898},{"$f":"U39*(1-'2. Control table'!$N$463)","v":61236076.071834505},{"$f":"V39*(1-'2. Control table'!$N$463)","v":50456611.778320014},{"$f":"W39*(1-'2. Control table'!$N$463)","v":39677147.484805532},{"$f":"X39*(1-'2. Control table'!$N$463)","v":44459189.983296342},{"$f":"Y39*(1-'2. Control table'!$N$463)","v":32627188.655015353},{"$f":"Z39*(1-'2. Control table'!$N$463)","v":87201694.580994129},{"$f":"AA39*(1-'2. Control table'!$N$463)","v":70451246.044222787},{"$f":"AB39*(1-'2. Control table'!$N$463)","v":114709415.03139026},{"$f":"AC39*(1-'2. Control table'!$N$463)","v":94176915.706588611},{"$f":"AD39*(1-'2. Control table'!$N$463)","v":73644416.381786957},{"$f":"AE39*(1-'2. Control table'!$N$463)","v":53111917.056985296},{"$f":"AF39*(1-'2. Control table'!$N$463)","v":183580067.95612893}]
[]
[null,"Reinvestments [NGN]",null,null,null,null,null,{"$f":"'Data Mini Grid'!G87+'Data Mini Grid'!G99","v":0},{"$f":"'Data Mini Grid'!H87+'Data Mini Grid'!H99","v":0},{"$f":"'Data Mini Grid'!I87+'Data Mini Grid'!I99","v":0},{"$f":"'Data Mini Grid'!J87+'Data Mini Grid'!J99","v":0},{"$f":"'Data Mini Grid'!K87+'Data Mini Grid'!K99","v":0},{"$f":"'Data Mini Grid'!L87+'Data Mini Grid'!L99","v":0},{"$f":"'Data Mini Grid'!M87+'Data Mini Grid'!M99","v":29903063.89950002},{"$f":"'Data Mini Grid'!N87+'Data Mini Grid'!N99","v":0},{"$f":"'Data Mini Grid'!O87+'Data Mini Grid'!O99","v":10198123.763575006},{"$f":"'Data Mini Grid'!P87+'Data Mini Grid'!P99","v":0},{"$f":"'Data Mini Grid'!Q87+'Data Mini Grid'!Q99","v":32867904.454387229},{"$f":"'Data Mini Grid'!R87+'Data Mini Grid'!R99","v":0},{"$f":"'Data Mini Grid'!S87+'Data Mini Grid'!S99","v":52975101.784862161},{"$f":"'Data Mini Grid'!T87+'Data Mini Grid'!T99","v":0},{"$f":"'Data Mini Grid'!U87+'Data Mini Grid'!U99","v":0},{"$f":"'Data Mini Grid'!V87+'Data Mini Grid'!V99","v":0},{"$f":"'Data Mini Grid'!W87+'Data Mini Grid'!W99","v":21860583.982594479},{"$f":"'Data Mini Grid'!X87+'Data Mini Grid'!X99","v":0},{"$f":"'Data Mini Grid'!Y87+'Data Mini Grid'!Y99","v":93848624.293092251},{"$f":"'Data Mini Grid'!Z87+'Data Mini Grid'!Z99","v":0},{"$f":"'Data Mini Grid'!AA87+'Data Mini Grid'!AA99","v":85250879.357854128},{"$f":"'Data Mini Grid'!AB87+'Data Mini Grid'!AB99","v":0},{"$f":"'Data Mini Grid'!AC87+'Data Mini Grid'!AC99","v":0},{"$f":"'Data Mini Grid'!AD87+'Data Mini Grid'!AD99","v":0},{"$f":"'Data Mini Grid'!AE87+'Data Mini Grid'!AE99","v":213118665.90644968}]
[]
[]
["Graphs"]
[]
[]
[null,null,null,null,null,null,{"$f":"G11","v":0},{"$f":"H11","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,{"$f":"B43","v":"Reinvestments [NGN]"},{"$f":"IF($AG50,G43,NA())","v":0},{"$f":"IF($AG50,H43,NA())","v":0},0,0,0,0,0,29903063.89950002,0,10198123.763575006,0,32867904.454387229,0,52975101.784862161,0,0,0,21860583.982594479,0,93848624.293092251,0,85250879.357854128,0,0,0,213118665.90644968,{"$f":"'6. Mini grid Depreciation '!O19","v":true}]
[null,null,null,null,null,{"$f":"B37","v":"TOTAL annual depreciation [NGN]"},{"$f":"IF($AG51,G37,NA())","v":0},{"$f":"IF($AG51,H37,NA())","v":-5499921.8300000001},-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-7804948.6140875025,-7804948.6140875025,-8502382.0610120334,-8502382.0610120334,-10530432.984178821,-10530432.984178821,-14183505.649361162,-14183505.649361162,-14183505.649361162,-14183505.649361162,-15568422.800369725,-15568422.800369725,-22040063.86417282,-22040063.86417282,-27016446.480002176,-27016446.480002176,-27016446.480002176,-27016446.480002176,-41450046.302313298,{"$f":"'6. Mini grid Depreciation '!O23","v":true}]
[null,null,null,null,null,{"$f":"B41","v":"Net Remaining Value of Assets [NGN]"},{"$f":"IF($AG52,G41,NA())","v":52950461.600000001},{"$f":"IF($AG52,H41,NA())","v":48770521.009199999},44590580.418400005,40410639.827600002,36230699.236800008,32050758.646000009,27870818.055200007,44665385.672113523,38733624.725407027,40022388.419354878,33560578.052985735,50537056.370344125,42533927.302368224,72015540.36534898,61236076.071834505,50456611.778320014,39677147.484805532,44459189.983296342,32627188.655015353,87201694.580994129,70451246.044222787,114709415.03139026,94176915.706588611,73644416.381786957,53111917.056985296,183580067.95612893,{"$f":"'6. Mini grid Depreciation '!O28","v":true}]

{"sheet":"6. Mini grid Depreciation ","index":12,"n_rows":74,"n_cols":42,"rows_kept":74,"cut":false,"hidden":false,"merged":[[41,16,41,41],[40,10,40,13],[42,3,46,6],[5,2,9,19]]}
[]
[null,null,null,null,null,null,null,null,"Depreciation"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('2. Control table'!T84=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"This sheet determines the depreciation of assets during their lifetime. There are only assets from the mini-grid, but nothing from SHS because once installed it doesn't belong to the company anymore.\nThe company leading the electrification project can only sell back assets from the mini-grid.\nThe end user chooses the salvage value which is the remaining value of an asset after its active life. Also, this is the sheet where the user chooses the life span of the assets and if reinvestments are needed.\nWith this input data, the sheet determines the remaining value of assets which is part of the KPI calculation."]
[]
[]
[]
[]
[]
[null,"Graph "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,"Expected salvage value [%]",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual depreciation"]
[null,null,null,"For details of the 25 years of depreciation, click on the + at the top right of the AQ column",null,null,null,null,null,null,null,"Reinvestment Required [Yes/No]","Cost for Mini Grid","Amount to depreciate","Depreciation duration [year]",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation of generation assets",null,null,null,null,null,{"$f":"'4. Indexation&Financing'!U16","v":2023},{"$f":"'4. Indexation&Financing'!V16","v":2024},{"$f":"'4. Indexation&Financing'!W16","v":2025},{"$f":"'4. Indexation&Financing'!X16","v":2026},{"$f":"'4. Indexation&Financing'!Y16","v":2027},{"$f":"'4. Indexation&Financing'!Z16","v":2028},{"$f":"'4. Indexation&Financing'!AA16","v":2029},{"$f":"'4. Indexation&Financing'!AB16","v":2030},{"$f":"'4. Indexation&Financing'!AC16","v":2031},{"$f":"'4. Indexation&Financing'!AD16","v":2032},{"$f":"'4. Indexation&Financing'!AE16","v":2033},{"$f":"'4. Indexation&Financing'!AF16","v":2034},{"$f":"'4. Indexation&Financing'!AG16","v":2035},{"$f":"'4. Indexation&Financing'!AH16","v":2036},{"$f":"'4. Indexation&Financing'!AI16","v":2037},{"$f":"'4. Indexation&Financing'!AJ16","v":2038},{"$f":"'4. Indexation&Financing'!AK16","v":2039},{"$f":"'4. Indexation&Financing'!AL16","v":2040},{"$f":"'4. Indexation&Financing'!AM16","v":2041},{"$f":"'4. Indexation&Financing'!AN16","v":2042},{"$f":"'4. Indexation&Financing'!AO16","v":2043},{"$f":"'4. Indexation&Financing'!AP16","v":2044},{"$f":"'4. Indexation&Financing'!AQ16","v":2045},{"$f":"'4. Indexation&Financing'!AR16","v":2046},{"$f":"'4. Indexation&Financing'!AS16","v":2047},{"$f":"'4. Indexation&Financing'!AT16","v":2048}]
[null,null,null,null,null,null,null,null,null,null,"Solar PV (incl. mounting system) [NGN]",{"$f":"'2. Control table'!G167","v":"Yes"},{"$f":"'Data Mini Grid'!E75*'Data Mini Grid'!E76","v":18000000},{"$f":"$M45-($M45*$O$41)","v":17100000},{"$f":"'2. Control table'!H167","v":25},null,null,{"$f":"IF($L45=\"Yes\",IF(((R$44-$Q$44)/$O45)<=1,$N45/$O45,$M45/$O45),IF(((R$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((R$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!R45),IF(((S$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((S$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!S45),IF(((T$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((T$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!T45),IF(((U$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((U$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!U45),IF(((V$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((V$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!V45),IF(((W$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((W$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!W45),IF(((X$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((X$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!X45),IF(((Y$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((Y$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!Y45),IF(((Z$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((Z$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!Z45),IF(((AA$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AA$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AA45),IF(((AB$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AB$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AB45),IF(((AC$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AC$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AC45),IF(((AD$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AD$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AD45),IF(((AE$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AE$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AE45),IF(((AF$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AF$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AF45),IF(((AG$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AG$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AG45),IF(((AH$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AH$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AH45),IF(((AI$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AI$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AI45),IF(((AJ$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AJ$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AJ45),IF(((AK$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AK$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AK45),IF(((AL$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AL$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AL45),IF(((AM$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AM$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AM45),IF(((AN$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AN$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AN45),IF(((AO$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000},{"$f":"IF($L45=\"Yes\",IF(MOD((AO$44-$Q$44),$O45)=0,$N45*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O45,'6. Mini grid Depreciation '!AO45),IF(((AP$44-$Q$44)/$O45)<=1,$N45/$O45,0))","v":684000}]
[null,null,null,null,null,null,null,null,null,null,"Battery (incl. rack) [NGN]",{"$f":"'2. Control table'!G168","v":"Yes"},{"$f":"('Data Mini Grid'!E77*'Data Mini Grid'!E78)","v":15345000},{"$f":"$M46-($M46*$O$41)","v":14577750},{"$f":"'2. Control table'!H168","v":6},null,null,2429625,{"$f":"IF($L46=\"Yes\",IF(MOD((R$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!R46),IF(((S$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":2429625},{"$f":"IF($L46=\"Yes\",IF(MOD((S$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!S46),IF(((T$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":2429625},{"$f":"IF($L46=\"Yes\",IF(MOD((T$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!T46),IF(((U$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":2429625},{"$f":"IF($L46=\"Yes\",IF(MOD((U$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!U46),IF(((V$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":2429625},{"$f":"IF($L46=\"Yes\",IF(MOD((V$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!V46),IF(((W$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":2429625},{"$f":"IF($L46=\"Yes\",IF(MOD((W$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!W46),IF(((X$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((X$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!X46),IF(((Y$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((Y$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!Y46),IF(((Z$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((Z$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!Z46),IF(((AA$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((AA$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AA46),IF(((AB$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((AB$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AB46),IF(((AC$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":4734651.7840875024},{"$f":"IF($L46=\"Yes\",IF(MOD((AC$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AC46),IF(((AD$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AD$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AD46),IF(((AE$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AE$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AE46),IF(((AF$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AF$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AF46),IF(((AG$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AG$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AG46),IF(((AH$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AH$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AH46),IF(((AI$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":8387724.4492698424},{"$f":"IF($L46=\"Yes\",IF(MOD((AI$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AI46),IF(((AJ$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AJ$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AJ46),IF(((AK$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AK$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AK46),IF(((AL$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AL$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AL46),IF(((AM$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AM$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AM46),IF(((AN$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AN$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AN46),IF(((AO$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":14859365.51307294},{"$f":"IF($L46=\"Yes\",IF(MOD((AO$44-$Q$44),$O46)=0,$N46*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O46,'6. Mini grid Depreciation '!AO46),IF(((AP$44-$Q$44)/$O46)<=1,$N46/$O46,0))","v":26324272.42770502}]
[null,null,null,null,null,null,null,null,null,null,"Inverters (battery and PV) or charge controller [NGN]",{"$f":"'2. Control table'!G169","v":"Yes"},{"$f":"('Data Mini Grid'!E79*'Data Mini Grid'!E80)","v":4320000},{"$f":"$M47-($M47*$O$41)","v":4104000},{"$f":"'2. Control table'!H169","v":10},null,null,410400,{"$f":"IF($L47=\"Yes\",IF(MOD((R$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!R47),IF(((S$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((S$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!S47),IF(((T$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((T$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!T47),IF(((U$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((U$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!U47),IF(((V$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((V$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!V47),IF(((W$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((W$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!W47),IF(((X$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((X$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!X47),IF(((Y$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((Y$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!Y47),IF(((Z$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((Z$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!Z47),IF(((AA$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":410400},{"$f":"IF($L47=\"Yes\",IF(MOD((AA$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AA47),IF(((AB$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AB$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AB47),IF(((AC$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AC$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AC47),IF(((AD$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AD$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AD47),IF(((AE$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AE$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AE47),IF(((AF$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AF$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AF47),IF(((AG$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AG$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AG47),IF(((AH$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AH$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AH47),IF(((AI$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AI$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AI47),IF(((AJ$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AJ$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AJ47),IF(((AK$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":1170919.096187545},{"$f":"IF($L47=\"Yes\",IF(MOD((AK$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AK47),IF(((AL$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":3037062.5771235535},{"$f":"IF($L47=\"Yes\",IF(MOD((AL$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AL47),IF(((AM$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":3037062.5771235535},{"$f":"IF($L47=\"Yes\",IF(MOD((AM$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AM47),IF(((AN$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":3037062.5771235535},{"$f":"IF($L47=\"Yes\",IF(MOD((AN$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AN47),IF(((AO$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":3037062.5771235535},{"$f":"IF($L47=\"Yes\",IF(MOD((AO$44-$Q$44),$O47)=0,$N47*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O47,'6. Mini grid Depreciation '!AO47),IF(((AP$44-$Q$44)/$O47)<=1,$N47/$O47,0))","v":3037062.5771235535}]
[null,null,null,null,null,null,null,null,null,null,"Diesel genset incl tank xx kVA [NGN]",{"$f":"'2. Control table'!G170","v":"Yes"},{"$f":"('Data Mini Grid'!E81*'Data Mini Grid'!E82)","v":7200000},{"$f":"$M48-($M48*$O$41)","v":6840000},{"$f":"'2. Control table'!H170","v":10},null,null,684000,{"$f":"IF($L48=\"Yes\",IF(MOD((R$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!R48),IF(((S$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((S$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!S48),IF(((T$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((T$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!T48),IF(((U$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((U$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!U48),IF(((V$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((V$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!V48),IF(((W$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((W$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!W48),IF(((X$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((X$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!X48),IF(((Y$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((Y$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!Y48),IF(((Z$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((Z$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!Z48),IF(((AA$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":684000},{"$f":"IF($L48=\"Yes\",IF(MOD((AA$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AA48),IF(((AB$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AB$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AB48),IF(((AC$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AC$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AC48),IF(((AD$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AD$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AD48),IF(((AE$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AE$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AE48),IF(((AF$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AF$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AF48),IF(((AG$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AG$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AG48),IF(((AH$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AH$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AH48),IF(((AI$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AI$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AI48),IF(((AJ$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AJ$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AJ48),IF(((AK$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":1951531.8269792416},{"$f":"IF($L48=\"Yes\",IF(MOD((AK$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AK48),IF(((AL$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":5061770.9618725888},{"$f":"IF($L48=\"Yes\",IF(MOD((AL$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AL48),IF(((AM$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":5061770.9618725888},{"$f":"IF($L48=\"Yes\",IF(MOD((AM$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AM48),IF(((AN$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":5061770.9618725888},{"$f":"IF($L48=\"Yes\",IF(MOD((AN$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AN48),IF(((AO$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":5061770.9618725888},{"$f":"IF($L48=\"Yes\",IF(MOD((AO$44-$Q$44),$O48)=0,$N48*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O48,'6. Mini grid Depreciation '!AO48),IF(((AP$44-$Q$44)/$O48)<=1,$N48/$O48,0))","v":5061770.9618725888}]
[null,null,null,null,null,null,null,null,null,null,"Distribution box, lightning protect, etc.[NGN]",{"$f":"'2. Control table'!G171","v":"Yes"},{"$f":"('Data Mini Grid'!E83*'Data Mini Grid'!E84)","v":4325000},{"$f":"$M49-$M49*$O$41","v":4108750},{"$f":"'2. Control table'!H171","v":8},null,null,{"$f":"IF($L49=\"Yes\",IF(((R$44-$Q$44)/$O49)<=1,$N49/$O49,$M49/$O49),IF(((R$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((R$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!R49),IF(((S$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((S$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!S49),IF(((T$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((T$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!T49),IF(((U$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((U$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!U49),IF(((V$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((V$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!V49),IF(((W$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((W$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!W49),IF(((X$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((X$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!X49),IF(((Y$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":513593.75},{"$f":"IF($L49=\"Yes\",IF(MOD((Y$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!Y49),IF(((Z$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((Z$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!Z49),IF(((AA$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AA$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AA49),IF(((AB$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AB$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AB49),IF(((AC$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AC$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AC49),IF(((AD$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AD$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AD49),IF(((AE$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AE$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AE49),IF(((AF$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AF$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AF49),IF(((AG$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":1211027.1969245321},{"$f":"IF($L49=\"Yes\",IF(MOD((AG$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AG49),IF(((AH$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AH$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AH49),IF(((AI$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AI$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AI49),IF(((AJ$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AJ$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AJ49),IF(((AK$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AK$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AK49),IF(((AL$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AL$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AL49),IF(((AM$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AM$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AM49),IF(((AN$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AN$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AN49),IF(((AO$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":2595944.3479330945},{"$f":"IF($L49=\"Yes\",IF(MOD((AO$44-$Q$44),$O49)=0,$N49*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O49,'6. Mini grid Depreciation '!AO49),IF(((AP$44-$Q$44)/$O49)<=1,$N49/$O49,0))","v":5564637.2556121312}]
[null,null,null,null,null,null,null,null,null,null,"Installation costs [NGN]",{"$f":"'2. Control table'!G172","v":"No"},{"$f":"('Data Mini Grid'!E85)","v":2475000},{"$f":"$M50-$M50*$O$41","v":2351250},{"$f":"'2. Control table'!H172","v":10},null,null,235125,{"$f":"IF($L50=\"Yes\",IF(MOD((R$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!R50),IF(((S$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((S$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!S50),IF(((T$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((T$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!T50),IF(((U$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((U$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!U50),IF(((V$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((V$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!V50),IF(((W$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((W$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!W50),IF(((X$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((X$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!X50),IF(((Y$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((Y$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!Y50),IF(((Z$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((Z$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!Z50),IF(((AA$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":235125},{"$f":"IF($L50=\"Yes\",IF(MOD((AA$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AA50),IF(((AB$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AB$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AB50),IF(((AC$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AC$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AC50),IF(((AD$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AD$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AD50),IF(((AE$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AE$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AE50),IF(((AF$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AF$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AF50),IF(((AG$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AG$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AG50),IF(((AH$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AH$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AH50),IF(((AI$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AI$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AI50),IF(((AJ$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AJ$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AJ50),IF(((AK$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AK$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AK50),IF(((AL$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AL$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AL50),IF(((AM$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AM$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AM50),IF(((AN$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AN$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AN50),IF(((AO$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0},{"$f":"IF($L50=\"Yes\",IF(MOD((AO$44-$Q$44),$O50)=0,$N50*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O50,'6. Mini grid Depreciation '!AO50),IF(((AP$44-$Q$44)/$O50)<=1,$N50/$O50,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Shipping costs [NGN]",{"$f":"'2. Control table'!G173","v":"No"},{"$f":"('Data Mini Grid'!E86)","v":7000000},{"$f":"$M51-$M51*$O$41","v":6650000},{"$f":"'2. Control table'!H173","v":10},null,null,665000,{"$f":"IF($L51=\"Yes\",IF(MOD((R$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!R51),IF(((S$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((S$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!S51),IF(((T$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((T$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!T51),IF(((U$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((U$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!U51),IF(((V$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((V$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!V51),IF(((W$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((W$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!W51),IF(((X$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((X$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!X51),IF(((Y$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((Y$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!Y51),IF(((Z$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((Z$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!Z51),IF(((AA$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":665000},{"$f":"IF($L51=\"Yes\",IF(MOD((AA$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AA51),IF(((AB$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AB$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AB51),IF(((AC$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AC$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AC51),IF(((AD$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AD$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AD51),IF(((AE$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AE$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AE51),IF(((AF$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AF$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AF51),IF(((AG$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AG$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AG51),IF(((AH$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AH$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AH51),IF(((AI$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AI$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AI51),IF(((AJ$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AJ$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AJ51),IF(((AK$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AK$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AK51),IF(((AL$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AL$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AL51),IF(((AM$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AM$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AM51),IF(((AN$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AN$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AN51),IF(((AO$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0},{"$f":"IF($L51=\"Yes\",IF(MOD((AO$44-$Q$44),$O51)=0,$N51*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O51,'6. Mini grid Depreciation '!AO51),IF(((AP$44-$Q$44)/$O51)<=1,$N51/$O51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total generation asset depreciation [NGN]",null,{"$f":"SUM(M45:M51)","v":58665000},{"$f":"SUM(N45:N51)","v":55731750}]
[]
[null,null,null,null,null,null,null,null,null,null,"Depreciation of distribution and fixed assets"]
[null,null,null,null,null,null,null,null,null,null,"LV distribution grid [NGN]",{"$f":"'2. Control table'!M167","v":"Yes"},{"$f":"('Data Mini Grid'!E90*'Data Mini Grid'!E91)","v":4715800},{"$f":"$M55-$M55*$O$41","v":4480010},{"$f":"'2. Control table'!N167","v":25},null,null,{"$f":"IF($L55=\"Yes\",IF(((R$44-$Q$44)/$O55)<=1,$N55/$O55,$M55/$O55),IF(((R$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((R$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!R55),IF(((S$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((S$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!S55),IF(((T$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((T$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!T55),IF(((U$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((U$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!U55),IF(((V$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((V$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!V55),IF(((W$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((W$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!W55),IF(((X$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((X$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!X55),IF(((Y$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((Y$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!Y55),IF(((Z$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((Z$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!Z55),IF(((AA$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AA$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AA55),IF(((AB$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AB$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AB55),IF(((AC$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AC$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AC55),IF(((AD$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AD$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AD55),IF(((AE$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AE$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AE55),IF(((AF$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AF$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AF55),IF(((AG$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AG$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AG55),IF(((AH$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AH$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AH55),IF(((AI$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AI$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AI55),IF(((AJ$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AJ$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AJ55),IF(((AK$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AK$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AK55),IF(((AL$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AL$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AL55),IF(((AM$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AM$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AM55),IF(((AN$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AN$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AN55),IF(((AO$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4},{"$f":"IF($L55=\"Yes\",IF(MOD((AO$44-$Q$44),$O55)=0,$N55*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O55,'6. Mini grid Depreciation '!AO55),IF(((AP$44-$Q$44)/$O55)<=1,$N55/$O55,0))","v":179200.4}]
[null,null,null,null,null,null,null,null,null,null,"MV distribution grid [NGN]",{"$f":"'2. Control table'!M168","v":"Yes"},{"$f":"('Data Mini Grid'!E92*'Data Mini Grid'!E93)","v":12195900},11586105,{"$f":"'2. Control table'!N168","v":25},null,null,463444.2,{"$f":"IF($L56=\"Yes\",IF(MOD((R$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!R56),IF(((S$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((S$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!S56),IF(((T$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((T$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!T56),IF(((U$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((U$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!U56),IF(((V$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((V$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!V56),IF(((W$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((W$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!W56),IF(((X$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((X$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!X56),IF(((Y$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((Y$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!Y56),IF(((Z$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((Z$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!Z56),IF(((AA$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AA$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AA56),IF(((AB$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AB$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AB56),IF(((AC$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AC$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AC56),IF(((AD$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AD$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AD56),IF(((AE$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AE$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AE56),IF(((AF$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AF$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AF56),IF(((AG$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AG$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AG56),IF(((AH$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AH$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AH56),IF(((AI$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AI$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AI56),IF(((AJ$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AJ$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AJ56),IF(((AK$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AK$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AK56),IF(((AL$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AL$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AL56),IF(((AM$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AM$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AM56),IF(((AN$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AN$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AN56),IF(((AO$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2},{"$f":"IF($L56=\"Yes\",IF(MOD((AO$44-$Q$44),$O56)=0,$N56*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O56,'6. Mini grid Depreciation '!AO56),IF(((AP$44-$Q$44)/$O56)<=1,$N56/$O56,0))","v":463444.2}]
[null,null,null,null,null,null,null,null,null,null,"Power house [NGN]",{"$f":"'2. Control table'!M169","v":"Yes"},{"$f":"('Data Mini Grid'!E94)","v":1734000},1647300,{"$f":"'2. Control table'!N169","v":25},null,null,65892,{"$f":"IF($L57=\"Yes\",IF(MOD((R$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!R57),IF(((S$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((S$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!S57),IF(((T$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((T$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!T57),IF(((U$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((U$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!U57),IF(((V$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((V$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!V57),IF(((W$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((W$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!W57),IF(((X$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((X$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!X57),IF(((Y$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((Y$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!Y57),IF(((Z$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((Z$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!Z57),IF(((AA$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AA$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AA57),IF(((AB$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AB$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AB57),IF(((AC$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AC$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AC57),IF(((AD$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AD$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AD57),IF(((AE$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AE$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AE57),IF(((AF$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AF$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AF57),IF(((AG$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AG$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AG57),IF(((AH$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AH$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AH57),IF(((AI$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AI$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AI57),IF(((AJ$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AJ$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AJ57),IF(((AK$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AK$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AK57),IF(((AL$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AL$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AL57),IF(((AM$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AM$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AM57),IF(((AN$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AN$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AN57),IF(((AO$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892},{"$f":"IF($L57=\"Yes\",IF(MOD((AO$44-$Q$44),$O57)=0,$N57*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O57,'6. Mini grid Depreciation '!AO57),IF(((AP$44-$Q$44)/$O57)<=1,$N57/$O57,0))","v":65892}]
[null,null,null,null,null,null,null,null,null,null,"Fencing [NGN]",{"$f":"'2. Control table'!M170","v":"Yes"},{"$f":"('Data Mini Grid'!E95)","v":500000},475000,{"$f":"'2. Control table'!N170","v":25},null,null,19000,{"$f":"IF($L58=\"Yes\",IF(MOD((R$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!R58),IF(((S$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((S$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!S58),IF(((T$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((T$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!T58),IF(((U$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((U$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!U58),IF(((V$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((V$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!V58),IF(((W$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((W$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!W58),IF(((X$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((X$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!X58),IF(((Y$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((Y$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!Y58),IF(((Z$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((Z$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!Z58),IF(((AA$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AA$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AA58),IF(((AB$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AB$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AB58),IF(((AC$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AC$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AC58),IF(((AD$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AD$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AD58),IF(((AE$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AE$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AE58),IF(((AF$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AF$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AF58),IF(((AG$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AG$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AG58),IF(((AH$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AH$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AH58),IF(((AI$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AI$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AI58),IF(((AJ$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AJ$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AJ58),IF(((AK$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AK$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AK58),IF(((AL$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AL$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AL58),IF(((AM$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AM$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AM58),IF(((AN$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AN$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AN58),IF(((AO$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000},{"$f":"IF($L58=\"Yes\",IF(MOD((AO$44-$Q$44),$O58)=0,$N58*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O58,'6. Mini grid Depreciation '!AO58),IF(((AP$44-$Q$44)/$O58)<=1,$N58/$O58,0))","v":19000}]
[null,null,null,null,null,null,null,null,null,null,"Foundations [NGN]",{"$f":"'2. Control table'!M171","v":"Yes"},{"$f":"('Data Mini Grid'!E96)","v":1335960},1269162,{"$f":"'2. Control table'!N171","v":25},null,null,50766.48,{"$f":"IF($L59=\"Yes\",IF(MOD((R$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!R59),IF(((S$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((S$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!S59),IF(((T$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((T$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!T59),IF(((U$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((U$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!U59),IF(((V$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((V$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!V59),IF(((W$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((W$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!W59),IF(((X$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((X$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!X59),IF(((Y$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((Y$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!Y59),IF(((Z$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((Z$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!Z59),IF(((AA$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AA$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AA59),IF(((AB$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AB$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AB59),IF(((AC$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AC$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AC59),IF(((AD$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AD$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AD59),IF(((AE$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AE$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AE59),IF(((AF$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AF$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AF59),IF(((AG$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AG$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AG59),IF(((AH$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AH$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AH59),IF(((AI$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AI$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AI59),IF(((AJ$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AJ$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AJ59),IF(((AK$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AK$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AK59),IF(((AL$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AL$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AL59),IF(((AM$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AM$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AM59),IF(((AN$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AN$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AN59),IF(((AO$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48},{"$f":"IF($L59=\"Yes\",IF(MOD((AO$44-$Q$44),$O59)=0,$N59*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O59,'6. Mini grid Depreciation '!AO59),IF(((AP$44-$Q$44)/$O59)<=1,$N59/$O59,0))","v":50766.48}]
[null,null,null,null,null,null,null,null,null,null,"Shipping [NGN]",{"$f":"'2. Control table'!M172","v":"No"},{"$f":"('Data Mini Grid'!E97)","v":890000},845500,{"$f":"'2. Control table'!N172","v":25},null,null,33820,{"$f":"IF($L60=\"Yes\",IF(MOD((R$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!R60),IF(((S$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((S$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!S60),IF(((T$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((T$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!T60),IF(((U$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((U$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!U60),IF(((V$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((V$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!V60),IF(((W$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((W$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!W60),IF(((X$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((X$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!X60),IF(((Y$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((Y$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!Y60),IF(((Z$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((Z$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!Z60),IF(((AA$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AA$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AA60),IF(((AB$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AB$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AB60),IF(((AC$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AC$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AC60),IF(((AD$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AD$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AD60),IF(((AE$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AE$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AE60),IF(((AF$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AF$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AF60),IF(((AG$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AG$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AG60),IF(((AH$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AH$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AH60),IF(((AI$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AI$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AI60),IF(((AJ$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AJ$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AJ60),IF(((AK$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AK$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AK60),IF(((AL$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AL$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AL60),IF(((AM$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AM$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AM60),IF(((AN$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AN$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AN60),IF(((AO$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820},{"$f":"IF($L60=\"Yes\",IF(MOD((AO$44-$Q$44),$O60)=0,$N60*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O60,'6. Mini grid Depreciation '!AO60),IF(((AP$44-$Q$44)/$O60)<=1,$N60/$O60,0))","v":33820}]
[null,null,null,null,null,null,null,null,null,null,"Installation [NGN]",{"$f":"'2. Control table'!M173","v":"No"},{"$f":"('Data Mini Grid'!E98)","v":3152200},2994590,{"$f":"'2. Control table'!N173","v":25},null,null,119783.6,{"$f":"IF($L61=\"Yes\",IF(MOD((R$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!S$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!R61),IF(((S$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((S$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!T$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!S61),IF(((T$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((T$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!U$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!T61),IF(((U$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((U$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!V$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!U61),IF(((V$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((V$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!W$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!V61),IF(((W$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((W$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!X$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!W61),IF(((X$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((X$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Y$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!X61),IF(((Y$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((Y$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!Z$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!Y61),IF(((Z$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((Z$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AA$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!Z61),IF(((AA$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AA$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AB$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AA61),IF(((AB$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AB$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AC$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AB61),IF(((AC$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AC$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AD$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AC61),IF(((AD$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AD$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AE$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AD61),IF(((AE$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AE$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AF$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AE61),IF(((AF$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AF$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AG$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AF61),IF(((AG$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AG$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AH$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AG61),IF(((AH$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AH$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AI$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AH61),IF(((AI$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AI$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AJ$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AI61),IF(((AJ$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AJ$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AK$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AJ61),IF(((AK$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AK$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AL$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AK61),IF(((AL$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AL$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AM$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AL61),IF(((AM$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AM$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AN$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AM61),IF(((AN$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AN$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AO$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AN61),IF(((AO$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6},{"$f":"IF($L61=\"Yes\",IF(MOD((AO$44-$Q$44),$O61)=0,$N61*(1+'4. Indexation&Financing'!$T$19)^('6. Mini grid Depreciation '!AP$44-'6. Mini grid Depreciation '!$Q$44)/$O61,'6. Mini grid Depreciation '!AO61),IF(((AP$44-$Q$44)/$O61)<=1,$N61/$O61,0))","v":119783.6}]
[null,null,null,null,null,null,null,null,null,null,"Total distribution asset depreciation [NGN]",null,{"$f":"SUM(M55:M61)","v":24523860},{"$f":"SUM(N55:N61)","v":23297667}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Asset depreciation [NGN]",null,{"$f":"M52+M62","v":83188860},{"$f":"N52+N62","v":79029417}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL annual depreciation [NGN]",null,null,{"$f":"-(SUMIF($L45:$L51,\"Yes\",R45:R51)+SUMIF($L55:$L61,\"Yes\",R55:R61))","v":-5499921.8300000001},-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-5499921.8300000001,-7804948.6140875025,-7804948.6140875025,-8502382.0610120334,-8502382.0610120334,-10530432.984178821,-10530432.984178821,-14183505.649361162,-14183505.649361162,-14183505.649361162,-14183505.649361162,-15568422.800369725,-15568422.800369725,-22040063.86417282,-22040063.86417282,-27016446.480002176,-27016446.480002176,-27016446.480002176,-27016446.480002176,-41450046.302313298]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Remaining Value of Assets [NGN",null,{"$f":"SUMIF(L45:L51,\"Yes\",M45:M51)+SUMIF(L55:L61,\"Yes\",M55:M61)","v":69671660},{"$f":"(Q70+R68+R74)","v":64171738.170000002},58671816.340000004,53171894.510000005,47671972.680000007,42172050.850000009,36672129.020000011,58770244.305412531,50965295.691325031,52661037.393887997,44158655.332875967,66496126.803084373,55965693.818905555,94757289.954406559,80573784.305045396,66390278.655684233,52206773.006323069,58498934.18854782,42930511.388178095,114739071.81709753,92699007.952924713,150933440.83077666,123916994.35077448,96900547.870772302,69884101.390770122,241552720.99490649]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Remaining Value of Assets [NGN]",null,{"$f":"Q70*(1-'Data Indexation & Financing'!$D$35)","v":52950461.600000001},{"$f":"R70*(1-'Data Indexation & Financing'!$D$35)","v":48770521.009199999},{"$f":"S70*(1-'Data Indexation & Financing'!$D$35)","v":44590580.418400005},{"$f":"T70*(1-'Data Indexation & Financing'!$D$35)","v":40410639.827600002},{"$f":"U70*(1-'Data Indexation & Financing'!$D$35)","v":36230699.236800008},{"$f":"V70*(1-'Data Indexation & Financing'!$D$35)","v":32050758.646000009},{"$f":"W70*(1-'Data Indexation & Financing'!$D$35)","v":27870818.055200007},{"$f":"X70*(1-'Data Indexation & Financing'!$D$35)","v":44665385.672113523},{"$f":"Y70*(1-'Data Indexation & Financing'!$D$35)","v":38733624.725407027},{"$f":"Z70*(1-'Data Indexation & Financing'!$D$35)","v":40022388.419354878},{"$f":"AA70*(1-'Data Indexation & Financing'!$D$35)","v":33560578.052985735},{"$f":"AB70*(1-'Data Indexation & Financing'!$D$35)","v":50537056.370344125},{"$f":"AC70*(1-'Data Indexation & Financing'!$D$35)","v":42533927.302368224},{"$f":"AD70*(1-'Data Indexation & Financing'!$D$35)","v":72015540.36534898},{"$f":"AE70*(1-'Data Indexation & Financing'!$D$35)","v":61236076.071834505},{"$f":"AF70*(1-'Data Indexation & Financing'!$D$35)","v":50456611.778320014},{"$f":"AG70*(1-'Data Indexation & Financing'!$D$35)","v":39677147.484805532},{"$f":"AH70*(1-'Data Indexation & Financing'!$D$35)","v":44459189.983296342},{"$f":"AI70*(1-'Data Indexation & Financing'!$D$35)","v":32627188.655015353},{"$f":"AJ70*(1-'Data Indexation & Financing'!$D$35)","v":87201694.580994129},{"$f":"AK70*(1-'Data Indexation & Financing'!$D$35)","v":70451246.044222787},{"$f":"AL70*(1-'Data Indexation & Financing'!$D$35)","v":114709415.03139026},{"$f":"AM70*(1-'Data Indexation & Financing'!$D$35)","v":94176915.706588611},{"$f":"AN70*(1-'Data Indexation & Financing'!$D$35)","v":73644416.381786957},{"$f":"AO70*(1-'Data Indexation & Financing'!$D$35)","v":53111917.056985296},{"$f":"AP70*(1-'Data Indexation & Financing'!$D$35)","v":183580067.95612893}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reinvestments [NGN]",null,null,null,{"$f":"'Data Mini Grid'!G87+'Data Mini Grid'!G99","v":0},{"$f":"'Data Mini Grid'!H87+'Data Mini Grid'!H99","v":0},{"$f":"'Data Mini Grid'!I87+'Data Mini Grid'!I99","v":0},{"$f":"'Data Mini Grid'!J87+'Data Mini Grid'!J99","v":0},{"$f":"'Data Mini Grid'!K87+'Data Mini Grid'!K99","v":0},{"$f":"'Data Mini Grid'!L87+'Data Mini Grid'!L99","v":0},{"$f":"'Data Mini Grid'!M87+'Data Mini Grid'!M99","v":29903063.89950002},{"$f":"'Data Mini Grid'!N87+'Data Mini Grid'!N99","v":0},{"$f":"'Data Mini Grid'!O87+'Data Mini Grid'!O99","v":10198123.763575006},{"$f":"'Data Mini Grid'!P87+'Data Mini Grid'!P99","v":0},{"$f":"'Data Mini Grid'!Q87+'Data Mini Grid'!Q99","v":32867904.454387229},{"$f":"'Data Mini Grid'!R87+'Data Mini Grid'!R99","v":0},{"$f":"'Data Mini Grid'!S87+'Data Mini Grid'!S99","v":52975101.784862161},{"$f":"'Data Mini Grid'!T87+'Data Mini Grid'!T99","v":0},{"$f":"'Data Mini Grid'!U87+'Data Mini Grid'!U99","v":0},{"$f":"'Data Mini Grid'!V87+'Data Mini Grid'!V99","v":0},{"$f":"'Data Mini Grid'!W87+'Data Mini Grid'!W99","v":21860583.982594479},{"$f":"'Data Mini Grid'!X87+'Data Mini Grid'!X99","v":0},{"$f":"'Data Mini Grid'!Y87+'Data Mini Grid'!Y99","v":93848624.293092251},{"$f":"'Data Mini Grid'!Z87+'Data Mini Grid'!Z99","v":0},{"$f":"'Data Mini Grid'!AA87+'Data Mini Grid'!AA99","v":85250879.357854128},{"$f":"'Data Mini Grid'!AB87+'Data Mini Grid'!AB99","v":0},{"$f":"'Data Mini Grid'!AC87+'Data Mini Grid'!AC99","v":0},{"$f":"'Data Mini Grid'!AD87+'Data Mini Grid'!AD99","v":0},{"$f":"'Data Mini Grid'!AE87+'Data Mini Grid'!AE99","v":213118665.90644968}]

{"sheet":"Data SHS1 25 years","index":13,"n_rows":185,"n_cols":33,"rows_kept":185,"cut":false,"hidden":true,"merged":[[159,1,159,5],[160,1,160,5],[161,1,161,5],[162,1,162,5],[163,1,163,5],[176,1,176,5],[177,1,177,5],[178,1,178,5],[183,1,183,5],[184,1,184,5],[166,1,166,5],[167,1,167,5],[168,1,168,5],[169,1,169,5],[170,1,170,5],[9,0,9,4],[26,0,26,4],[27,0,27,4],[28,0,28,4],[40,0,40,4],[41,0,41,4],[42,0,42,4],[54,0,54,5],[78,0,78,5],[93,0,93,4],[96,0,96,4],[74,0,74,4],[70,0,70,4],[87,0,87,4],[84,0,84,5],[47,0,47,4],[107,0,107,4],[30,0,30,5],[31,0,31,4],[32,0,32,4],[33,0,33,4],[91,0,91,5],[43,0,43,5],[51,0,51,5],[90,17,90,21],[84,224,84,229],[44,0,44,4],[52,0,52,4],[84,288,84,293],[84,320,84,325],[84,32,84,37],[84,64,84,69],[84,96,84,101],[84,128,84,133],[84,160,84,165],[91,27,91,31],[90,0,90,5],[91,22,91,26],[84,192,84,197],[68,0,68,4],[36,0,36,4],[73,0,73,4],[75,0,75,4],[76,0,76,4],[72,1,72,4],[58,0,58,4],[62,0,62,4],[67,0,67,5],[39,0,39,4],[105,0,105,5],[91,12,91,16],[91,17,91,21],[92,0,92,5],[50,0,50,4],[59,0,59,4],[84,256,84,261],[126,0,126,4],[109,0,109,4],[111,0,111,4],[114,0,114,4],[116,0,116,4],[123,0,123,4],[122,0,122,4],[110,0,110,4],[108,0,108,4],[100,0,100,5],[102,0,102,5],[99,17,99,21],[90,22,90,26],[97,22,97,26],[98,22,98,26],[99,22,99,26],[97,17,97,21],[98,17,98,21],[99,7,99,11],[90,12,90,16],[97,12,97,16],[98,12,98,16],[94,0,94,5],[97,0,97,5],[98,0,98,5],[99,0,99,5],[84,832,84,837],[84,864,84,869],[84,896,84,901],[84,928,84,933],[84,960,84,965],[84,672,84,677],[84,704,84,709],[84,736,84,741],[84,768,84,773],[84,800,84,805],[84,512,84,517],[84,544,84,549],[84,576,84,581],[84,608,84,613],[84,640,84,645],[84,352,84,357],[84,384,84,389],[84,416,84,421],[84,448,84,453],[84,480,84,485],[86,800,86,805],[86,832,86,837],[86,864,86,869],[86,896,86,901],[86,928,86,933],[86,640,86,645],[86,672,86,677],[86,704,86,709],[86,736,86,741],[86,768,86,773],[86,480,86,485],[84,1472,84,1477],[84,1504,84,1509],[84,1536,84,1541],[84,1568,84,1573],[84,1600,84,1605],[84,1312,84,1317],[84,1344,84,1349],[84,1376,84,1381],[84,1408,84,1413],[84,1440,84,1445],[84,1152,84,1157],[84,1184,84,1189],[84,1216,84,1221],[84,1248,84,1253],[84,1280,84,1285],[84,992,84,997],[84,1024,84,1029],[84,1056,84,1061],[84,1088,84,1093],[84,1120,84,1125],[84,2112,84,2117],[84,2144,84,2149],[84,2176,84,2181],[84,2208,84,2213],[84,2240,84,2245],[84,1952,84,1957],[84,1984,84,1989],[84,2016,84,2021],[84,2048,84,2053],[84,2080,84,2085],[84,1792,84,1797],[84,1824,84,1829],[84,1856,84,1861],[84,1888,84,1893],[84,1920,84,1925],[84,1632,84,1637],[84,1664,84,1669],[84,1696,84,1701],[84,1728,84,1733],[84,1760,84,1765],[84,2752,84,2757],[84,2784,84,2789],[84,2816,84,2821],[84,2848,84,2853],[84,2880,84,2885],[84,2592,84,2597],[84,2624,84,2629],[84,2656,84,2661],[84,2688,84,2693],[84,2720,84,2725],[84,2432,84,2437],[84,2464,84,2469],[84,2496,84,2501],[84,2528,84,2533],[84,2560,84,2565],[84,2272,84,2277],[84,2304,84,2309],[84,2336,84,2341],[84,2368,84,2373],[84,2400,84,2405],[84,3392,84,3397],[84,3424,84,3429],[84,3456,84,3461],[84,3488,84,3493],[84,3520,84,3525],[84,3232,84,3237],[84,3264,84,3269],[84,3296,84,3301],[84,3328,84,3333],[84,3360,84,3365],[84,3072,84,3077],[84,3104,84,3109],[84,3136,84,3141],[84,3168,84,3173],[84,3200,84,3205],[84,2912,84,2917],[84,2944,84,2949],[84,2976,84,2981],[84,3008,84,3013],[84,3040,84,3045],[84,4032,84,4037],[84,4064,84,4069],[84,4096,84,4101],[84,4128,84,4133],[84,4160,84,4165],[84,3872,84,3877],[84,3904,84,3909],[84,3936,84,3941],[84,3968,84,3973],[84,4000,84,4005],[84,3712,84,3717],[84,3744,84,3749],[84,3776,84,3781],[84,3808,84,3813],[84,3840,84,3845],[84,3552,84,3557],[84,3584,84,3589],[84,3616,84,3621],[84,3648,84,3653],[84,3680,84,3685],[84,4672,84,4677],[84,4704,84,4709],[84,4736,84,4741],[84,4768,84,4773],[84,4800,84,4805],[84,4512,84,4517],[84,4544,84,4549],[84,4576,84,4581],[84,4608,84,4613],[84,4640,84,4645],[84,4352,84,4357],[84,4384,84,4389],[84,4416,84,4421],[84,4448,84,4453],[84,4480,84,4485],[84,4192,84,4197],[84,4224,84,4229],[84,4256,84,4261],[84,4288,84,4293],[84,4320,84,4325],[84,5312,84,5317],[84,5344,84,5349],[84,5376,84,5381],[84,5408,84,5413],[84,5440,84,5445],[84,5152,84,5157],[84,5184,84,5189],[84,5216,84,5221],[84,5248,84,5253],[84,5280,84,5285],[84,4992,84,4997],[84,5024,84,5029],[84,5056,84,5061],[84,5088,84,5093],[84,5120,84,5125],[84,4832,84,4837],[84,4864,84,4869],[84,4896,84,4901],[84,4928,84,4933],[84,4960,84,4965],[84,5952,84,5957],[84,5984,84,5989],[84,6016,84,6021],[84,6048,84,6053],[84,6080,84,6085],[84,5792,84,5797],[84,5824,84,5829],[84,5856,84,5861],[84,5888,84,5893],[84,5920,84,5925],[84,5632,84,5637],[84,5664,84,5669],[84,5696,84,5701],[84,5728,84,5733],[84,5760,84,5765],[84,5472,84,5477],[84,5504,84,5509],[84,5536,84,5541],[84,5568,84,5573],[84,5600,84,5605],[84,6592,84,6597],[84,6624,84,6629],[84,6656,84,6661],[84,6688,84,6693],[84,6720,84,6725],[84,6432,84,6437],[84,6464,84,6469],[84,6496,84,6501],[84,6528,84,6533],[84,6560,84,6565],[84,6272,84,6277],[84,6304,84,6309],[84,6336,84,6341],[84,6368,84,6373],[84,6400,84,6405],[84,6112,84,6117],[84,6144,84,6149],[84,6176,84,6181],[84,6208,84,6213],[84,6240,84,6245],[84,7232,84,7237],[84,7264,84,7269],[84,7296,84,7301],[84,7328,84,7333],[84,7360,84,7365],[84,7072,84,7077],[84,7104,84,7109],[84,7136,84,7141],[84,7168,84,7173],[84,7200,84,7205],[84,6912,84,6917],[84,6944,84,6949],[84,6976,84,6981],[84,7008,84,7013],[84,7040,84,7045],[84,6752,84,6757],[84,6784,84,6789],[84,6816,84,6821],[84,6848,84,6853],[84,6880,84,6885],[84,7872,84,7877],[84,7904,84,7909],[84,7936,84,7941],[84,7968,84,7973],[84,8000,84,8005],[84,7712,84,7717],[84,7744,84,7749],[84,7776,84,7781],[84,7808,84,7813],[84,7840,84,7845],[84,7552,84,7557],[84,7584,84,7589],[84,7616,84,7621],[84,7648,84,7653],[84,7680,84,7685],[84,7392,84,7397],[84,7424,84,7429],[84,7456,84,7461],[84,7488,84,7493],[84,7520,84,7525],[84,8512,84,8517],[84,8544,84,8549],[84,8576,84,8581],[84,8608,84,8613],[84,8640,84,8645],[84,8352,84,8357],[84,8384,84,8389],[84,8416,84,8421],[84,8448,84,8453],[84,8480,84,8485],[84,8192,84,8197],[84,8224,84,8229],[84,8256,84,8261],[84,8288,84,8293],[84,8320,84,8325],[84,8032,84,8037],[84,8064,84,8069],[84,8096,84,8101],[84,8128,84,8133],[84,8160,84,8165],[84,9152,84,9157],[84,9184,84,9189],[84,9216,84,9221],[84,9248,84,9253],[84,9280,84,9285],[84,8992,84,8997],[84,9024,84,9029],[84,9056,84,9061],[84,9088,84,9093],[84,9120,84,9125],[84,8832,84,8837],[84,8864,84,8869],[84,8896,84,8901],[84,8928,84,8933],[84,8960,84,8965],[84,8672,84,8677],[84,8704,84,8709],[84,8736,84,8741],[84,8768,84,8773],[84,8800,84,8805],[84,9792,84,9797],[84,9824,84,9829],[84,9856,84,9861],[84,9888,84,9893],[84,9920,84,9925],[84,9632,84,9637],[84,9664,84,9669],[84,9696,84,9701],[84,9728,84,9733],[84,9760,84,9765],[84,9472,84,9477],[84,9504,84,9509],[84,9536,84,9541],[84,9568,84,9573],[84,9600,84,9605],[84,9312,84,9317],[84,9344,84,9349],[84,9376,84,9381],[84,9408,84,9413],[84,9440,84,9445],[84,10432,84,10437],[84,10464,84,10469],[84,10496,84,10501],[84,10528,84,10533],[84,10560,84,10565],[84,10272,84,10277],[84,10304,84,10309],[84,10336,84,10341],[84,10368,84,10373],[84,10400,84,10405],[84,10112,84,10117],[84,10144,84,10149],[84,10176,84,10181],[84,10208,84,10213],[84,10240,84,10245],[84,9952,84,9957],[84,9984,84,9989],[84,10016,84,10021],[84,10048,84,10053],[84,10080,84,10085],[84,11072,84,11077],[84,11104,84,11109],[84,11136,84,11141],[84,11168,84,11173],[84,11200,84,11205],[84,10912,84,10917],[84,10944,84,10949],[84,10976,84,10981],[84,11008,84,11013],[84,11040,84,11045],[84,10752,84,10757],[84,10784,84,10789],[84,10816,84,10821],[84,10848,84,10853],[84,10880,84,10885],[84,10592,84,10597],[84,10624,84,10629],[84,10656,84,10661],[84,10688,84,10693],[84,10720,84,10725],[84,11712,84,11717],[84,11744,84,11749],[84,11776,84,11781],[84,11808,84,11813],[84,11840,84,11845],[84,11552,84,11557],[84,11584,84,11589],[84,11616,84,11621],[84,11648,84,11653],[84,11680,84,11685],[84,11392,84,11397],[84,11424,84,11429],[84,11456,84,11461],[84,11488,84,11493],[84,11520,84,11525],[84,11232,84,11237],[84,11264,84,11269],[84,11296,84,11301],[84,11328,84,11333],[84,11360,84,11365],[84,12352,84,12357],[84,12384,84,12389],[84,12416,84,12421],[84,12448,84,12453],[84,12480,84,12485],[84,12192,84,12197],[84,12224,84,12229],[84,12256,84,12261],[84,12288,84,12293],[84,12320,84,12325],[84,12032,84,12037],[84,12064,84,12069],[84,12096,84,12101],[84,12128,84,12133],[84,12160,84,12165],[84,11872,84,11877],[84,11904,84,11909],[84,11936,84,11941],[84,11968,84,11973],[84,12000,84,12005],[84,12992,84,12997],[84,13024,84,13029],[84,13056,84,13061],[84,13088,84,13093],[84,13120,84,13125],[84,12832,84,12837],[84,12864,84,12869],[84,12896,84,12901],[84,12928,84,12933],[84,12960,84,12965],[84,12672,84,12677],[84,12704,84,12709],[84,12736,84,12741],[84,12768,84,12773],[84,12800,84,12805],[84,12512,84,12517],[84,12544,84,12549],[84,12576,84,12581],[84,12608,84,12613],[84,12640,84,12645],[84,13632,84,13637],[84,13664,84,13669],[84,13696,84,13701],[84,13728,84,13733],[84,13760,84,13765],[84,13472,84,13477],[84,13504,84,13509],[84,13536,84,13541],[84,13568,84,13573],[84,13600,84,13605],[84,13312,84,13317],[84,13344,84,13349],[84,13376,84,13381],[84,13408,84,13413],[84,13440,84,13445],[84,13152,84,13157],[84,13184,84,13189],[84,13216,84,13221],[84,13248,84,13253],[84,13280,84,13285],[84,14272,84,14277],[84,14304,84,14309],[84,14336,84,14341],[84,14368,84,14373],[84,14400,84,14405],[84,14112,84,14117],[84,14144,84,14149],[84,14176,84,14181],[84,14208,84,14213],[84,14240,84,14245],[84,13952,84,13957],[84,13984,84,13989],[84,14016,84,14021],[84,14048,84,14053],[84,14080,84,14085],[84,13792,84,13797],[84,13824,84,13829],[84,13856,84,13861],[84,13888,84,13893],[84,13920,84,13925],[84,14912,84,14917],[84,14944,84,14949],[84,14976,84,14981],[84,15008,84,15013],[84,15040,84,15045],[84,14752,84,14757],[84,14784,84,14789],[84,14816,84,14821],[84,14848,84,14853],[84,14880,84,14885],[84,14592,84,14597],[84,14624,84,14629],[84,14656,84,14661],[84,14688,84,14693],[84,14720,84,14725],[84,14432,84,14437],[84,14464,84,14469],[84,14496,84,14501],[84,14528,84,14533],[84,14560,84,14565],[84,15552,84,15557],[84,15584,84,15589],[84,15616,84,15621],[84,15648,84,15653],[84,15680,84,15685],[84,15392,84,15397],[84,15424,84,15429],[84,15456,84,15461],[84,15488,84,15493],[84,15520,84,15525],[84,15232,84,15237],[84,15264,84,15269],[84,15296,84,15301],[84,15328,84,15333],[84,15360,84,15365],[84,15072,84,15077],[84,15104,84,15109],[84,15136,84,15141],[84,15168,84,15173],[84,15200,84,15205],[84,16224,84,16229],[84,16256,84,16261],[84,16288,84,16293],[84,16320,84,16325],[84,16032,84,16037],[84,16064,84,16069],[84,16096,84,16101],[84,16128,84,16133],[84,16160,84,16165],[84,15872,84,15877],[84,15904,84,15909],[84,15936,84,15941],[84,15968,84,15973],[84,16000,84,16005],[84,15712,84,15717],[84,15744,84,15749],[84,15776,84,15781],[84,15808,84,15813],[84,15840,84,15845],[86,512,86,517],[86,544,86,549],[86,576,86,581],[86,608,86,613],[84,16352,84,16357],[86,0,86,5],[86,32,86,37],[86,64,86,69],[86,96,86,101],[86,128,86,133],[86,160,86,165],[86,192,86,197],[86,224,86,229],[86,256,86,261],[86,288,86,293],[86,320,86,325],[86,352,86,357],[86,384,86,389],[86,416,86,421],[86,448,86,453],[84,16192,84,16197],[86,1440,86,1445],[86,1472,86,1477],[86,1504,86,1509],[86,1536,86,1541],[86,1568,86,1573],[86,1280,86,1285],[86,1312,86,1317],[86,1344,86,1349],[86,1376,86,1381],[86,1408,86,1413],[86,1120,86,1125],[86,1152,86,1157],[86,1184,86,1189],[86,1216,86,1221],[86,1248,86,1253],[86,960,86,965],[86,992,86,997],[86,1024,86,1029],[86,1056,86,1061],[86,1088,86,1093],[86,2080,86,2085],[86,2112,86,2117],[86,2144,86,2149],[86,2176,86,2181],[86,2208,86,2213],[86,1920,86,1925],[86,1952,86,1957],[86,1984,86,1989],[86,2016,86,2021],[86,2048,86,2053],[86,1760,86,1765],[86,1792,86,1797],[86,1824,86,1829],[86,1856,86,1861],[86,1888,86,1893],[86,1600,86,1605],[86,1632,86,1637],[86,1664,86,1669],[86,1696,86,1701],[86,1728,86,1733],[86,2720,86,2725],[86,2752,86,2757],[86,2784,86,2789],[86,2816,86,2821],[86,2848,86,2853],[86,2560,86,2565],[86,2592,86,2597],[86,2624,86,2629],[86,2656,86,2661],[86,2688,86,2693],[86,2400,86,2405],[86,2432,86,2437],[86,2464,86,2469],[86,2496,86,2501],[86,2528,86,2533],[86,2240,86,2245],[86,2272,86,2277],[86,2304,86,2309],[86,2336,86,2341],[86,2368,86,2373],[86,3360,86,3365],[86,3392,86,3397],[86,3424,86,3429],[86,3456,86,3461],[86,3488,86,3493],[86,3200,86,3205],[86,3232,86,3237],[86,3264,86,3269],[86,3296,86,3301],[86,3328,86,3333],[86,3040,86,3045],[86,3072,86,3077],[86,3104,86,3109],[86,3136,86,3141],[86,3168,86,3173],[86,2880,86,2885],[86,2912,86,2917],[86,2944,86,2949],[86,2976,86,2981],[86,3008,86,3013],[86,4000,86,4005],[86,4032,86,4037],[86,4064,86,4069],[86,4096,86,4101],[86,4128,86,4133],[86,3840,86,3845],[86,3872,86,3877],[86,3904,86,3909],[86,3936,86,3941],[86,3968,86,3973],[86,3680,86,3685],[86,3712,86,3717],[86,3744,86,3749],[86,3776,86,3781],[86,3808,86,3813],[86,3520,86,3525],[86,3552,86,3557],[86,3584,86,3589],[86,3616,86,3621],[86,3648,86,3653],[86,4640,86,4645],[86,4672,86,4677],[86,4704,86,4709],[86,4736,86,4741],[86,4768,86,4773],[86,4480,86,4485],[86,4512,86,4517],[86,4544,86,4549],[86,4576,86,4581],[86,4608,86,4613],[86,4320,86,4325],[86,4352,86,4357],[86,4384,86,4389],[86,4416,86,4421],[86,4448,86,4453],[86,4160,86,4165],[86,4192,86,4197],[86,4224,86,4229],[86,4256,86,4261],[86,4288,86,4293],[86,5280,86,5285],[86,5312,86,5317],[86,5344,86,5349],[86,5376,86,5381],[86,5408,86,5413],[86,5120,86,5125],[86,5152,86,5157],[86,5184,86,5189],[86,5216,86,5221],[86,5248,86,5253],[86,4960,86,4965],[86,4992,86,4997],[86,5024,86,5029],[86,5056,86,5061],[86,5088,86,5093],[86,4800,86,4805],[86,4832,86,4837],[86,4864,86,4869],[86,4896,86,4901],[86,4928,86,4933],[86,5920,86,5925],[86,5952,86,5957],[86,5984,86,5989],[86,6016,86,6021],[86,6048,86,6053],[86,5760,86,5765],[86,5792,86,5797],[86,5824,86,5829],[86,5856,86,5861],[86,5888,86,5893],[86,5600,86,5605],[86,5632,86,5637],[86,5664,86,5669],[86,5696,86,5701],[86,5728,86,5733],[86,5440,86,5445],[86,5472,86,5477],[86,5504,86,5509],[86,5536,86,5541],[86,5568,86,5573],[86,6560,86,6565],[86,6592,86,6597],[86,6624,86,6629],[86,6656,86,6661],[86,6688,86,6693],[86,6400,86,6405],[86,6432,86,6437],[86,6464,86,6469],[86,6496,86,6501],[86,6528,86,6533],[86,6240,86,6245],[86,6272,86,6277],[86,6304,86,6309],[86,6336,86,6341],[86,6368,86,6373],[86,6080,86,6085],[86,6112,86,6117],[86,6144,86,6149],[86,6176,86,6181],[86,6208,86,6213],[86,7200,86,7205],[86,7232,86,7237],[86,7264,86,7269],[86,7296,86,7301],[86,7328,86,7333],[86,7040,86,7045],[86,7072,86,7077],[86,7104,86,7109],[86,7136,86,7141],[86,7168,86,7173],[86,6880,86,6885],[86,6912,86,6917],[86,6944,86,6949],[86,6976,86,6981],[86,7008,86,7013],[86,6720,86,6725],[86,6752,86,6757],[86,6784,86,6789],[86,6816,86,6821],[86,6848,86,6853],[86,7840,86,7845],[86,7872,86,7877],[86,7904,86,7909],[86,7936,86,7941],[86,7968,86,7973],[86,7680,86,7685],[86,7712,86,7717],[86,7744,86,7749],[86,7776,86,7781],[86,7808,86,7813],[86,7520,86,7525],[86,7552,86,7557],[86,7584,86,7589],[86,7616,86,7621],[86,7648,86,7653],[86,7360,86,7365],[86,7392,86,7397],[86,7424,86,7429],[86,7456,86,7461],[86,7488,86,7493],[86,8480,86,8485],[86,8512,86,8517],[86,8544,86,8549],[86,8576,86,8581],[86,8608,86,8613],[86,8320,86,8325],[86,8352,86,8357],[86,8384,86,8389],[86,8416,86,8421],[86,8448,86,8453],[86,8160,86,8165],[86,8192,86,8197],[86,8224,86,8229],[86,8256,86,8261],[86,8288,86,8293],[86,8000,86,8005],[86,8032,86,8037],[86,8064,86,8069],[86,8096,86,8101],[86,8128,86,8133],[86,9120,86,9125],[86,9152,86,9157],[86,9184,86,9189],[86,9216,86,9221],[86,9248,86,9253],[86,8960,86,8965],[86,8992,86,8997],[86,9024,86,9029],[86,9056,86,9061],[86,9088,86,9093],[86,8800,86,8805],[86,8832,86,8837],[86,8864,86,8869],[86,8896,86,8901],[86,8928,86,8933],[86,8640,86,8645],[86,8672,86,8677],[86,8704,86,8709],[86,8736,86,8741],[86,8768,86,8773],[86,9760,86,9765],[86,9792,86,9797],[86,9824,86,9829],[86,9856,86,9861],[86,9888,86,9893],[86,9600,86,9605],[86,9632,86,9637],[86,9664,86,9669],[86,9696,86,9701],[86,9728,86,9733],[86,9440,86,9445],[86,9472,86,9477],[86,9504,86,9509],[86,9536,86,9541],[86,9568,86,9573],[86,9280,86,9285],[86,9312,86,9317],[86,9344,86,9349],[86,9376,86,9381],[86,9408,86,9413],[86,10400,86,10405],[86,10432,86,10437],[86,10464,86,10469],[86,10496,86,10501],[86,10528,86,10533],[86,10240,86,10245],[86,10272,86,10277],[86,10304,86,10309],[86,10336,86,10341],[86,10368,86,10373],[86,10080,86,10085],[86,10112,86,10117],[86,10144,86,10149],[86,10176,86,10181],[86,10208,86,10213],[86,9920,86,9925],[86,9952,86,9957],[86,9984,86,9989],[86,10016,86,10021],[86,10048,86,10053],[86,11040,86,11045],[86,11072,86,11077],[86,11104,86,11109],[86,11136,86,11141],[86,11168,86,11173],[86,10880,86,10885],[86,10912,86,10917],[86,10944,86,10949],[86,10976,86,10981],[86,11008,86,11013],[86,10720,86,10725],[86,10752,86,10757],[86,10784,86,10789],[86,10816,86,10821],[86,10848,86,10853],[86,10560,86,10565],[86,10592,86,10597],[86,10624,86,10629],[86,10656,86,10661],[86,10688,86,10693],[86,11680,86,11685],[86,11712,86,11717],[86,11744,86,11749],[86,11776,86,11781],[86,11808,86,11813],[86,11520,86,11525],[86,11552,86,11557],[86,11584,86,11589],[86,11616,86,11621],[86,11648,86,11653],[86,11360,86,11365],[86,11392,86,11397],[86,11424,86,11429],[86,11456,86,11461],[86,11488,86,11493],[86,11200,86,11205],[86,11232,86,11237],[86,11264,86,11269],[86,11296,86,11301],[86,11328,86,11333],[86,12320,86,12325],[86,12352,86,12357],[86,12384,86,12389],[86,12416,86,12421],[86,12448,86,12453],[86,12160,86,12165],[86,12192,86,12197],[86,12224,86,12229],[86,12256,86,12261],[86,12288,86,12293],[86,12000,86,12005],[86,12032,86,12037],[86,12064,86,12069],[86,12096,86,12101],[86,12128,86,12133],[86,11840,86,11845],[86,11872,86,11877],[86,11904,86,11909],[86,11936,86,11941],[86,11968,86,11973],[86,13248,86,13253],[86,12960,86,12965],[86,12992,86,12997],[86,13024,86,13029],[86,13056,86,13061],[86,13088,86,13093],[86,12800,86,12805],[86,12832,86,12837],[86,12864,86,12869],[86,12896,86,12901],[86,12928,86,12933],[86,12640,86,12645]],"merged_total":1137,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,"Data SHS1- 25 years"]
[]
[null,"In this sheet, you can have access to all the different calculations made for the financial outlet for the SHS1 over 25 years. "]
[]
["Consumer Sector Wise number of users"]
[null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,{"$f":"'4. Indexation&Financing'!U16","v":2023},{"$f":"'4. Indexation&Financing'!V16","v":2024},{"$f":"'4. Indexation&Financing'!W16","v":2025},{"$f":"'4. Indexation&Financing'!X16","v":2026},{"$f":"'4. Indexation&Financing'!Y16","v":2027},{"$f":"'4. Indexation&Financing'!Z16","v":2028},{"$f":"'4. Indexation&Financing'!AA16","v":2029},{"$f":"'4. Indexation&Financing'!AB16","v":2030},{"$f":"'4. Indexation&Financing'!AC16","v":2031},{"$f":"'4. Indexation&Financing'!AD16","v":2032},{"$f":"'4. Indexation&Financing'!AE16","v":2033},{"$f":"'4. Indexation&Financing'!AF16","v":2034},{"$f":"'4. Indexation&Financing'!AG16","v":2035},{"$f":"'4. Indexation&Financing'!AH16","v":2036},{"$f":"'4. Indexation&Financing'!AI16","v":2037},{"$f":"'4. Indexation&Financing'!AJ16","v":2038},{"$f":"'4. Indexation&Financing'!AK16","v":2039},{"$f":"'4. Indexation&Financing'!AL16","v":2040},{"$f":"'4. Indexation&Financing'!AM16","v":2041},{"$f":"'4. Indexation&Financing'!AN16","v":2042},{"$f":"'4. Indexation&Financing'!AO16","v":2043},{"$f":"'4. Indexation&Financing'!AP16","v":2044},{"$f":"'4. Indexation&Financing'!AQ16","v":2045},{"$f":"'4. Indexation&Financing'!AR16","v":2046},{"$f":"'4. Indexation&Financing'!AS16","v":2047},{"$f":"'4. Indexation&Financing'!AT16","v":2048}]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
["Manual or default ?",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!I54)","v":"Default"}]
["Do you want to enter the number of new user manually ?",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H198)","v":"No"}]
["Only changed batteries users",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N432)","v":0.8}]
["Initial number of users ",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!U15,'2. Control table'!H78))","v":106}]
[]
["Demand "]
[]
[null,null,null,null,null,"Evolution of number of users - Default ",0,{"$f":"F13","v":106},{"$f":"H17*(1+'4. Indexation&Financing'!$T36)","v":108.12},{"$f":"I17*(1+'4. Indexation&Financing'!$T36)","v":110.28240000000001},{"$f":"J17*(1+'4. Indexation&Financing'!$T36)","v":112.48804800000001},{"$f":"K17*(1+'4. Indexation&Financing'!$T36)","v":114.73780896000001},{"$f":"M24*(1+'4. Indexation&Financing'!$T36)","v":95.88},{"$f":"M17*(1+'4. Indexation&Financing'!$T36)","v":97.797600000000003},{"$f":"N17*(1+'4. Indexation&Financing'!$T36)","v":99.753551999999999},{"$f":"O17*(1+'4. Indexation&Financing'!$T36)","v":101.74862304},{"$f":"P17*(1+'4. Indexation&Financing'!$T36)","v":103.7835955008},{"$f":"R24*(1+'4. Indexation&Financing'!$T36)","v":86.7},{"$f":"R17*(1+'4. Indexation&Financing'!$T36)","v":88.433999999999997},{"$f":"S17*(1+'4. Indexation&Financing'!$T36)","v":90.202680000000001},{"$f":"T17*(1+'4. Indexation&Financing'!$T36)","v":92.006733600000004},{"$f":"U17*(1+'4. Indexation&Financing'!$T36)","v":93.846868272000009},{"$f":"W24*(1+'4. Indexation&Financing'!$T36)","v":78.383805637440005},{"$f":"W17*(1+'4. Indexation&Financing'!$T36)","v":79.951481750188805},{"$f":"X17*(1+'4. Indexation&Financing'!$T36)","v":81.550511385192578},{"$f":"Y17*(1+'4. Indexation&Financing'!$T36)","v":83.181521612896432},{"$f":"Z17*(1+'4. Indexation&Financing'!$T36)","v":84.845152045154364},{"$f":"AA24*(1+'4. Indexation&Financing'!$T36)","v":78.383805637440005},{"$f":"AB17*(1+'4. Indexation&Financing'!$T36)","v":79.951481750188805},{"$f":"AC17*(1+'4. Indexation&Financing'!$T36)","v":81.550511385192578},{"$f":"AD17*(1+'4. Indexation&Financing'!$T36)","v":83.181521612896432},{"$f":"AE17*(1+'4. Indexation&Financing'!$T36)","v":84.845152045154364}]
[null,null,null,null,null,"New users - Manual ",null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H78)","v":200},null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H201)","v":88},null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H202)","v":53},null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H203)","v":26},null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H204)","v":7}]
[null,null,null,null,null,"New users - Default ",null,0,null,null,null,null,{"$f":"IF($F$11=\"Yes\",M18,ROUND(L17-F13,0))","v":9},null,null,null,null,{"$f":"IF($F$11=\"Yes\",R18,ROUND(Q17-M24,0))","v":10},null,null,null,null,{"$f":"IF($F$11=\"Yes\",W18,V17-R24)","v":8.8468682720000089},null,null,null,null,{"$f":"IF($F$11=\"Yes\",AB18,AA17-W24)","v":7.9982837731543555}]
[]
[null,null,"New users, new SHS installed ",null,null,null,{"$f":"0","v":0},{"$f":"IF($F$10=\"Default\",ROUND(H17,0),$H$18)","v":106},{"$f":"IF($F$10=\"Default\",ROUND(I17,0),$H$18)","v":108},{"$f":"IF($F$10=\"Default\",ROUND(J17,0),$H$18)","v":110},{"$f":"IF($F$10=\"Default\",ROUND(K17,0),$H$18)","v":112},{"$f":"IF($F$10=\"Default\",ROUND(L17,0),$H$18)","v":115},{"$f":"IF(F11=\"Yes\",M18,ROUND(M19+M17-M24,0))","v":11},{"$f":"IF($F$11=\"Yes\",$M$18,M21+ROUND(N17-M17,0))","v":13},{"$f":"IF($F$11=\"Yes\",$M$18,N21+ROUND(O17-N17,0))","v":15},{"$f":"IF($F$11=\"Yes\",$M$18,O21+ROUND(P17-O17,0))","v":17},{"$f":"IF($F$11=\"Yes\",$M$18,P21+ROUND(Q17-P17,0))","v":19},{"$f":"IF($F$11=\"Yes\",$R$18,ROUND(R19+R17-R24,0))","v":12},{"$f":"IF($F$11=\"Yes\",$R$18,R21+ROUND(S17-R17,0))","v":14},{"$f":"IF($F$11=\"Yes\",$R$18,S21+ROUND(T17-S17,0))","v":16},{"$f":"IF($F$11=\"Yes\",$R$18,T21+ROUND(U17-T17,0))","v":18},{"$f":"IF($F$11=\"Yes\",$R$18,U21+ROUND(V17-U17,0))","v":20},{"$f":"IF($F$11=\"Yes\",$W$18,ROUND(W19,0))","v":9},{"$f":"IF($F$11=\"Yes\",$W$18,W21+ROUND(X17-W17,0))","v":11},{"$f":"IF($F$11=\"Yes\",$W$18,X21+ROUND(Y17-X17,0))","v":13},{"$f":"IF($F$11=\"Yes\",$W$18,Y21+ROUND(Z17-Y17,0))","v":15},{"$f":"IF($F$11=\"Yes\",$W$18,Z21+ROUND(AA17-Z17,0))","v":17},{"$f":"IF($F$11=\"Yes\",$AB$18,ROUND(AB19,0))","v":8},{"$f":"IF($F$11=\"Yes\",$AB$18,AB21+ROUND(AC17-AB17,0))","v":10},{"$f":"IF($F$11=\"Yes\",$AB$18,AC21+ROUND(AD17-AC17,0))","v":12},{"$f":"IF($F$11=\"Yes\",$AB$18,AD21+ROUND(AE17-AD17,0))","v":14},{"$f":"IF($F$11=\"Yes\",$AB$18,AE21+ROUND(AF17-AE17,0))","v":16}]
[null,null,"Battery users ",null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"H22","v":0},{"$f":"I22","v":0},{"$f":"J22","v":0},{"$f":"K22","v":0},{"$f":"ROUND(F12*H24,0)","v":85},{"$f":"M22","v":85},{"$f":"N22","v":85},{"$f":"O22","v":85},{"$f":"P22","v":85},{"$f":"ROUND(M24*F12,0)","v":75},{"$f":"R22","v":75},{"$f":"S22","v":75},{"$f":"T22","v":75},{"$f":"U22","v":75},{"$f":"ROUND(V24*F12,0)","v":68},{"$f":"W22","v":68},{"$f":"X22","v":68},{"$f":"Y22","v":68},{"$f":"Z22","v":68},{"$f":"ROUND(AA24*F12,0)","v":61},{"$f":"AB22","v":61},{"$f":"AC22","v":61},{"$f":"AD22","v":61},{"$f":"AE22","v":61}]
[null,null,"Cumulated number of users over the years (<=> SHS installed)",null,null,null,{"$f":"0","v":0},{"$f":"IF($F$10=\"Manual\",F13,F13+ROUND(H17-H24,0))","v":106},{"$f":"IF($F$10=\"Manual\",H23,H23+ROUND(I17-H17,0))","v":108},{"$f":"IF($F$10=\"Manual\",I23,I23+ROUND(J17-I17,0))","v":110},{"$f":"IF($F$10=\"Manual\",J23,J23+ROUND(K17-J17,0))","v":112},{"$f":"IF($F$10=\"Manual\",K23,K23+ROUND(L17-K17,0))","v":114},{"$f":"H23+M21","v":117},{"$f":"IF($F$11=\"Yes\",M23,M23+ROUND(N17-M17,0))","v":119},{"$f":"IF($F$11=\"Yes\",N23,N23+ROUND(O17-N17,0))","v":121},{"$f":"IF($F$11=\"Yes\",O23,O23+ROUND(P17-O17,0))","v":123},{"$f":"IF($F$11=\"Yes\",P23,P23+ROUND(Q17-P17,0))","v":125},{"$f":"M23+R21","v":129},{"$f":"IF($F$11=\"Yes\",R23,R23+ROUND(S17-R17,0))","v":131},{"$f":"IF($F$11=\"Yes\",S23,S23+ROUND(T17-S17,0))","v":133},{"$f":"IF($F$11=\"Yes\",T23,T23+ROUND(U17-T17,0))","v":135},{"$f":"IF($F$11=\"Yes\",U23,U23+ROUND(V17-U17,0))","v":137},{"$f":"R23+W19","v":137.84686827199999},{"$f":"IF($F$11=\"Yes\",W23,W23+ROUND(X17-W17,0))","v":139.84686827199999},{"$f":"IF($F$11=\"Yes\",X23,X23+ROUND(Y17-X17,0))","v":141.84686827199999},{"$f":"IF($F$11=\"Yes\",Y23,Y23+ROUND(Z17-Y17,0))","v":143.84686827199999},{"$f":"IF($F$11=\"Yes\",Z23,Z23+ROUND(AA17-Z17,0))","v":145.84686827199999},{"$f":"W23+AB19","v":145.84515204515435},{"$f":"IF($F$11=\"Yes\",AB23,AB23+ROUND(AC17-AB17,0))","v":147.84515204515435},{"$f":"IF($F$11=\"Yes\",AC23,AC23+ROUND(AD17-AC17,0))","v":149.84515204515435},{"$f":"IF($F$11=\"Yes\",AD23,AD23+ROUND(AE17-AD17,0))","v":151.84515204515435},{"$f":"IF($F$11=\"Yes\",AE23,AE23+ROUND(AF17-AE17,0))","v":153.84515204515435}]
["Total number of current users (SHS + Battery)",null,null,null,null,null,{"$f":"0","v":0},{"$f":"H21","v":106},{"$f":"H24","v":106},{"$f":"I24","v":106},{"$f":"J24","v":106},{"$f":"K24","v":106},{"$f":"M22+M19","v":94},{"$f":"M24","v":94},{"$f":"N24","v":94},{"$f":"O24","v":94},{"$f":"P24","v":94},{"$f":"R22+R19","v":85},{"$f":"R24","v":85},{"$f":"S24","v":85},{"$f":"T24","v":85},{"$f":"U24","v":85},{"$f":"W22+W19","v":76.846868272000009},{"$f":"W24","v":76.846868272000009},{"$f":"X24","v":76.846868272000009},{"$f":"Y24","v":76.846868272000009},{"$f":"Z24","v":76.846868272000009},{"$f":"AB19+AB22","v":68.998283773154355},{"$f":"AB24","v":68.998283773154355},{"$f":"AC24","v":68.998283773154355},{"$f":"AD24","v":68.998283773154355},{"$f":"AE24","v":68.998283773154355}]
[]
["PAYG for new users (based on 24 months)"]
["Number of new SHS users ",null,null,null,null,{"$f":"F13","v":106},null,{"$f":"H21","v":106},null,null,null,null,{"$f":"M19","v":9},null,null,null,null,{"$f":"R19","v":10},null,null,null,null,{"$f":"W19","v":8.8468682720000089},null,null,null,null,{"$f":"AB21","v":8}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H207)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,{"$f":"ROUND(F28*F27,0)","v":11},null,{"$f":"ROUND(F28*H27,0)","v":11},null,null,null,null,{"$f":"ROUND(F28*M27,0)","v":1},null,null,null,null,{"$f":"ROUND(F28*R27,0)","v":1},null,null,null,null,{"$f":"ROUND(F28*W27,0)","v":1},null,null,null,null,{"$f":"ROUND(F28*AB27,0)","v":1}]
[]
["PAYG for batteries users (based on 24 months)"]
["Number of only changed batteries users",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M22","v":85},null,null,null,null,{"$f":"R22","v":75},null,null,null,null,{"$f":"W22","v":68},null,null,null,null,{"$f":"AB24","v":68.998283773154355}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H207)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(F33*M32,0)","v":9},null,null,null,null,{"$f":"ROUND(F33*R32,0)","v":8},null,null,null,null,{"$f":"ROUND(F33*W32,0)","v":7},null,null,null,null,{"$f":"ROUND(F33*AB32,0)","v":7}]
[]
[]
["Operational Costs"]
[]
["PAYG costs new SHS users "]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F27*24","v":2544},{"$f":"F40","v":2544},{"$f":"IF(G40-($F$27-$F$29)*12>0,G40-($F$27-$F$29)*12,0)","v":1404},{"$f":"IF(H40-($F$27-$F$29)*12>0,H40-($F$27-$F$29)*12,0)","v":264},{"$f":"IF(I40-($F$27-$F$29)*12>0,I40-($F$27-$F$29)*12,0)","v":0},{"$f":"IF(J40-($F$27-$F$29)*12>0,J40-($F$27-$F$29)*12,0)","v":0},{"$f":"M27*24","v":216},{"$f":"IF(L40-($M$27-$M$29)*12>0,L40-($M$27-$M$29)*12,0)","v":120},{"$f":"IF(M40-($M$27-$M$29)*12>0,M40-($M$27-$M$29)*12,0)","v":24},{"$f":"IF(N40-($M$27-$M$29)*12>0,N40-($M$27-$M$29)*12,0)","v":0},{"$f":"IF(O40-($M$27-$M$29)*12>0,O40-($M$27-$M$29)*12,0)","v":0},{"$f":"R27*24","v":240},{"$f":"IF(Q40-($R$27-$R$29)*12>0,Q40-($R$27-$R$29)*12,0)","v":132},{"$f":"IF(R40-($R$27-$R$29)*12>0,R40-($R$27-$R$29)*12,0)","v":24},{"$f":"IF(S40-($R$27-$R$29)*12>0,S40-($R$27-$R$29)*12,0)","v":0},{"$f":"IF(T40-($R$27-$R$29)*12>0,T40-($R$27-$R$29)*12,0)","v":0},{"$f":"W27*24","v":212.32483852800021},{"$f":"IF(V40-($W$27-$W$29)*12>0,V40-($W$27-$W$29)*12,0)","v":118.16241926400011},{"$f":"IF(W40-($W$27-$W$29)*12>0,W40-($W$27-$W$29)*12,0)","v":24},{"$f":"IF(X40-($W$27-$W$29)*12>0,X40-($W$27-$W$29)*12,0)","v":0},{"$f":"IF(Y40-($W$27-$W$29)*12>0,Y40-($W$27-$W$29)*12,0)","v":0},{"$f":"AB27*24","v":192},{"$f":"IF(AA40-($AB$27-$AB$29)*12>0,AA40-($AB$27-$AB$29)*12,0)","v":108},{"$f":"IF(AB40-($AB$27-$AB$29)*12>0,AB40-($AB$27-$AB$29)*12,0)","v":24},{"$f":"IF(AC40-($AB$27-$AB$29)*12>0,AC40-($AB$27-$AB$29)*12,0)","v":0},{"$f":"IF(AD40-($AB$27-$AB$29)*12>0,AD40-($AB$27-$AB$29)*12,0)","v":0},{"$f":"IF(AE40-($AB$27-$AB$29)*12>0,AE40-($AB$27-$AB$29)*12,0)","v":0}]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H227)","v":37000},0,{"$f":"IF(G40/($H27-$H29)>12, 12*$F41, $F41*ROUND(G40/($H27-$H29),0))*'4. Indexation&Financing'!$U19","v":444000},{"$f":"IF(H40/($H27-$H29)>12, 12*$F41, $F41*ROUND(H40/($H27-$H29),0))*'4. Indexation&Financing'!$V19","v":488400.00000000006},{"$f":"IF(I40/($H27-$H29)>12, 12*$F41, $F41*ROUND(I40/($H27-$H29),0))*'4. Indexation&Financing'!$W19","v":134310.00000000003},{"$f":"IF(J40/($H27-$H29)>12, 12*$F41, $F41*ROUND(J40/($H27-$H29),0))*'4. Indexation&Financing'!$X19","v":0},{"$f":"IF(K40/($H27-$H29)>12, 12*$F41, $F41*ROUND(K40/($H27-$H29),0))*'4. Indexation&Financing'!$Y19","v":0},{"$f":"IF(L40/($M27-$M29)>12, 12*$F41, $F41*ROUND(L40/($M27-$M29),0))*'4. Indexation&Financing'!$Z19","v":715066.44000000029},{"$f":"IF(M40/($M27-$M29)>12, 12*$F41, $F41*ROUND(M40/($M27-$M29),0))*'4. Indexation&Financing'!$AA19","v":786573.0840000005},{"$f":"IF(N40/($M27-$M29)>12, 12*$F41, $F41*ROUND(N40/($M27-$M29),0))*'4. Indexation&Financing'!$AB19","v":216307.59810000015},{"$f":"IF(O40/($M27-$M29)>12, 12*$F41, $F41*ROUND(O40/($M27-$M29),0))*'4. Indexation&Financing'!$AC19","v":0},{"$f":"IF(P40/($M27-$M29)>12, 12*$F41, $F41*ROUND(P40/($M27-$M29),0))*'4. Indexation&Financing'!$AD19","v":0},{"$f":"IF(Q40/($R27-$R29)>12, 12*$F41, $F41*ROUND(Q40/($R27-$R29),0))*'4. Indexation&Financing'!AE$19","v":1151621.652284401},{"$f":"IF(R40/($R27-$R29)>12, 12*$F41, $F41*ROUND(R40/($R27-$R29),0))*'4. Indexation&Financing'!AF$19","v":1266783.8175128412},{"$f":"IF(S40/($R27-$R29)>12, 12*$F41, $F41*ROUND(S40/($R27-$R29),0))*'4. Indexation&Financing'!AG$19","v":348365.54981603142},{"$f":"IF(T40/($R27-$R29)>12, 12*$F41, $F41*ROUND(T40/($R27-$R29),0))*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U40/($R27-$R29)>12, 12*$F41, $F41*ROUND(U40/($R27-$R29),0))*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V40/($W27-$W29)>12, 12*$F41, $F41*ROUND(V40/($W27-$W29),0))*'4. Indexation&Financing'!AJ$19","v":1854698.1872205513},{"$f":"IF(W40/($H27-$H29)>12, 12*$F41, $F41*ROUND(W40/($H27-$H29),0))*'4. Indexation&Financing'!AK$19","v":170014.00049521722},{"$f":"IF(X40/($H27-$H29)>12, 12*$F41, $F41*ROUND(X40/($H27-$H29),0))*'4. Indexation&Financing'!AL$19","v":0},{"$f":"IF(Y40/($H27-$H29)>12, 12*$F41, $F41*ROUND(Y40/($H27-$H29),0))*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z40/($H27-$H29)>12, 12*$F41, $F41*ROUND(Z40/($H27-$H29),0))*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA40/($AB27-$AB29)>12, 12*$F41, $F41*ROUND(AA40/($AB27-$AB29),0))*'4. Indexation&Financing'!AO$19","v":2987009.9775005709},{"$f":"IF(AB40/($H27-$H29)>12, 12*$F41, $F41*ROUND(AB40/($H27-$H29),0))*'4. Indexation&Financing'!AP$19","v":273809.24793755234},{"$f":"IF(AC40/($H27-$H29)>12, 12*$F41, $F41*ROUND(AC40/($H27-$H29),0))*'4. Indexation&Financing'!AQ$19","v":0},{"$f":"IF(AD40/($H27-$H29)>12, 12*$F41, $F41*ROUND(AD40/($H27-$H29),0))*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE40/($H27-$H29)>12, 12*$F41, $F41*ROUND(AE40/($H27-$H29),0))*'4. Indexation&Financing'!AS$19","v":0}]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H228)","v":130},0,{"$f":"IF(G40=0,0,(G40-H40)*$F$42)*'4. Indexation&Financing'!$U19","v":148200},{"$f":"IF(H40=0,0,(H40-I40)*$F$42)*'4. Indexation&Financing'!$V19","v":163020},{"$f":"IF(I40=0,0,(I40-J40)*$F$42)*'4. Indexation&Financing'!$W19","v":41527.200000000004},{"$f":"IF(J40=0,0,(J40-K40)*$F$42)*'4. Indexation&Financing'!$X19","v":0},{"$f":"IF(K40=0,0,(K40-L40)*$F$42)*'4. Indexation&Financing'!$Y19","v":0},{"$f":"IF(L40=0,0,(L40-M40)*$F$42)*'4. Indexation&Financing'!$Z19","v":20099.16480000001},{"$f":"IF(M40=0,0,(M40-N40)*$F$42)*'4. Indexation&Financing'!$AA19","v":22109.081280000013},{"$f":"IF(N40=0,0,(N40-O40)*$F$42)*'4. Indexation&Financing'!$AB19","v":6079.9973520000049},{"$f":"IF(O40=0,0,(O40-P40)*$F$42)*'4. Indexation&Financing'!$AC19","v":0},{"$f":"IF(P40=0,0,(P40-Q40)*$F$42)*'4. Indexation&Financing'!$AD19","v":0},{"$f":"IF(Q40=0,0,(Q40-R40)*$F$42)*'4. Indexation&Financing'!AE$19","v":36416.144139804033},{"$f":"IF(R40=0,0,(R40-S40)*$F$42)*'4. Indexation&Financing'!AF$19","v":40057.758553784442},{"$f":"IF(S40=0,0,(S40-T40)*$F$42)*'4. Indexation&Financing'!AG$19","v":9791.8965353695312},{"$f":"IF(T40=0,0,(T40-U40)*$F$42)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U40=0,0,(U40-V40)*$F$42)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V40=0,0,(V40-W40)*$F$42)*'4. Indexation&Financing'!AJ$19","v":51134.173154778218},{"$f":"IF(W40=0,0,(W40-X40)*$F$42)*'4. Indexation&Financing'!AK$19","v":56247.590470256036},{"$f":"IF(X40=0,0,(X40-Y40)*$F$42)*'4. Indexation&Financing'!AL$19","v":15769.947289177986},{"$f":"IF(Y40=0,0,(Y40-Z40)*$F$42)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z40=0,0,(Z40-AA40)*$F$42)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA40=0,0,(AA40-AB40)*$F$42)*'4. Indexation&Financing'!AO$19","v":73464.299446635661},{"$f":"IF(AB40=0,0,(AB40-AC40)*$F$42)*'4. Indexation&Financing'!AP$19","v":80810.729391299232},{"$f":"IF(AC40=0,0,(AC40-AD40)*$F$42)*'4. Indexation&Financing'!AQ$19","v":25397.657808694046},{"$f":"IF(AD40=0,0,(AD40-AE40)*$F$42)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE40=0,0,(AE40-AF40)*$F$42)*'4. Indexation&Financing'!AS$19","v":0}]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H229)","v":150},0,{"$f":"IF(G40=0,0,(G40-H40)*$F$43)*'4. Indexation&Financing'!$U19","v":171000},{"$f":"IF(H40=0,0,(H40-I40)*$F$43)*'4. Indexation&Financing'!$V19","v":188100.00000000003},{"$f":"IF(I40=0,0,(I40-J40)*$F$43)*'4. Indexation&Financing'!$W19","v":47916.000000000007},{"$f":"IF(J40=0,0,(J40-K40)*$F$43)*'4. Indexation&Financing'!$X19","v":0},{"$f":"IF(K40=0,0,(K40-L40)*$F$43)*'4. Indexation&Financing'!$Y19","v":0},{"$f":"IF(L40=0,0,(L40-M40)*$F$43)*'4. Indexation&Financing'!$Z19","v":23191.344000000012},{"$f":"IF(M40=0,0,(M40-N40)*$F$43)*'4. Indexation&Financing'!$AA19","v":25510.478400000015},{"$f":"IF(N40=0,0,(N40-O40)*$F$43)*'4. Indexation&Financing'!$AB19","v":7015.3815600000053},{"$f":"IF(O40=0,0,(O40-P40)*$F$43)*'4. Indexation&Financing'!$AC19","v":0},{"$f":"IF(P40=0,0,(P40-Q40)*$F$43)*'4. Indexation&Financing'!$AD19","v":0},{"$f":"IF(Q40=0,0,(Q40-R40)*$F$43)*'4. Indexation&Financing'!AE$19","v":42018.627853620041},{"$f":"IF(R40=0,0,(R40-S40)*$F$43)*'4. Indexation&Financing'!AF$19","v":46220.490638982046},{"$f":"IF(S40=0,0,(S40-T40)*$F$43)*'4. Indexation&Financing'!AG$19","v":11298.342156195613},{"$f":"IF(T40=0,0,(T40-U40)*$F$43)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U40=0,0,(U40-V40)*$F$43)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V40=0,0,(V40-W40)*$F$43)*'4. Indexation&Financing'!AJ$19","v":59000.969024744096},{"$f":"IF(W40=0,0,(W40-X40)*$F$43)*'4. Indexation&Financing'!AK$19","v":64901.065927218508},{"$f":"IF(X40=0,0,(X40-Y40)*$F$43)*'4. Indexation&Financing'!AL$19","v":18196.093025974598},{"$f":"IF(Y40=0,0,(Y40-Z40)*$F$43)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z40=0,0,(Z40-AA40)*$F$43)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA40=0,0,(AA40-AB40)*$F$43)*'4. Indexation&Financing'!AO$19","v":84766.499361502691},{"$f":"IF(AB40=0,0,(AB40-AC40)*$F$43)*'4. Indexation&Financing'!AP$19","v":93243.14929765297},{"$f":"IF(AC40=0,0,(AC40-AD40)*$F$43)*'4. Indexation&Financing'!AQ$19","v":29304.98977926236},{"$f":"IF(AD40=0,0,(AD40-AE40)*$F$43)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE40=0,0,(AE40-AF40)*$F$43)*'4. Indexation&Financing'!AS$19","v":0}]
["Total PAYG cost for new SHS users",null,null,null,null,null,{"$f":"SUM(G41:G43)","v":0},{"$f":"SUM(H41:H43)","v":763200},839520,223753.20000000004,0,0,758356.94880000036,834192.64368000056,229402.97701200016,0,0,1230056.424277825,1353062.0667056076,369455.78850759653,0,0,1964833.3294000737,291162.6568926918,33966.040315152582,0,0,3145240.7763087093,447863.12662650459,54702.64758795641,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G44:AF44)","v":12538768.626114121}]
[]
["PAYG costs Batteries users "]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F39*24","v":0},null,null,null,null,null,{"$f":"M32*24","v":2040},{"$f":"IF(L48-($M$32-$M$34)*12>0,L48-($M$32-$M$34)*12,0)","v":1128},{"$f":"IF(M48-($M$32-$M$34)*12>0,M48-($M$32-$M$34)*12,0)","v":216},{"$f":"IF(N48-($M$32-$M$34)*12>0,N48-($M$32-$M$34)*12,0)","v":0},{"$f":"IF(O48-($M$32-$M$34)*12>0,O48-($M$32-$M$34)*12,0)","v":0},{"$f":"R32*24","v":1800},{"$f":"IF(Q48-($R$32-$R$34)*12>0,Q48-($R$32-$R$34)*12,0)","v":996},{"$f":"IF((R48-($R$32-$R$34)*12)>0,R48-($R$32-$R$34)*12,0)","v":192},{"$f":"IF((S48-($R$32-$R$34)*12)>0,S48-($R$32-$R$34)*12,0)","v":0},{"$f":"IF((T48-($R$32-$R$34)*12)>0,T48-($R$32-$R$34)*12,0)","v":0},{"$f":"W32*24","v":1632},{"$f":"IF(V48-($W$32-$W$34)*12>0,V48-($W$32-$W$34)*12,0)","v":900},{"$f":"IF(W48-($W$32-$W$34)*12>0,W48-($W$32-$W$34)*12,0)","v":168},{"$f":"IF(X48-($W$32-$W$34)*12>0,X48-($W$32-$W$34)*12,0)","v":0},{"$f":"IF(Y48-($W$32-$W$34)*12>0,Y48-($W$32-$W$34)*12,0)","v":0},{"$f":"AB32*24","v":1655.9588105557045},{"$f":"IF(AA48-($AB$32-$AB$34)*12>0,AA48-($AB$32-$AB$34)*12,0)","v":911.97940527785227},{"$f":"IF(AB48-($AB$32-$AB$34)*12>0,AB48-($AB$32-$AB$34)*12,0)","v":168},{"$f":"IF(AC48-($AB$32-$AB$34)*12>0,AC48-($AB$32-$AB$34)*12,0)","v":0},{"$f":"IF(AD48-($AB$32-$AB$34)*12>0,AD48-($AB$32-$AB$34)*12,0)","v":0},{"$f":"IF(AE48-($AB$32-$AB$34)*12>0,AE48-($AB$32-$AB$34)*12,0)","v":0}]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N227)","v":37000},null,null,null,null,null,null,{"$f":"IF(L48/($M32-$M34)>12, 12*$F49, $F49*ROUND(L48/($M32-$M34),0))*'4. Indexation&Financing'!Z$19","v":715066.44000000029},{"$f":"IF(M48/($M32-$M34)>12, 12*$F49, $F49*ROUND(M48/($M32-$M34),0))*'4. Indexation&Financing'!AA$19","v":786573.0840000005},{"$f":"IF(N48/($M32-$M34)>12, 12*$F49, $F49*ROUND(N48/($M32-$M34),0))*'4. Indexation&Financing'!AB$19","v":216307.59810000015},{"$f":"IF(O48/($M32-$M34)>12, 12*$F49, $F49*ROUND(O48/($M32-$M34),0))*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P48/($M32-$M34)>12, 12*$F49, $F49*ROUND(P48/($M32-$M34),0))*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q48/($R32-$R34)>12, 12*$F49, $F49*ROUND(Q48/($R32-$R34),0))*'4. Indexation&Financing'!AE$19","v":1151621.652284401},{"$f":"IF(R48/($R32-$R34)>12, 12*$F49, $F49*ROUND(R48/($R32-$R34),0))*'4. Indexation&Financing'!AF$19","v":1266783.8175128412},{"$f":"IF(S48/($R32-$R34)>12, 12*$F49, $F49*ROUND(S48/($R32-$R34),0))*'4. Indexation&Financing'!AG$19","v":348365.54981603142},{"$f":"IF(T48/($R32-$R34)>12, 12*$F49, $F49*ROUND(T48/($R32-$R34),0))*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U48/($R32-$R34)>12, 12*$F49, $F49*ROUND(U48/($R32-$R34),0))*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V48/($W32-$W34)>12, 12*$F49, $F49*ROUND(V48/($W32-$W34),0))*'4. Indexation&Financing'!AJ$19","v":1854698.1872205513},{"$f":"IF(W48/($W32-$W34)>12, 12*$F49, $F49*ROUND(W48/($W32-$W34),0))*'4. Indexation&Financing'!AK$19","v":2040168.0059426066},{"$f":"IF(X48/($W32-$W34)>12, 12*$F49, $F49*ROUND(X48/($W32-$W34),0))*'4. Indexation&Financing'!AL$19","v":561046.20163421682},{"$f":"IF(Y48/($W32-$W34)>12, 12*$F49, $F49*ROUND(Y48/($W32-$W34),0))*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z48/($W32-$W34)>12, 12*$F49, $F49*ROUND(Z48/($W32-$W34),0))*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA48/($AB32-$AB34)>12, 12*$F49, $F49*ROUND(AA48/($AB32-$AB34),0))*'4. Indexation&Financing'!$AO$19","v":2987009.9775005709},{"$f":"IF(AB48/($AB32-$AB34)>12, 12*$F49, $F49*ROUND(AB48/($AB32-$AB34),0))*'4. Indexation&Financing'!$AO$19","v":2987009.9775005709},{"$f":"IF(AC48/($AB32-$AB34)>12, 12*$F49, $F49*ROUND(AC48/($AB32-$AB34),0))*'4. Indexation&Financing'!$AO$19","v":746752.49437514273},{"$f":"IF(AD48/($AB32-$AB34)>12, 12*$F49, $F49*ROUND(AD48/($AB32-$AB34),0))*'4. Indexation&Financing'!$AO$19","v":0},{"$f":"IF(AE48/($AB32-$AB34)>12, 12*$F49, $F49*ROUND(AE48/($AB32-$AB34),0))*'4. Indexation&Financing'!$AO$19","v":0}]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N228)","v":130},null,null,null,null,null,null,{"$f":"IF(L48=0,0,(L48-M48)*$F$50)*'4. Indexation&Financing'!Z$19","v":190942.06560000009},{"$f":"IF(M48=0,0,(M48-N48)*$F$50)*'4. Indexation&Financing'!AA$19","v":210036.27216000014},{"$f":"IF(N48=0,0,(N48-O48)*$F$50)*'4. Indexation&Financing'!AB$19","v":54719.976168000037},{"$f":"IF(O48=0,0,(O48-P48)*$F$50)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P48=0,0,(P48-Q48)*$F$50)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q48=0,0,(Q48-R48)*$F$42)*'4. Indexation&Financing'!AE$19","v":271097.96192965226},{"$f":"IF(R48=0,0,(R48-S48)*$F$42)*'4. Indexation&Financing'!AF$19","v":298207.7581226175},{"$f":"IF(S48=0,0,(S48-T48)*$F$42)*'4. Indexation&Financing'!AG$19","v":78335.17228295625},{"$f":"IF(T48=0,0,(T48-U48)*$F$42)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U48=0,0,(U48-V48)*$F$42)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V48=0,0,(V48-W48)*$F$42)*'4. Indexation&Financing'!AJ$19","v":397506.93580159382},{"$f":"IF(W48=0,0,(W48-X48)*$F$42)*'4. Indexation&Financing'!AK$19","v":437257.62938175321},{"$f":"IF(X48=0,0,(X48-Y48)*$F$42)*'4. Indexation&Financing'!AL$19","v":110389.6310242459},{"$f":"IF(Y48=0,0,(Y48-Z48)*$F$42)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z48=0,0,(Z48-AA48)*$F$42)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA48=0,0,(AA48-AB48)*$F$42)*'4. Indexation&Financing'!AO$19","v":650665.78346978629},{"$f":"IF(AB48=0,0,(AB48-AC48)*$F$42)*'4. Indexation&Financing'!AP$19","v":715732.36181676504},{"$f":"IF(AC48=0,0,(AC48-AD48)*$F$42)*'4. Indexation&Financing'!AQ$19","v":177783.60466085831},{"$f":"IF(AD48=0,0,(AD48-AE48)*$F$42)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE48=0,0,(AE48-AF48)*$F$42)*'4. Indexation&Financing'!AS$19","v":0}]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N229)","v":150},null,null,null,null,null,null,{"$f":"IF(L48=0,0,(L48-M48)*$F$51)*'4. Indexation&Financing'!Z$19","v":220317.7680000001},{"$f":"IF(M48=0,0,(M48-N48)*$F$51)*'4. Indexation&Financing'!AA$19","v":242349.54480000015},{"$f":"IF(N48=0,0,(N48-O48)*$F$51)*'4. Indexation&Financing'!AB$19","v":63138.434040000044},{"$f":"IF(O48=0,0,(O48-P48)*$F$51)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P48=0,0,(P48-Q48)*$F$51)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q48=0,0,(Q48-R48)*$F$43)*'4. Indexation&Financing'!AE$19","v":312805.34068806027},{"$f":"IF(R48=0,0,(R48-S48)*$F$43)*'4. Indexation&Financing'!AF$19","v":344085.87475686637},{"$f":"IF(S48=0,0,(S48-T48)*$F$43)*'4. Indexation&Financing'!AG$19","v":90386.737249564903},{"$f":"IF(T48=0,0,(T48-U48)*$F$43)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U48=0,0,(U48-V48)*$F$43)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V48=0,0,(V48-W48)*$F$43)*'4. Indexation&Financing'!AJ$19","v":458661.84900183906},{"$f":"IF(W48=0,0,(W48-X48)*$F$43)*'4. Indexation&Financing'!AK$19","v":504528.03390202299},{"$f":"IF(X48=0,0,(X48-Y48)*$F$43)*'4. Indexation&Financing'!AL$19","v":127372.65118182219},{"$f":"IF(Y48=0,0,(Y48-Z48)*$F$43)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z48=0,0,(Z48-AA48)*$F$43)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA48=0,0,(AA48-AB48)*$F$43)*'4. Indexation&Financing'!AO$19","v":750768.21169590729},{"$f":"IF(AB48=0,0,(AB48-AC48)*$F$43)*'4. Indexation&Financing'!$AO19","v":750768.21169590729},{"$f":"IF(AC48=0,0,(AC48-AD48)*$F$43)*'4. Indexation&Financing'!$AO19","v":169532.99872300538},{"$f":"IF(AD48=0,0,(AD48-AE48)*$F$43)*'4. Indexation&Financing'!$AO19","v":0},{"$f":"IF(AE48=0,0,(AE48-AF48)*$F$43)*'4. Indexation&Financing'!$AO19","v":0}]
["Total PAYG cost for battery users",null,null,null,null,null,{"$f":"SUM(G49:G51)","v":0},{"$f":"SUM(H49:H51)","v":0},0,0,0,0,1126326.2736000004,1238958.9009600007,334166.00830800022,0,0,1735524.9549021136,1909077.4503923252,517087.45934855257,0,0,2710866.9720239844,2981953.6692263829,798808.48384028487,0,0,{"$f":"SUM(AB49:AB51)","v":4388443.9726662645},4453510.5510132434,1094069.0977590063,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G52:AF52)","v":23288793.794040158}]
[]
["Total PAYG costs [NGN/year]",null,null,null,null,null,{"$f":"SUM(G41:G43)","v":0},{"$f":"SUM(H41:H43)+SUM(H49:H51)","v":763200},839520,223753.20000000004,0,0,1884683.2224000008,2073151.5446400014,563568.98532000044,0,0,2965581.3791799387,3262139.5170979328,886543.2478561491,0,0,4675700.3014240582,3273116.3261190746,832774.52415543748,0,0,7533684.7489749733,4901373.677639748,1148771.7453469627,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G55:AF55)","v":35827562.420154274}]
[]
["Other operational costs new SHS users"]
["Other costs SHS (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H232)","v":5000},0,{"$f":"$F$59*12*'4. Indexation&Financing'!V19","v":66000},{"$f":"$F$59*12*'4. Indexation&Financing'!W19","v":72600.000000000015},{"$f":"$F$59*12*'4. Indexation&Financing'!X19","v":79860.000000000029},0,0,{"$f":"$F$59*12*'4. Indexation&Financing'!AA19","v":106293.66000000006},{"$f":"$F$59*12*'4. Indexation&Financing'!AB19","v":116923.02600000009},{"$f":"$F$59*12*'4. Indexation&Financing'!AC19","v":128615.3286000001},0,0,{"$f":"$F$59*12*'4. Indexation&Financing'!AF19","v":171187.00236660018},{"$f":"$F$59*12*'4. Indexation&Financing'!AG19","v":188305.7026032602},{"$f":"$F$59*12*'4. Indexation&Financing'!AH19","v":207136.27286358626},0,0,{"$f":"$F$59*12*'4. Indexation&Financing'!AK19","v":275698.37918143329},{"$f":"$F$59*12*'4. Indexation&Financing'!AL19","v":303268.21709957666},{"$f":"$F$59*12*'4. Indexation&Financing'!AM19","v":333595.03880953434},0,0,{"$f":"$F$59*12*'4. Indexation&Financing'!AP19","v":444014.99665549031},{"$f":"$F$59*12*'4. Indexation&Financing'!AQ19","v":488416.49632103933},{"$f":"$F$59*12*'4. Indexation&Financing'!AR19","v":537258.14595314336},0,0]
["Other costs Batteries (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N232)","v":5000},null,null,null,null,null,null,{"$f":"$F$60*12*'4. Indexation&Financing'!AA19","v":106293.66000000006},{"$f":"$F$60*12*'4. Indexation&Financing'!AB19","v":116923.02600000009},{"$f":"$F$60*12*'4. Indexation&Financing'!AC19","v":128615.3286000001},0,0,{"$f":"$F$60*12*'4. Indexation&Financing'!AF19","v":171187.00236660018},{"$f":"$F$60*12*'4. Indexation&Financing'!AG19","v":188305.7026032602},{"$f":"$F$60*12*'4. Indexation&Financing'!AH19","v":207136.27286358626},0,0,{"$f":"$F$60*12*'4. Indexation&Financing'!AK19","v":275698.37918143329},{"$f":"$F$60*12*'4. Indexation&Financing'!AL19","v":303268.21709957666},{"$f":"$F$60*12*'4. Indexation&Financing'!AM19","v":333595.03880953434},0,0,{"$f":"$F$60*12*'4. Indexation&Financing'!AP19","v":444014.99665549031},{"$f":"$F$60*12*'4. Indexation&Financing'!AQ19","v":488416.49632103933},{"$f":"$F$60*12*'4. Indexation&Financing'!AR19","v":537258.14595314336},0,0]
[]
["Total other operational costs [NGN/year]",null,null,null,null,null,{"$f":"G59+G60","v":0},66000,72600.000000000015,79860.000000000029,0,0,212587.32000000012,233846.05200000017,257230.65720000019,0,0,342374.00473320036,376611.4052065204,414272.54572717252,0,0,551396.75836286659,606536.43419915333,667190.07761906867,0,0,888029.99331098062,976832.99264207867,1074516.2919062867,0,0]
["Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G59:AF59)","v":3519172.2664536643}]
[]
["Total "]
["Total Operational Expenditurenew SHS  [NGN/year]",null,null,null,null,null,{"$f":"G44+G59","v":0},{"$f":"H44+H59","v":829200},912120,303613.20000000007,0,0,864650.60880000039,951115.66968000063,358018.30561200029,0,0,1401243.4266444251,1541367.7693088679,576592.06137118279,0,0,2240531.7085815072,594430.87399226846,367561.07912468689,0,0,3589255.7729641995,936279.62294754386,591960.79354109976,0,0]
["Total Operational Expenditure  Battery [NGN/year]",null,null,null,null,null,{"$f":"G52+G60","v":0},{"$f":"H52+H60","v":0},0,0,0,0,{"$f":"M52+M60","v":1232619.9336000006},{"$f":"N52+N60","v":1355881.9269600008},462781.33690800029,0,0,1906711.9572687137,2097383.1529955855,724223.73221213883,0,0,2986565.3512054179,3285221.8863259596,1132403.5226498193,0,0,{"$f":"AB52+AB60","v":4832458.9693217548},4941927.0473342827,{"$f":"AD52+AD60","v":1631327.2437121496},0,0]
["Total Operational Expenditure [NGN/year]",null,null,null,null,null,{"$f":"G55+G59","v":0},{"$f":"H55+H62","v":829200},912120,303613.20000000007,0,0,2097270.5424000011,2306997.5966400015,820799.64252000069,0,0,3307955.3839131389,3638750.9223044533,1300815.7935833216,0,0,5227097.0597869251,3879652.760318228,1499964.6017745063,0,0,8421714.7422859538,5878206.6702818265,2223288.0372532494,0,0]
["Total OPEX over 25 years [NGN]",null,null,null,null,{"$f":"F56+F63","v":39346734.686607935}]
[]
["Capital Investments"]
["SHS"]
[null,"Number of new SHS",null,null,null,{"$f":"H24","v":106},null,{"$f":"F73","v":106},null,null,null,null,{"$f":"M19","v":9},null,null,null,null,{"$f":"R19","v":10},null,null,null,null,{"$f":"W19","v":8.8468682720000089},null,null,null,null,{"$f":"AB19","v":7.9982837731543555}]
["Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H244)","v":60000},{"$f":"($F$74*H73)","v":6360000},null,null,null,null,{"$f":"$F$74*M73*'4. Indexation&Financing'!Z19","v":869675.40000000037},null,null,null,null,{"$f":"$F$74*R73*'4. Indexation&Financing'!AE19","v":1556245.4760600014},null,null,null,null,{"$f":"$F$74*W73*'4. Indexation&Financing'!AJ19","v":2217333.857656409},null,null,null,null,{"$f":"$F$74*AB73*'4. Indexation&Financing'!AO19","v":3228507.2207152662}]
["PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H245)","v":220000},{"$f":"F75","v":220000},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!Z19","v":354312.20000000019},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AE19","v":570623.34122200054},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AJ19","v":918994.59727144439},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AO19","v":1480049.9888516343}]
["Shipping costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H246)","v":0.1},{"$f":"G74*$F$76","v":636000},null,null,null,null,{"$f":"L74*$F$76*'4. Indexation&Financing'!Z19","v":140062.09284540013},null,null,null,null,{"$f":"Q74*$F$76*'4. Indexation&Financing'!AE19","v":403649.99695953674},null,null,null,null,{"$f":"V74*$F$76*'4. Indexation&Financing'!AJ19","v":926235.37978785904},null,null,null,null,{"$f":"AA74*$F$76*'4. Indexation&Financing'!AO19","v":2171978.2163759321}]
["Other costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H247)","v":50000},{"$f":"$F$77","v":50000},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!Z19","v":80525.500000000044},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AE19","v":129687.12300500012},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AJ19","v":208862.4084707828},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AO19","v":336374.99746628047}]
[]
["Total Capital Expenditure for new SHS [NGN/year]",null,null,null,null,null,{"$f":"SUM(G74:G77)","v":7266000},{"$f":"SUM(H74:H77)","v":0},{"$f":"SUM(I74:I77)","v":0},0,0,{"$f":"SUM(L74:L77)","v":1444575.1928454007},0,0,0,0,2660205.9372465387,0,0,0,0,4271426.2431864953,0,0,0,0,7216910.4234091127,0,0,0,0,0]
[]
["Batteries "]
[null,null,null,null,"Number of changed batteries users",{"$f":"H22","v":0},null,{"$f":"H22","v":0},null,null,null,null,{"$f":"M22","v":85},null,null,null,null,{"$f":"R22","v":75},null,null,null,null,{"$f":"W22","v":68},null,null,null,null,{"$f":"AB22","v":61}]
[null,null,null,null,"Battery [NGN]",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H248)","v":10000},null,null,null,null,null,{"$f":"$F$83*M82","v":850000},null,null,null,null,{"$f":"$F$83*R82","v":750000},null,null,null,null,{"$f":"$F$83*W82","v":680000},null,null,null,null,{"$f":"$F$83*AB82","v":610000}]
[]
["Total Capital Expenditure for new batteries [NGN/year]",null,null,null,null,null,{"$f":"SUM(G83)","v":0},{"$f":"SUM(H83)","v":0},0,0,0,850000,0,0,0,0,750000,0,0,0,0,680000,0,0,0,0,610000,0,0,0,0,0]
[]
["Total Capital Expenditure [NGN/year]",null,null,null,null,null,{"$f":"G85+G79","v":7266000},0,0,0,0,2294575.1928454004,0,0,0,0,3410205.9372465387,0,0,0,0,4951426.2431864953,0,0,0,0,7826910.4234091127,0,0,0,0,0]
["Total CAPEX over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G79:AF79)+SUM(G85:AF85)","v":25749117.796687547}]
[]
["Revenue"]
["Total project cost for one PAYG SHS users [NGN/user]",null,null,null,null,null,null,{"$f":"(SUM(H44:L44)+G75+SUM(H59:L59)+SUM(G74,G76,G77))/H21","v":87838.992452830178},null,null,null,null,{"$f":"(SUM(M44:Q44)+L75+SUM(M59:Q59)+SUM(L74,L76,L77))/M21","v":328941.79790340015},null,null,null,null,{"$f":"(SUM(R44:V44)+Q75+SUM(R59:V59)+SUM(Q74,Q76,Q77))/R21","v":514950.76621425123},null,null,null,null,{"$f":"(SUM(W44:AA44)+V75+SUM(W59:AA59)+SUM(V74,V76,V77))/W21","v":830438.8783205509},null,null,null,null,{"$f":"(SUM(AB44:AF44)+AA75+SUM(AB59:AF59)+SUM(AA74,AA76,AA77))/AB27","v":1541800.8266077442}]
["Total project cost for battery users [NGN/user]",null,null,null,null,null,null,{"$f":"(G83+SUM(G52:L52)+SUM(G60:L60))/H27","v":0},null,null,null,null,{"$f":"(L83+SUM(M52:Q52)+SUM(M60:Q60))/M32","v":45897.44938197649},null,null,null,null,{"$f":"(Q83+SUM(R52:V52)+SUM(R60:V60))/R32","v":73044.251233019153},null,null,null,null,{"$f":"(V83+SUM(W52:AA52)+SUM(W60:AA60))/W32","v":118885.15823795876},null,null,null,null,{"$f":"(AA83+SUM(AB52:AF52)+SUM(AB60:AF60))/AB32","v":174145.10337492227}]
[]
["Total project cost paid at the down payment (PAYG) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H260)","v":0.1}]
["Down payment SHS users (PAYG) [NGN/user]",null,null,null,null,null,{"$f":"$F$94*H91","v":8783.8992452830189},null,null,null,null,{"$f":"$F$94*M91","v":32894.179790340015},null,null,null,null,{"$f":"$F$94*R91","v":51495.076621425127},null,null,null,null,{"$f":"$F$94*W91","v":83043.887832055101},null,null,null,null,{"$f":"$F$94*AB91","v":154180.08266077444}]
["Down payment battery users (PAYG) [NGN/user]",null,null,null,null,null,{"$f":"H92*F94","v":0},null,null,null,null,{"$f":"$F$94*M92","v":4589.7449381976494},null,null,null,null,{"$f":"$F$94*R92","v":7304.4251233019158},null,null,null,null,{"$f":"$F$94*W92","v":11888.515823795877},null,null,null,null,{"$f":"$F$94*AB92","v":17414.510337492229}]
["Interest rate (PAYG for the 5 years) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H261)","v":0.6}]
["Financial services for one PAYG  SHS user  [NGN/user]",null,null,null,null,null,null,{"$f":"$F$97*(H91-G95)","v":47433.0559245283},null,null,null,null,{"$f":"$F$97*(M91-L95)","v":177628.57086783607},null,null,null,null,{"$f":"$F$97*(R91-Q95)","v":278073.41375569568},null,null,null,null,{"$f":"$F$97*(W91-V95)","v":448436.99429309746},null,null,null,null,{"$f":"$F$97*(AB91-AA95)","v":832572.44636818185}]
["Financial services for one PAYG battery user [NGN/user]",null,null,null,null,null,null,{"$f":"$F$97*(H92-G96)","v":0},null,null,null,null,{"$f":"$F$97*(M92-L96)","v":24784.622666267303},null,null,null,null,{"$f":"$F$97*(R92-Q96)","v":39443.895665830343},null,null,null,null,{"$f":"$F$97*(W92-V96)","v":64197.985448497726},null,null,null,null,{"$f":"$F$97*(AB92-AA96)","v":94038.355822458034}]
["Loan amount for one PAYG SHS user (24 installments) [NGN/user]",null,null,null,null,null,null,{"$f":"H91-G95+H98","v":126488.14913207546},null,null,null,null,{"$f":"M91-L95+M98","v":473676.1889808962},null,null,null,null,{"$f":"R91-Q95+R98","v":741529.10334852175},null,null,null,null,{"$f":"W91-V95+W98","v":1195831.9847815933},null,null,null,null,{"$f":"AB91-AA95+AB98","v":2220193.1903151516}]
["Loan amount for one PAYG Battery user (24 installments) [NGN/user]",null,null,null,null,null,null,{"$f":"H92-G96+H99","v":0},null,null,null,null,{"$f":"M92-L96+M99","v":66092.327110046142},null,null,null,null,{"$f":"R92-Q96+R99","v":105183.72177554757},null,null,null,null,{"$f":"W92-V96+W99","v":171194.62786266062},null,null,null,null,{"$f":"AB92-AA96+AB99","v":250768.94885988807}]
[]
["Annual repayment coming from PAYG SHS users [NGN]",null,null,null,null,null,{"$f":"G95*H27","v":931093.32},{"$f":"(G40-H40)*$H$100/24","v":6008187.0837735841},{"$f":"(H40-I40)*$H$100/24","v":6008187.0837735841},{"$f":"(I40-J40)*$H$100/24","v":1391369.6404528299},{"$f":"(J40-K40)*$H$100/24","v":0},{"$f":"L95*M27","v":296047.61811306013},{"$f":"(L40-M40)*$M$100/24","v":1894704.7559235848},{"$f":"(M40-N40)*$M$100/24","v":1894704.7559235848},{"$f":"(N40-O40)*$M$100/24","v":473676.1889808962},{"$f":"(O40-P40)*$M$100/24","v":0},{"$f":"Q95*R27","v":514950.76621425129},{"$f":"(Q40-R40)*$R$100/24","v":3336880.9650683478},{"$f":"(R40-S40)*$R$100/24","v":3336880.9650683478},{"$f":"(S40-T40)*$R$100/24","v":741529.10334852186},{"$f":"(T40-U40)*$R$100/24","v":0},{"$f":"V95*W27","v":734678.33644493588},{"$f":"(V40-W40)*$W$100/24","v":4691768.0300127408},{"$f":"(W40-X40)*$W$100/24","v":4691768.0300127408},{"$f":"(X40-Y40)*$W$100/24","v":1195831.9847815933},{"$f":"(Y40-Z40)*$W$100/24","v":0},{"$f":"AA95*AB27","v":1233440.6612861955},{"$f":"(AA40-AB40)*$AB$100/24","v":7770676.1661030306},{"$f":"(AB40-AC40)*$AB$100/24","v":7770676.1661030306},{"$f":"(AC40-AD40)*$AB$100/24","v":2220193.1903151516},{"$f":"(AD40-AE40)*$AB$100/24","v":0},{"$f":"(AE40-AF40)*$AB$100/24","v":0}]
["Annual repayment coming from PAYG battery users [NGN]",null,null,null,null,null,{"$f":"G96","v":0},{"$f":"(G48-H48)*$H$101/24","v":0},{"$f":"(H48-I48)*$H$101/24","v":0},{"$f":"(I48-J48)*$H$101/24","v":0},{"$f":"(J48-K48)*$H$101/24","v":0},{"$f":"L96*M32","v":390128.31974680017},{"$f":"(L48-M48)*$M$101/24","v":2511508.4301817534},{"$f":"(M48-N48)*$M$101/24","v":2511508.4301817534},{"$f":"(N48-O48)*$M$101/24","v":594830.94399041531},{"$f":"(O48-P48)*$M$101/24","v":0},{"$f":"Q96*R32","v":547831.88424764364},{"$f":"(Q48-R48)*$R$101/24","v":3523654.6794808437},{"$f":"(R48-S48)*$R$101/24","v":3523654.6794808437},{"$f":"(S48-T48)*$R$101/24","v":841469.77420438046},{"$f":"(T48-U48)*$R$101/24","v":0},{"$f":"V96*W32","v":808419.07601811958},{"$f":"(V48-W48)*$W$101/24","v":5221436.1498111496},{"$f":"(W48-X48)*$W$101/24","v":5221436.1498111496},{"$f":"(X48-Y48)*$W$101/24","v":1198362.3950386243},{"$f":"(Y48-Z48)*$W$101/24","v":0},{"$f":"AA96*AB32","v":1201571.3260368188},{"$f":"(AA48-AB48)*$AB$101/24","v":7773622.2264554864},{"$f":"(AB48-AC48)*$AB$101/24","v":7773622.2264554864},{"$f":"(AC48-AD48)*$AB$101/24","v":1755382.6420192167},{"$f":"(AD48-AE48)*$AB$101/24","v":0},{"$f":"(AE48-AF48)*$AB$101/24","v":0}]
[]
["Annual repayment coming from all the users [NGN]",null,null,null,null,null,{"$f":"SUM(G103:G104)","v":931093.32},6008187.0837735841,6008187.0837735841,1391369.6404528299,0,686175.93785986025,4406213.1861053379,4406213.1861053379,1068507.1329713115,0,1062782.6504618949,6860535.644549191,6860535.644549191,1582998.8775529023,0,1543097.4124630555,9913204.1798238903,9913204.1798238903,2394194.3798202174,0,2435011.9873230141,15544298.392558517,15544298.392558517,3975575.8323343685,0,0]
[]
["TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"G106","v":931093.32},6008187.0837735841,6008187.0837735841,1391369.6404528299,0,686175.93785986025,4406213.1861053379,4406213.1861053379,1068507.1329713115,0,1062782.6504618949,6860535.644549191,6860535.644549191,1582998.8775529023,0,1543097.4124630555,9913204.1798238903,9913204.1798238903,2394194.3798202174,0,2435011.9873230141,15544298.392558517,15544298.392558517,3975575.8323343685,0,0]
["TOTAL CapEx [NGN]",null,null,null,null,null,{"$f":"-G87","v":-7266000},0,0,0,0,-2294575.1928454004,0,0,0,0,-3410205.9372465387,0,0,0,0,-4951426.2431864953,0,0,0,0,-7826910.4234091127,0,0,0,0,0]
["TOTAL OpEx [NGN]",null,null,null,null,null,{"$f":"-G68","v":0},{"$f":"-H68","v":-829200},-912120,-303613.20000000007,0,0,-2097270.5424000011,-2306997.5966400015,-820799.64252000069,0,0,-3307955.3839131389,-3638750.9223044533,-1300815.7935833216,0,0,-5227097.0597869251,-3879652.760318228,-1499964.6017745063,0,0,-8421714.7422859538,-5878206.6702818265,{"$f":"-AD68","v":-2223288.0372532494},0,0]
["Corporate tax [NGN]",null,null,null,null,null,{"$f":"IF(G108>(-G110),(-G108-G110)*'Data Indexation & Financing'!$D$36,0)","v":-223462.39679999999},{"$f":"IF(H108>(-H110),(-H108-H110)*'Data Indexation & Financing'!$D$36,0)","v":-1242956.9001056601},{"$f":"IF(I108>(-I110),(-I108-I110)*'Data Indexation & Financing'!$D$36,0)","v":-1223056.10010566},{"$f":"IF(J108>(-J110),(-J108-J110)*'Data Indexation & Financing'!$D$36,0)","v":-261061.54570867919},{"$f":"IF(K108>(-K110),(-K108-K110)*'Data Indexation & Financing'!$D$36,0)","v":0},{"$f":"IF(L108>(-L110),(-L108-L110)*'Data Indexation & Financing'!$D$36,0)","v":-164682.22508636647},{"$f":"IF(M108>(-M110),(-M108-M110)*'Data Indexation & Financing'!$D$36,0)","v":-554146.23448928085},{"$f":"IF(N108>(-N110),(-N108-N110)*'Data Indexation & Financing'!$D$36,0)","v":-503811.7414716807},{"$f":"IF(O108>(-O110),(-O108-O110)*'Data Indexation & Financing'!$D$36,0)","v":-59449.797708314582},{"$f":"IF(P108>(-P110),(-P108-P110)*'Data Indexation & Financing'!$D$36,0)","v":0},{"$f":"IF(Q108>(-Q110),(-Q108-Q110)*'Data Indexation & Financing'!$D$36,0)","v":-255067.83611085478},{"$f":"IF(R108>(-R110),(-R108-R110)*'Data Indexation & Financing'!$D$36,0)","v":-852619.26255265251},{"$f":"IF(S108>(-S110),(-S108-S110)*'Data Indexation & Financing'!$D$36,0)","v":-773228.33333873702},{"$f":"IF(T108>(-T110),(-T108-T110)*'Data Indexation & Financing'!$D$36,0)","v":-67723.940152699361},{"$f":"IF(U108>(-U110),(-U108-U110)*'Data Indexation & Financing'!$D$36,0)","v":0},{"$f":"IF(V108>(-V110),(-V108-V110)*'Data Indexation & Financing'!$D$36,0)","v":-370343.3789911333},{"$f":"IF(W108>(-W110),(-W108-W110)*'Data Indexation & Financing'!$D$36,0)","v":-1124665.7088088717},{"$f":"IF(X108>(-X110),(-X108-X110)*'Data Indexation & Financing'!$D$36,0)","v":-1448052.3406813589},{"$f":"IF(Y108>(-Y110),(-Y108-Y110)*'Data Indexation & Financing'!$D$36,0)","v":-214615.14673097065},{"$f":"IF(Z108>(-Z110),(-Z108-Z110)*'Data Indexation & Financing'!$D$36,0)","v":0},{"$f":"IF(AA108>(-AA110),(-AA108-AA110)*'Data Indexation & Financing'!$D$36,0)","v":-584402.8769575234},{"$f":"IF(AB108>(-AB110),(-AB108-AB110)*'Data Indexation & Financing'!$D$36,0)","v":-1709420.0760654151},{"$f":"IF(AC108>(-AC110),(-AC108-AC110)*'Data Indexation & Financing'!$D$36,0)","v":-2319862.0133464057},{"$f":"IF(AD108>(-AD110),(-AD108-AD110)*'Data Indexation & Financing'!$D$36,0)","v":-420549.07081946853},{"$f":"IF(AE108>(-AE110),(-AE108-AE110)*'Data Indexation & Financing'!$D$36,0)","v":0},{"$f":"IF(AF108>(-AF110),(-AF108-AF110)*'Data Indexation & Financing'!$D$36,0)","v":0}]
["SHS1 Net Cash Flow [NGN]",null,null,null,null,null,{"$f":"SUM(G108:G111)","v":-6558369.0767999999},{"$f":"SUM(H108:H111)","v":3936030.1836679243},3873010.9836679241,826694.89474415081,0,-1773081.4800719067,1754796.4092160561,1595403.8479936556,188257.69274299618,0,-2602491.1228954988,2699960.9980833996,2448556.3889060006,214459.14381688135,0,-3778672.2097145729,3561441.4112280933,4585499.0788243031,679614.63131474052,0,-5976301.3130436223,5413163.5742071476,7346229.7089302856,1331738.7242616506,0,0]
[]
[]
["SHS1 Performance - KPIs"]
[]
["WACC",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data Indexation & Financing'!D54)","v":0.11270000000000001}]
[null,null,"Net Cash flow [NGN]",null,null,null,{"$f":"G112","v":-6558369.0767999999},3936030.1836679243,3873010.9836679241,826694.89474415081,0,-1773081.4800719067,1754796.4092160561,1595403.8479936556,188257.69274299618,0,-2602491.1228954988,2699960.9980833996,2448556.3889060006,214459.14381688135,0,-3778672.2097145729,3561441.4112280933,4585499.0788243031,679614.63131474052,0,-5976301.3130436223,5413163.5742071476,7346229.7089302856,1331738.7242616506,0,0]
[null,null,"Present Value [NGN]",null,null,null,{"$f":"G118/((1+$F$117)^G8)","v":-6558369.0767999999},3537368.7280200631,3128185.8883031481,600082.5410860962,0,-1039532.9348546289,924609.19647127599,755481.82169579295,80117.61775534405,0,-894557.73712266097,834062.35915876075,679787.31057527359,53509.318919792691,0,-761496.47774744523,645024.77427707741,746378.48793585261,99416.19456710793,0,-706107.33776692057,574792.7765881673,701046.08300870494,114214.96295098611,0,0]
[null,null,"Cummulated Cash flow [NGN]",null,null,null,{"$f":"G118","v":-6558369.0767999999},{"$f":"G120+H118","v":-2622338.8931320757},{"$f":"H120+I118","v":1250672.0905358484},2077366.9852799992,2077366.9852799992,304285.50520809251,2059081.9144241486,3654485.7624178044,3842743.4551608008,3842743.4551608008,1240252.3322653021,3940213.3303487017,6388769.7192547023,6603228.8630715832,6603228.8630715832,2824556.6533570103,6385998.0645851037,10971497.143409407,11651111.774724148,11651111.774724148,5674810.4616805259,11087974.035887673,18434203.744817957,19765942.469079606,19765942.469079606,19765942.469079606]
[null,null,"Discounted Cummulated Cash flow [NGN]",null,null,null,{"$f":"G119","v":-6558369.0767999999},{"$f":"H119+G121","v":-3021000.3487799368},107185.53952321131,707268.08060930751,707268.08060930751,-332264.85424532136,592344.34222595464,1347826.1639217476,1427943.7816770917,1427943.7816770917,533386.04455443076,1367448.4037131914,2047235.714288465,2100745.0332082575,2100745.0332082575,1339248.5554608123,1984273.3297378896,2730651.8176737423,2830068.0122408504,2830068.0122408504,2123960.6744739297,2698753.4510620972,3399799.5340708019,3514014.4970217878,3514014.4970217878,3514014.4970217878]
[]
["IRR",null,null,null,null,{"$f":"IRR(G118:AF118)","v":0.24969861509683322}]
["NPV  [NGN]",null,null,null,null,{"$f":"SUM(G119:AF119)","v":3514014.4970217878}]
[null,null,null,null,"NPV of Total Cost [NGN]",{"$f":"SUM(G129:AF129)","v":-26561691.633258309}]
[null,null,null,null,"NPV of Total Output [kWh]",{"$f":"SUM(G131:AF131)","v":978504.11126809311}]
["LCOE [NGN/kWh]",null,null,null,null,{"$f":"ABS(F125)/F126","v":27.145201872310651}]
[null,null,"Discount Factor ",null,null,null,{"$f":"1/((1+$F$117)^G8)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,null,"Present Value for Cost ",null,null,null,{"$f":"G128*(G109+G110+G111)","v":-7489462.3968000002},-1862278.1523372519,-1724556.8818571053,-409886.9588360996,0,-1441828.3141291109,-1397042.0287589154,-1331020.5825732748,-374611.45493716595,0,-1259869.4319393784,-1285269.9381771567,-1224888.0712310688,-341461.91094289254,0,-1072469.0043907587,-1150389.3713254328,-867186.84468076483,-250814.19090181726,0,-993806.99374754296,-1075767.0689975715,-782336.54086631851,-226745.49582868454,0,0]
[null,null,"Output per year ",null,null,null,{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!G24*'14. Default data'!$F$21,'Data SHS1 25 years'!G24*365*'14. Default data'!$X$15)","v":0},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!H24*'14. Default data'!$F$21,'Data SHS1 25 years'!H24*365*'14. Default data'!$X$15)","v":132052.24745867768},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!I24*'14. Default data'!$F$21,'Data SHS1 25 years'!I24*365*'14. Default data'!$X$15)","v":132052.24745867768},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!J24*'14. Default data'!$F$21,'Data SHS1 25 years'!J24*365*'14. Default data'!$X$15)","v":132052.24745867768},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!K24*'14. Default data'!$F$21,'Data SHS1 25 years'!K24*365*'14. Default data'!$X$15)","v":132052.24745867768},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!L24*'14. Default data'!$F$21,'Data SHS1 25 years'!L24*365*'14. Default data'!$X$15)","v":132052.24745867768},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!M24*'14. Default data'!$F$21,'Data SHS1 25 years'!M24*365*'14. Default data'!$X$15)","v":117102.93642561982},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!N24*'14. Default data'!$F$21,'Data SHS1 25 years'!N24*365*'14. Default data'!$X$15)","v":117102.93642561982},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!O24*'14. Default data'!$F$21,'Data SHS1 25 years'!O24*365*'14. Default data'!$X$15)","v":117102.93642561982},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!P24*'14. Default data'!$F$21,'Data SHS1 25 years'!P24*365*'14. Default data'!$X$15)","v":117102.93642561982},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!Q24*'14. Default data'!$F$21,'Data SHS1 25 years'!Q24*365*'14. Default data'!$X$15)","v":117102.93642561982},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!R24*'14. Default data'!$F$21,'Data SHS1 25 years'!R24*365*'14. Default data'!$X$15)","v":105890.95315082643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!S24*'14. Default data'!$F$21,'Data SHS1 25 years'!S24*365*'14. Default data'!$X$15)","v":105890.95315082643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!T24*'14. Default data'!$F$21,'Data SHS1 25 years'!T24*365*'14. Default data'!$X$15)","v":105890.95315082643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!U24*'14. Default data'!$F$21,'Data SHS1 25 years'!U24*365*'14. Default data'!$X$15)","v":105890.95315082643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!V24*'14. Default data'!$F$21,'Data SHS1 25 years'!V24*365*'14. Default data'!$X$15)","v":105890.95315082643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!W24*'14. Default data'!$F$21,'Data SHS1 25 years'!W24*365*'14. Default data'!$X$15)","v":95733.977976212744},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!X24*'14. Default data'!$F$21,'Data SHS1 25 years'!X24*365*'14. Default data'!$X$15)","v":95733.977976212744},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!Y24*'14. Default data'!$F$21,'Data SHS1 25 years'!Y24*365*'14. Default data'!$X$15)","v":95733.977976212744},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!Z24*'14. Default data'!$F$21,'Data SHS1 25 years'!Z24*365*'14. Default data'!$X$15)","v":95733.977976212744},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AA24*'14. Default data'!$F$21,'Data SHS1 25 years'!AA24*365*'14. Default data'!$X$15)","v":95733.977976212744},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AB24*'14. Default data'!$F$21,'Data SHS1 25 years'!AB24*365*'14. Default data'!$X$15)","v":85956.400406006054},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AC24*'14. Default data'!$F$21,'Data SHS1 25 years'!AC24*365*'14. Default data'!$X$15)","v":85956.400406006054},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AD24*'14. Default data'!$F$21,'Data SHS1 25 years'!AD24*365*'14. Default data'!$X$15)","v":85956.400406006054},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AE24*'14. Default data'!$F$21,'Data SHS1 25 years'!AE24*365*'14. Default data'!$X$15)","v":85956.400406006054},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS1 25 years'!AF24*'14. Default data'!$F$21,'Data SHS1 25 years'!AF24*365*'14. Default data'!$X$15)","v":85956.400406006054}]
[null,null,"Present Value for Output ",null,null,null,{"$f":"G130*G128","v":0},{"$f":"H130*H128","v":118677.31415357032},106657.06313792603,95854.285196302706,86145.668370902044,77420.390375574774,61702.0022290165,55452.50492407343,49835.988967442645,44788.342740579348,40251.94818062312,32711.457040024987,29398.271807337987,26420.663078402078,23744.64193259825,21339.66202264604,17338.706552934636,15582.552847069865,14004.271454183394,12585.846548201125,11311.087038915364,9127.2168996166038,8202.7652553398057,7371.9468458163083,6625.2780136751207,5954.2356553205009]
[]
[null,null,null,null,"Total Cost [NGN]",{"$f":"SUM(G109:AF109)+SUM(G110:AF110)+SUM(G111:AF111)","v":-82769741.675780892}]
[null,null,null,null,"Total revenue [NGN]",{"$f":"SUM(G108:AF108)","v":102535684.14486049}]
[null,null,null,null,"ROI",{"$f":"(F134-ABS(F133))/ABS(F133)","v":0.23880638103843782}]
[]
[null,null,null,null,"Breakeven point ",{"$f":"INDEX(G7:AF7, MAX(IF(G112:AF112<0,COLUMN(G112:AF112)-MIN(COLUMN(G112:AF112))+1)))","v":2043}]
[null,null,null,null,"Number of years needed to reach the breakeven point ",{"$f":"F137-G7","v":20}]
[null,null,null,null,"Last negative cash flow ",{"$f":"INDEX(G112:AF112, MATCH(F137, G7:AF7, 0))","v":-5976301.3130436223}]
[null,null,null,null,"Cash flow (IN) Next year ",{"$f":"INDEX(G108:AF108, MATCH(F137+1, G7:AF7, 0))","v":15544298.392558517}]
[null,null,null,null,"Fraction year value ",{"$f":"ABS(F139/F140)","v":0.38446902922969117}]
[null,null,null,null,"Payback period (years) ",{"$f":"F138+F141","v":20.384469029229692}]
[null,null,null,null,"Payback period (month) ",{"$f":"ROUND(F142*12,0)","v":245}]
[]
[]
["Graphs Construction "]
[]
["Cash Flow Distribution "]
[]
[null,null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G8","v":0},{"$f":"'Data SHS2 25 years'!H8","v":1},{"$f":"'Data SHS2 25 years'!I8","v":2},{"$f":"'Data SHS2 25 years'!J8","v":3},{"$f":"'Data SHS2 25 years'!K8","v":4},{"$f":"'Data SHS2 25 years'!L8","v":5},{"$f":"'Data SHS2 25 years'!M8","v":6},{"$f":"'Data SHS2 25 years'!N8","v":7},{"$f":"'Data SHS2 25 years'!O8","v":8},{"$f":"'Data SHS2 25 years'!P8","v":9},{"$f":"'Data SHS2 25 years'!Q8","v":10},{"$f":"'Data SHS2 25 years'!R8","v":11},{"$f":"'Data SHS2 25 years'!S8","v":12},{"$f":"'Data SHS2 25 years'!T8","v":13},{"$f":"'Data SHS2 25 years'!U8","v":14},{"$f":"'Data SHS2 25 years'!V8","v":15},{"$f":"'Data SHS2 25 years'!W8","v":16},{"$f":"'Data SHS2 25 years'!X8","v":17},{"$f":"'Data SHS2 25 years'!Y8","v":18},{"$f":"'Data SHS2 25 years'!Z8","v":19},{"$f":"'Data SHS2 25 years'!AA8","v":20},{"$f":"'Data SHS2 25 years'!AB8","v":21},{"$f":"'Data SHS2 25 years'!AC8","v":22},{"$f":"'Data SHS2 25 years'!AD8","v":23},{"$f":"'Data SHS2 25 years'!AE8","v":24},{"$f":"'Data SHS2 25 years'!AF8","v":25}]
[null,null,null,null,null,{"$f":"'Data SHS1 25 years'!A108","v":"TOTAL Revenue [NGN]"},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!G108,NA())","v":931093.32},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!H108,NA())","v":6008187.0837735841},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!I108,NA())","v":6008187.0837735841},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!J108,NA())","v":1391369.6404528299},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!K108,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!L108,NA())","v":686175.93785986025},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!M108,NA())","v":4406213.1861053379},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!N108,NA())","v":4406213.1861053379},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!O108,NA())","v":1068507.1329713115},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!P108,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!Q108,NA())","v":1062782.6504618949},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!R108,NA())","v":6860535.644549191},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!S108,NA())","v":6860535.644549191},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!T108,NA())","v":1582998.8775529023},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!U108,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!V108,NA())","v":1543097.4124630555},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!W108,NA())","v":9913204.1798238903},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!X108,NA())","v":9913204.1798238903},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!Y108,NA())","v":2394194.3798202174},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!Z108,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AA108,NA())","v":2435011.9873230141},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AB108,NA())","v":15544298.392558517},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AC108,NA())","v":15544298.392558517},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AD108,NA())","v":3975575.8323343685},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AE108,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG151,'Data SHS1 25 years'!AF108,NA())","v":0},{"$f":"'7. SHS1 25 years '!R71","v":true}]
[null,null,null,null,null,{"$f":"'Data SHS1 25 years'!A109","v":"TOTAL CapEx [NGN]"},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!G109,NA())","v":-7266000},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!H109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!I109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!J109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!K109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!L109,NA())","v":-2294575.1928454004},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!M109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!N109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!O109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!P109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!Q109,NA())","v":-3410205.9372465387},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!R109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!S109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!T109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!U109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!V109,NA())","v":-4951426.2431864953},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!W109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!X109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!Y109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!Z109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AA109,NA())","v":-7826910.4234091127},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AB109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AC109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AD109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AE109,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG152,'Data SHS1 25 years'!AF109,NA())","v":0},{"$f":"'7. SHS1 25 years '!R74","v":true}]
[null,null,null,null,null,{"$f":"'Data SHS1 25 years'!A110","v":"TOTAL OpEx [NGN]"},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!G110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!H110,NA())","v":-829200},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!I110,NA())","v":-912120},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!J110,NA())","v":-303613.20000000007},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!K110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!L110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!M110,NA())","v":-2097270.5424000011},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!N110,NA())","v":-2306997.5966400015},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!O110,NA())","v":-820799.64252000069},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!P110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!Q110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!R110,NA())","v":-3307955.3839131389},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!S110,NA())","v":-3638750.9223044533},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!T110,NA())","v":-1300815.7935833216},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!U110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!V110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!W110,NA())","v":-5227097.0597869251},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!X110,NA())","v":-3879652.760318228},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!Y110,NA())","v":-1499964.6017745063},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!Z110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AA110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AB110,NA())","v":-8421714.7422859538},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AC110,NA())","v":-5878206.6702818265},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AD110,NA())","v":-2223288.0372532494},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AE110,NA())","v":0},{"$f":"IF('Data SHS1 25 years'!$AG153,'Data SHS1 25 years'!AF110,NA())","v":0},{"$f":"'7. SHS1 25 years '!R77","v":true}]
[]
[]
["OpEx and CapEx "]
[]
[null,"CapEx "]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"SUM(G74:AF74)","v":14231761.954431675}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"SUM(G75:AF75)","v":3543980.1273450796}]
[null,"Shipping costs [NGN]",null,null,null,null,{"$f":"SUM(G76:AF76)","v":4277925.6859687278}]
[null,"Other costs [NGN]",null,null,null,null,{"$f":"SUM(G77:AF77)","v":805450.02894206345}]
[null,"Battery costs [NGN]",null,null,null,null,{"$f":"SUM(G83:AF83)","v":2890000}]
[]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"G74","v":6360000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"G75","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,636000]
[null,"Other costs [NGN]",null,null,null,null,50000]
[null,"Battery costs [NGN]",null,null,null,null,{"$f":"G85","v":0}]
[]
[null,"OpEx"]
[]
[null,"25 YEARS"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"F45","v":12538768.626114121}]
[null,"Total PAYG costs - Battery users [NGN]",null,null,null,null,{"$f":"F53","v":23288793.794040158}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"F63","v":3519172.2664536643}]
[]
[]
[null,"1 YEAR"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"H44","v":763200}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"H62","v":66000}]

{"sheet":"7. SHS1 25 years ","index":14,"n_rows":148,"n_cols":33,"rows_kept":148,"cut":false,"hidden":false,"merged":[[155,1,155,6],[128,1,128,5],[129,1,129,5],[130,1,130,5],[131,1,131,5],[132,1,132,5],[145,1,145,6],[146,1,146,6],[147,1,147,6],[139,2,139,6],[140,2,140,6],[6,2,20,19],[22,1,22,5],[134,1,134,5],[138,2,138,6],[144,1,144,6],[137,2,137,6],[136,2,136,6],[61,1,61,5]]}
[]
[null,null,null,null,null,null,null,null,"Solar Home System 1 over 25 of use "]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"Solar Home System 1 directly refers to the fosera product: fosera SPARK. It is a package that includes a solar panel, lamps, USB outlets for phone charging, and optionally a radio. This system also includes the Open PAYGO feature. This system reaches 10Wp.\nAs for the mini-grid, this sheet is the financial forecasting for small-sized solar home systems (SHS1). It utilizes the number of user data, which comes from the default data or the Command Control sheet. There is even a \"full\" manual option: the end user can enter the number of users over the 25 years instead of using the user increase rate automatically.\nThe end-user has to enter the OPEX and CAPEX at the beginning of the project. The inflation of the prices is calculated automatically for 25 years. For the revenue section, profit comes from the interest rates of loans the company chooses for its SHS customers.\nImportant assumptions to have in mind:\n- At the end of the 5 years, users of SHS contracts have two options. They can choose to keep their current SHS and simply change the batteries, which allows them to remain engaged with the system and continue making payments. Alternatively, they can opt to keep their SHS without changing the batteries, which removes them from the process entirely. It's important to note that after 5 years, the system belongs to the users regardless of which option they choose.\n- 1 user (1 household) = 1 SHS\nBased on these assumptions, the SHS1 25 years sheet is divided into 5 cycles of 5 years for the whole 25 years. At the beginning of a new cycle, new SHS are installed according to the new number of users from the corresponding cycle.\nThe results of this sheet are relevant graphs and KPI calculations.\nAs for the mini-grid, the detailed results for SHS1 over the 25 years are displayed in this sheet. However, the most important results are synthesized in the Simulation Results Table."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Diagrams"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graphs"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table results "]
[]
[null,null,"To see the detailed results (Total Revenue, Total CAPEX & OPEX, Corporate tax, Net cash Flow for mini-grid), click on the + on the left. "]
[]
[null,"TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G108","v":931093.32},{"$f":"'Data SHS1 25 years'!H108","v":6008187.0837735841},{"$f":"'Data SHS1 25 years'!I108","v":6008187.0837735841},{"$f":"'Data SHS1 25 years'!J108","v":1391369.6404528299},{"$f":"'Data SHS1 25 years'!K108","v":0},{"$f":"'Data SHS1 25 years'!L108","v":686175.93785986025},{"$f":"'Data SHS1 25 years'!M108","v":4406213.1861053379},{"$f":"'Data SHS1 25 years'!N108","v":4406213.1861053379},{"$f":"'Data SHS1 25 years'!O108","v":1068507.1329713115},{"$f":"'Data SHS1 25 years'!P108","v":0},{"$f":"'Data SHS1 25 years'!Q108","v":1062782.6504618949},{"$f":"'Data SHS1 25 years'!R108","v":6860535.644549191},{"$f":"'Data SHS1 25 years'!S108","v":6860535.644549191},{"$f":"'Data SHS1 25 years'!T108","v":1582998.8775529023},{"$f":"'Data SHS1 25 years'!U108","v":0},{"$f":"'Data SHS1 25 years'!V108","v":1543097.4124630555},{"$f":"'Data SHS1 25 years'!W108","v":9913204.1798238903},{"$f":"'Data SHS1 25 years'!X108","v":9913204.1798238903},{"$f":"'Data SHS1 25 years'!Y108","v":2394194.3798202174},{"$f":"'Data SHS1 25 years'!Z108","v":0},{"$f":"'Data SHS1 25 years'!AA108","v":2435011.9873230141},{"$f":"'Data SHS1 25 years'!AB108","v":15544298.392558517},{"$f":"'Data SHS1 25 years'!AC108","v":15544298.392558517},{"$f":"'Data SHS1 25 years'!AD108","v":3975575.8323343685},{"$f":"'Data SHS1 25 years'!AE108","v":0},{"$f":"'Data SHS1 25 years'!AF108","v":0}]
[null,"TOTAL CapEx [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G109","v":-7266000},{"$f":"'Data SHS1 25 years'!H109","v":0},{"$f":"'Data SHS1 25 years'!I109","v":0},{"$f":"'Data SHS1 25 years'!J109","v":0},{"$f":"'Data SHS1 25 years'!K109","v":0},{"$f":"'Data SHS1 25 years'!L109","v":-2294575.1928454004},{"$f":"'Data SHS1 25 years'!M109","v":0},{"$f":"'Data SHS1 25 years'!N109","v":0},{"$f":"'Data SHS1 25 years'!O109","v":0},{"$f":"'Data SHS1 25 years'!P109","v":0},{"$f":"'Data SHS1 25 years'!Q109","v":-3410205.9372465387},{"$f":"'Data SHS1 25 years'!R109","v":0},{"$f":"'Data SHS1 25 years'!S109","v":0},{"$f":"'Data SHS1 25 years'!T109","v":0},{"$f":"'Data SHS1 25 years'!U109","v":0},{"$f":"'Data SHS1 25 years'!V109","v":-4951426.2431864953},{"$f":"'Data SHS1 25 years'!W109","v":0},{"$f":"'Data SHS1 25 years'!X109","v":0},{"$f":"'Data SHS1 25 years'!Y109","v":0},{"$f":"'Data SHS1 25 years'!Z109","v":0},{"$f":"'Data SHS1 25 years'!AA109","v":-7826910.4234091127},{"$f":"'Data SHS1 25 years'!AB109","v":0},{"$f":"'Data SHS1 25 years'!AC109","v":0},{"$f":"'Data SHS1 25 years'!AD109","v":0},{"$f":"'Data SHS1 25 years'!AE109","v":0},{"$f":"'Data SHS1 25 years'!AF109","v":0}]
[null,"TOTAL OpEx [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G110","v":0},{"$f":"'Data SHS1 25 years'!H110","v":-829200},{"$f":"'Data SHS1 25 years'!I110","v":-912120},{"$f":"'Data SHS1 25 years'!J110","v":-303613.20000000007},{"$f":"'Data SHS1 25 years'!K110","v":0},{"$f":"'Data SHS1 25 years'!L110","v":0},{"$f":"'Data SHS1 25 years'!M110","v":-2097270.5424000011},{"$f":"'Data SHS1 25 years'!N110","v":-2306997.5966400015},{"$f":"'Data SHS1 25 years'!O110","v":-820799.64252000069},{"$f":"'Data SHS1 25 years'!P110","v":0},{"$f":"'Data SHS1 25 years'!Q110","v":0},{"$f":"'Data SHS1 25 years'!R110","v":-3307955.3839131389},{"$f":"'Data SHS1 25 years'!S110","v":-3638750.9223044533},{"$f":"'Data SHS1 25 years'!T110","v":-1300815.7935833216},{"$f":"'Data SHS1 25 years'!U110","v":0},{"$f":"'Data SHS1 25 years'!V110","v":0},{"$f":"'Data SHS1 25 years'!W110","v":-5227097.0597869251},{"$f":"'Data SHS1 25 years'!X110","v":-3879652.760318228},{"$f":"'Data SHS1 25 years'!Y110","v":-1499964.6017745063},{"$f":"'Data SHS1 25 years'!Z110","v":0},{"$f":"'Data SHS1 25 years'!AA110","v":0},{"$f":"'Data SHS1 25 years'!AB110","v":-8421714.7422859538},{"$f":"'Data SHS1 25 years'!AC110","v":-5878206.6702818265},{"$f":"'Data SHS1 25 years'!AD110","v":-2223288.0372532494},{"$f":"'Data SHS1 25 years'!AE110","v":0},{"$f":"'Data SHS1 25 years'!AF110","v":0}]
[null,"Corporate tax [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G111","v":-223462.39679999999},{"$f":"'Data SHS1 25 years'!H111","v":-1242956.9001056601},{"$f":"'Data SHS1 25 years'!I111","v":-1223056.10010566},{"$f":"'Data SHS1 25 years'!J111","v":-261061.54570867919},{"$f":"'Data SHS1 25 years'!K111","v":0},{"$f":"'Data SHS1 25 years'!L111","v":-164682.22508636647},{"$f":"'Data SHS1 25 years'!M111","v":-554146.23448928085},{"$f":"'Data SHS1 25 years'!N111","v":-503811.7414716807},{"$f":"'Data SHS1 25 years'!O111","v":-59449.797708314582},{"$f":"'Data SHS1 25 years'!P111","v":0},{"$f":"'Data SHS1 25 years'!Q111","v":-255067.83611085478},{"$f":"'Data SHS1 25 years'!R111","v":-852619.26255265251},{"$f":"'Data SHS1 25 years'!S111","v":-773228.33333873702},{"$f":"'Data SHS1 25 years'!T111","v":-67723.940152699361},{"$f":"'Data SHS1 25 years'!U111","v":0},{"$f":"'Data SHS1 25 years'!V111","v":-370343.3789911333},{"$f":"'Data SHS1 25 years'!W111","v":-1124665.7088088717},{"$f":"'Data SHS1 25 years'!X111","v":-1448052.3406813589},{"$f":"'Data SHS1 25 years'!Y111","v":-214615.14673097065},{"$f":"'Data SHS1 25 years'!Z111","v":0},{"$f":"'Data SHS1 25 years'!AA111","v":-584402.8769575234},{"$f":"'Data SHS1 25 years'!AB111","v":-1709420.0760654151},{"$f":"'Data SHS1 25 years'!AC111","v":-2319862.0133464057},{"$f":"'Data SHS1 25 years'!AD111","v":-420549.07081946853},{"$f":"'Data SHS1 25 years'!AE111","v":0},{"$f":"'Data SHS1 25 years'!AF111","v":0}]
[null,"SHS1 Net Cash Flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G112","v":-6558369.0767999999},{"$f":"'Data SHS1 25 years'!H112","v":3936030.1836679243},{"$f":"'Data SHS1 25 years'!I112","v":3873010.9836679241},{"$f":"'Data SHS1 25 years'!J112","v":826694.89474415081},{"$f":"'Data SHS1 25 years'!K112","v":0},{"$f":"'Data SHS1 25 years'!L112","v":-1773081.4800719067},{"$f":"'Data SHS1 25 years'!M112","v":1754796.4092160561},{"$f":"'Data SHS1 25 years'!N112","v":1595403.8479936556},{"$f":"'Data SHS1 25 years'!O112","v":188257.69274299618},{"$f":"'Data SHS1 25 years'!P112","v":0},{"$f":"'Data SHS1 25 years'!Q112","v":-2602491.1228954988},{"$f":"'Data SHS1 25 years'!R112","v":2699960.9980833996},{"$f":"'Data SHS1 25 years'!S112","v":2448556.3889060006},{"$f":"'Data SHS1 25 years'!T112","v":214459.14381688135},{"$f":"'Data SHS1 25 years'!U112","v":0},{"$f":"'Data SHS1 25 years'!V112","v":-3778672.2097145729},{"$f":"'Data SHS1 25 years'!W112","v":3561441.4112280933},{"$f":"'Data SHS1 25 years'!X112","v":4585499.0788243031},{"$f":"'Data SHS1 25 years'!Y112","v":679614.63131474052},{"$f":"'Data SHS1 25 years'!Z112","v":0},{"$f":"'Data SHS1 25 years'!AA112","v":-5976301.3130436223},{"$f":"'Data SHS1 25 years'!AB112","v":5413163.5742071476},{"$f":"'Data SHS1 25 years'!AC112","v":7346229.7089302856},{"$f":"'Data SHS1 25 years'!AD112","v":1331738.7242616506},{"$f":"'Data SHS1 25 years'!AE112","v":0},{"$f":"'Data SHS1 25 years'!AF112","v":0}]
[]
[null,"SHS1 Performance - KPIs"]
[]
[null,null,"NPV [NGN]",null,null,null,null,{"$f":"'Data SHS1 25 years'!F124","v":3514014.4970217878}]
[null,null,"Project IRR",null,null,null,null,{"$f":"'Data SHS1 25 years'!F123","v":0.24969861509683322}]
[null,null,"WACC",null,null,null,null,{"$f":"'Data SHS1 25 years'!F117","v":0.11270000000000001}]
[null,null,"LCOE ",null,null,null,null,{"$f":"'Data SHS1 25 years'!F127","v":27.145201872310651}]
[null,null,"ROI",null,null,null,null,{"$f":"'Data SHS1 25 years'!F135","v":0.23880638103843782}]
[]
[null,null,null,"To see the detailed results (Net cash Flow, Discounted Cash Flow, Cummulated Cash Flow, Project Net CashFlow + Remaining Value of Assets), click on the + on the left. "]
[null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,"Net Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G118","v":-6558369.0767999999},{"$f":"'Data SHS1 25 years'!H118","v":3936030.1836679243},{"$f":"'Data SHS1 25 years'!I118","v":3873010.9836679241},{"$f":"'Data SHS1 25 years'!J118","v":826694.89474415081},{"$f":"'Data SHS1 25 years'!K118","v":0},{"$f":"'Data SHS1 25 years'!L118","v":-1773081.4800719067},{"$f":"'Data SHS1 25 years'!M118","v":1754796.4092160561},{"$f":"'Data SHS1 25 years'!N118","v":1595403.8479936556},{"$f":"'Data SHS1 25 years'!O118","v":188257.69274299618},{"$f":"'Data SHS1 25 years'!P118","v":0},{"$f":"'Data SHS1 25 years'!Q118","v":-2602491.1228954988},{"$f":"'Data SHS1 25 years'!R118","v":2699960.9980833996},{"$f":"'Data SHS1 25 years'!S118","v":2448556.3889060006},{"$f":"'Data SHS1 25 years'!T118","v":214459.14381688135},{"$f":"'Data SHS1 25 years'!U118","v":0},{"$f":"'Data SHS1 25 years'!V118","v":-3778672.2097145729},{"$f":"'Data SHS1 25 years'!W118","v":3561441.4112280933},{"$f":"'Data SHS1 25 years'!X118","v":4585499.0788243031},{"$f":"'Data SHS1 25 years'!Y118","v":679614.63131474052},{"$f":"'Data SHS1 25 years'!Z118","v":0},{"$f":"'Data SHS1 25 years'!AA118","v":-5976301.3130436223},{"$f":"'Data SHS1 25 years'!AB118","v":5413163.5742071476},{"$f":"'Data SHS1 25 years'!AC118","v":7346229.7089302856},{"$f":"'Data SHS1 25 years'!AD118","v":1331738.7242616506},{"$f":"'Data SHS1 25 years'!AE118","v":0},{"$f":"'Data SHS1 25 years'!AF118","v":0}]
[null,"Discounted Net Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G119","v":-6558369.0767999999},{"$f":"'Data SHS1 25 years'!H119","v":3537368.7280200631},{"$f":"'Data SHS1 25 years'!I119","v":3128185.8883031481},{"$f":"'Data SHS1 25 years'!J119","v":600082.5410860962},{"$f":"'Data SHS1 25 years'!K119","v":0},{"$f":"'Data SHS1 25 years'!L119","v":-1039532.9348546289},{"$f":"'Data SHS1 25 years'!M119","v":924609.19647127599},{"$f":"'Data SHS1 25 years'!N119","v":755481.82169579295},{"$f":"'Data SHS1 25 years'!O119","v":80117.61775534405},{"$f":"'Data SHS1 25 years'!P119","v":0},{"$f":"'Data SHS1 25 years'!Q119","v":-894557.73712266097},{"$f":"'Data SHS1 25 years'!R119","v":834062.35915876075},{"$f":"'Data SHS1 25 years'!S119","v":679787.31057527359},{"$f":"'Data SHS1 25 years'!T119","v":53509.318919792691},{"$f":"'Data SHS1 25 years'!U119","v":0},{"$f":"'Data SHS1 25 years'!V119","v":-761496.47774744523},{"$f":"'Data SHS1 25 years'!W119","v":645024.77427707741},{"$f":"'Data SHS1 25 years'!X119","v":746378.48793585261},{"$f":"'Data SHS1 25 years'!Y119","v":99416.19456710793},{"$f":"'Data SHS1 25 years'!Z119","v":0},{"$f":"'Data SHS1 25 years'!AA119","v":-706107.33776692057},{"$f":"'Data SHS1 25 years'!AB119","v":574792.7765881673},{"$f":"'Data SHS1 25 years'!AC119","v":701046.08300870494},{"$f":"'Data SHS1 25 years'!AD119","v":114214.96295098611},{"$f":"'Data SHS1 25 years'!AE119","v":0},{"$f":"'Data SHS1 25 years'!AF119","v":0}]
[null,"Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G120","v":-6558369.0767999999},{"$f":"'Data SHS1 25 years'!H120","v":-2622338.8931320757},{"$f":"'Data SHS1 25 years'!I120","v":1250672.0905358484},{"$f":"'Data SHS1 25 years'!J120","v":2077366.9852799992},{"$f":"'Data SHS1 25 years'!K120","v":2077366.9852799992},{"$f":"'Data SHS1 25 years'!L120","v":304285.50520809251},{"$f":"'Data SHS1 25 years'!M120","v":2059081.9144241486},{"$f":"'Data SHS1 25 years'!N120","v":3654485.7624178044},{"$f":"'Data SHS1 25 years'!O120","v":3842743.4551608008},{"$f":"'Data SHS1 25 years'!P120","v":3842743.4551608008},{"$f":"'Data SHS1 25 years'!Q120","v":1240252.3322653021},{"$f":"'Data SHS1 25 years'!R120","v":3940213.3303487017},{"$f":"'Data SHS1 25 years'!S120","v":6388769.7192547023},{"$f":"'Data SHS1 25 years'!T120","v":6603228.8630715832},{"$f":"'Data SHS1 25 years'!U120","v":6603228.8630715832},{"$f":"'Data SHS1 25 years'!V120","v":2824556.6533570103},{"$f":"'Data SHS1 25 years'!W120","v":6385998.0645851037},{"$f":"'Data SHS1 25 years'!X120","v":10971497.143409407},{"$f":"'Data SHS1 25 years'!Y120","v":11651111.774724148},{"$f":"'Data SHS1 25 years'!Z120","v":11651111.774724148},{"$f":"'Data SHS1 25 years'!AA120","v":5674810.4616805259},{"$f":"'Data SHS1 25 years'!AB120","v":11087974.035887673},{"$f":"'Data SHS1 25 years'!AC120","v":18434203.744817957},{"$f":"'Data SHS1 25 years'!AD120","v":19765942.469079606},{"$f":"'Data SHS1 25 years'!AE120","v":19765942.469079606},{"$f":"'Data SHS1 25 years'!AF120","v":19765942.469079606}]
[null,"Discounted Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 25 years'!G121","v":-6558369.0767999999},{"$f":"'Data SHS1 25 years'!H121","v":-3021000.3487799368},{"$f":"'Data SHS1 25 years'!I121","v":107185.53952321131},{"$f":"'Data SHS1 25 years'!J121","v":707268.08060930751},{"$f":"'Data SHS1 25 years'!K121","v":707268.08060930751},{"$f":"'Data SHS1 25 years'!L121","v":-332264.85424532136},{"$f":"'Data SHS1 25 years'!M121","v":592344.34222595464},{"$f":"'Data SHS1 25 years'!N121","v":1347826.1639217476},{"$f":"'Data SHS1 25 years'!O121","v":1427943.7816770917},{"$f":"'Data SHS1 25 years'!P121","v":1427943.7816770917},{"$f":"'Data SHS1 25 years'!Q121","v":533386.04455443076},{"$f":"'Data SHS1 25 years'!R121","v":1367448.4037131914},{"$f":"'Data SHS1 25 years'!S121","v":2047235.714288465},{"$f":"'Data SHS1 25 years'!T121","v":2100745.0332082575},{"$f":"'Data SHS1 25 years'!U121","v":2100745.0332082575},{"$f":"'Data SHS1 25 years'!V121","v":1339248.5554608123},{"$f":"'Data SHS1 25 years'!W121","v":1984273.3297378896},{"$f":"'Data SHS1 25 years'!X121","v":2730651.8176737423},{"$f":"'Data SHS1 25 years'!Y121","v":2830068.0122408504},{"$f":"'Data SHS1 25 years'!Z121","v":2830068.0122408504},{"$f":"'Data SHS1 25 years'!AA121","v":2123960.6744739297},{"$f":"'Data SHS1 25 years'!AB121","v":2698753.4510620972},{"$f":"'Data SHS1 25 years'!AC121","v":3399799.5340708019},{"$f":"'Data SHS1 25 years'!AD121","v":3514014.4970217878},{"$f":"'Data SHS1 25 years'!AE121","v":3514014.4970217878},{"$f":"'Data SHS1 25 years'!AF121","v":3514014.4970217878}]

{"sheet":"Data SHS1 5 years","index":15,"n_rows":131,"n_cols":67,"rows_kept":131,"cut":false,"hidden":true,"merged":[[125,1,125,5],[129,1,129,5],[130,1,130,5],[108,1,108,5],[109,1,109,5],[110,1,110,5],[111,1,111,5],[118,1,118,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[124,1,124,5],[70,0,70,4],[57,0,57,4],[73,0,73,1],[59,0,59,5],[60,0,60,5],[35,0,35,4],[46,0,46,4],[52,0,52,4],[42,0,42,4],[43,0,43,4],[54,0,54,4],[53,0,53,4],[5,55,5,66],[11,0,11,4],[14,0,14,4],[34,0,34,5],[38,0,38,4],[19,0,19,4],[22,0,22,4],[24,0,24,4],[30,0,30,4],[23,0,23,4],[13,0,13,5],[5,19,5,30],[15,0,15,4],[16,0,16,4],[56,0,56,4],[55,0,55,4],[58,0,58,4],[5,31,5,42],[5,43,5,54],[39,0,39,4],[40,0,40,4],[51,0,51,4],[41,0,41,4],[45,0,45,5],[50,0,50,4],[26,0,26,5],[27,0,27,4],[32,0,32,4],[21,0,21,4],[5,7,5,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"SHS1 - 5 years"]
[]
[null,null,"In this sheet, you can have access to all the different calculations made for the financial outlet for the SHS1 over 5 years. "]
[]
["Consumer Sector Wise number of users"]
[null,null,null,null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,null,"Year 5"]
[null,null,null,null,null,null,"Month 0","Month 1","Month 2","Month 3","Month 4","Month 5","Month 6","Month 7","Month 8","Month 9","Month 10","Month 11","Month 12","Month 13","Month 14","Month 15","Month 16","Month 17","Month 18","Month 19","Month 20","Month 21","Month 22","Month 23","Month 24","Month 25","Month 26","Month 27","Month 28","Month 29","Month 30","Month 31","Month 32","Month 33","Month 34","Month 35","Month 36","Month 37","Month 38","Month 39","Month 40","Month 41","Month 42","Month 43","Month 44","Month 45","Month 46","Month 47","Month 48","Month 49","Month 50","Month 51","Month 52","Month 53","Month 54","Month 55","Month 56","Month 57","Month 58","Month 59","Month 60"]
[null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"IF('2. Control table'!I54=\"Default\",F12*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106.17506761800354},{"$f":"IF('2. Control table'!I54=\"Default\",H8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106.35042437441155},{"$f":"IF('2. Control table'!J54=\"Default\",I8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!K54=\"Default\",J8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!L54=\"Default\",K8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!M54=\"Default\",L8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!N54=\"Default\",M8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!O54=\"Default\",N8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!P54=\"Default\",O8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!Q54=\"Default\",P8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!R54=\"Default\",Q8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!S54=\"Default\",R8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!T54=\"Default\",S8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!U54=\"Default\",T8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!V54=\"Default\",U8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!W54=\"Default\",V8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!X54=\"Default\",W8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!Y54=\"Default\",X8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!Z54=\"Default\",Y8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AA54=\"Default\",Z8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AB54=\"Default\",AA8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AC54=\"Default\",AB8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AD54=\"Default\",AC8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AE54=\"Default\",AD8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AF54=\"Default\",AE8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AG54=\"Default\",AF8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AH54=\"Default\",AG8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AI54=\"Default\",AH8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AJ54=\"Default\",AI8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AK54=\"Default\",AJ8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AL54=\"Default\",AK8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AM54=\"Default\",AL8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AN54=\"Default\",AM8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AO54=\"Default\",AN8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AP54=\"Default\",AO8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AQ54=\"Default\",AP8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AR54=\"Default\",AQ8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AS54=\"Default\",AR8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AT54=\"Default\",AS8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AU54=\"Default\",AT8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AV54=\"Default\",AU8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AW54=\"Default\",AV8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AX54=\"Default\",AW8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AY54=\"Default\",AX8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!AZ54=\"Default\",AY8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BA54=\"Default\",AZ8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BB54=\"Default\",BA8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BC54=\"Default\",BB8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BD54=\"Default\",BC8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BE54=\"Default\",BD8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BF54=\"Default\",BE8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BG54=\"Default\",BF8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BH54=\"Default\",BG8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BI54=\"Default\",BH8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BJ54=\"Default\",BI8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BK54=\"Default\",BJ8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BL54=\"Default\",BK8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BM54=\"Default\",BL8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BN54=\"Default\",BM8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106},{"$f":"IF('2. Control table'!BO54=\"Default\",BN8*(1+'4. Indexation&Financing'!$T37),$F$12)","v":106}]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,0,{"$f":"G10+1/12","v":8.3333333333333329E-2},{"$f":"H10+1/12","v":0.16666666666666666},0.25,0.33333333333333331,0.41666666666666663,0.49999999999999994,0.58333333333333326,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666674,1,1.0833333333333333,1.1666666666666665,1.2499999999999998,1.333333333333333,1.4166666666666663,1.4999999999999996,1.5833333333333328,1.6666666666666661,1.7499999999999993,1.8333333333333326,1.9166666666666659,1.9999999999999991,2.0833333333333326,2.1666666666666661,2.2499999999999996,2.333333333333333,2.4166666666666665,2.5,2.5833333333333335,2.666666666666667,2.7500000000000004,2.8333333333333339,2.9166666666666674,3.0000000000000009,3.0833333333333344,3.1666666666666679,3.2500000000000013,3.3333333333333348,3.4166666666666683,3.5000000000000018,3.5833333333333353,3.6666666666666687,3.7500000000000022,3.8333333333333357,3.9166666666666692,4.0000000000000027,4.0833333333333357,4.1666666666666687,4.2500000000000018,4.3333333333333348,4.4166666666666679,4.5000000000000009,4.5833333333333339,4.666666666666667,4.75,4.833333333333333,4.9166666666666661,4.9999999999999991]
[]
["Total number of users",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!U15,'2. Control table'!H78))","v":106}]
[]
["PAYG (based on 24 months)"]
["Number of people using PAYG",null,null,null,null,{"$f":"F12","v":106}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H279)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,{"$f":"ROUND(F16*F15,0)","v":11}]
[]
[]
["Operational Costs"]
["PAYG costs"]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F15*24","v":2544},{"$f":"F22","v":2544},{"$f":"IF(G22-($F$15-$F$17)>0,G22-($F$15-$F$17),0)","v":2449},{"$f":"IF(H22-($F$15-$F$17)>0,H22-($F$15-$F$17),0)","v":2354},2259,2164,2069,1974,1879,1784,1689,1594,1499,1404,1309,1214,1119,1024,929,834,739,644,549,454,359,264,169,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H286)","v":37000},0,{"$f":"IF(G22>0,$F$23,0)","v":37000},{"$f":"IF(H22>0,$F$23,0)","v":37000},{"$f":"IF(I22>0,$F$23,0)","v":37000},37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H287)","v":130},0,{"$f":"(G22-H22)*$F$24","v":12350},{"$f":"(H22-I22)*$F$24","v":12350},{"$f":"(I22-J22)*$F$24","v":12350},12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,12350,9620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H288)","v":150},0,{"$f":"(G22-H22)*$F$25","v":14250},{"$f":"(H22-I22)*$F$25","v":14250},{"$f":"(I22-J22)*$F$25","v":14250},14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,14250,11100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total PAYG costs [NGN/month]",null,null,null,null,null,{"$f":"SUM(G23:G25)","v":0},{"$f":"SUM(H23:H25)","v":63600},{"$f":"SUM(I23:I25)","v":63600},63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,63600,57720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PAYG costs over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G27:BO27)","v":1711320}]
[]
["Other operational costs"]
["Other costs (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!H291)","v":5000},0,{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F31*'4. Indexation&Financing'!$X19","v":6655.0000000000018},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other OPEX over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G31:BO31)","v":218460}]
[]
["Total Operational Expenditure [NGN/month]",null,null,null,null,null,{"$f":"G27+G31","v":0},{"$f":"H27+H31","v":69100},{"$f":"I27+I31","v":69100},{"$f":"J27+J31","v":69100},69100,69100,69100,69100,69100,69100,69100,69100,69100,69650,69650,69650,69650,69650,69650,69650,69650,69650,69650,69650,69650,70255,70255,64375,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total OPEX over 5 years [NGN]",null,null,null,null,{"$f":"F28+F33","v":1929780}]
[]
[]
["Capital Investments"]
["Number of SHS",null,null,null,null,{"$f":"F12","v":106}]
["Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N278)","v":60000},{"$f":"(F41*F40)","v":6360000}]
["PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N279)","v":220000},{"$f":"F42","v":220000}]
["Shipping costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N280)","v":0.1},{"$f":"F43*G41","v":636000}]
["Other costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N281)","v":50000},{"$f":"F44","v":50000}]
[]
["Total Capital Expenditure [NGN]",null,null,null,null,null,{"$f":"SUM(G41:G44)","v":7266000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM41:AM44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total CAPEX over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G46:BO46)","v":7266000}]
[]
[]
["Revenue"]
["Total project cost for one PAYG user [NGN/user]",null,null,null,null,{"$f":"(F28+G42)/F15+(F33+G41+G43+G44)/F12","v":86752.641509433961}]
["Total project cost for one classic loan [NGN/user]",null,null,null,null,{"$f":"(F33+G41+G43+G44)/F12","v":68532.641509433961}]
["Total project cost paid at the down payment (PAYG) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N286)","v":0.1}]
["Down payment (PAYG) [NGN/user]",null,null,null,null,{"$f":"F51*F53","v":8675.2641509433961},{"$f":"F54","v":8675.2641509433961}]
["Interest rate (PAYG)",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'2. Control table'!N287)","v":0.6}]
["Financial services for one PAYG user [NGN/user]",null,null,null,null,{"$f":"(F51-F54)*F55","v":46846.426415094342}]
["Financial services for one 24-month classic loan [NGN/user]",null,null,null,null,{"$f":"(F52-#REF!)*#REF!*2","v":{"$error":"#REF!"}}]
["Financial services for one 36-month classic loan [NGN/user]",null,null,null,null,{"$f":"(F52-#REF!)*#REF!*3","v":{"$error":"#REF!"}}]
["Loan amount for a PAYG user [NGN/user]",null,null,null,null,{"$f":"F51-F54+F56","v":124923.80377358492},null,"Needs to pay this amount in 24 payments"]
[]
["Monthly repayment coming from PAYG users [NGN]",null,null,null,null,null,{"$f":"G54*F15","v":919578},{"$f":"(G22-H22)*$F$59/24","v":494490.05660377367},494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,385181.72830188688,0,0,0,0,0,{"$f":"(AM22-AN22)*$F$59/24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"TOTAL Revenue [NGN]",null,{"$f":"SUM(G61:G61)","v":919578},494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,494490.05660377367,385181.72830188688,0,0,0,0,{"$f":"SUM(AM61:AM61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TOTAL Capex [NGN]",null,{"$f":"-G46","v":-7266000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TOTAL Opex [NGN]",null,{"$f":"-G35","v":0},-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69100,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-69650,-70255,-70255,-64375,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,{"$f":"-AM35","v":-6655.0000000000018},-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate Tax [NGN]",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(G64:S64)>(-SUM(G66:S66)),(-SUM(G64:S64)-SUM(G66:S66))*'Data Indexation & Financing'!D54,0)","v":-678933.95315094339},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(T64:AE64)>(-SUM(T66:AE66)),(-SUM(T64:AE64)-SUM(T66:AE66))*'Data Indexation & Financing'!D54,0)","v":-574553.69255094347},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(AF64:AQ64)>(-SUM(AF66:AQ66)),(-SUM(AF64:AQ64)-SUM(AF66:AQ66))*'Data Indexation & Financing'!D54,0)","v":-125027.33353811323},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(AR64:BC64)>(-SUM(AR66:BC66)),(-SUM(AR64:BC64)-SUM(AR66:BC66))*'Data Indexation & Financing'!D54,0)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(BD64:BO64)>(-SUM(BD66:BO66)),(-SUM(BD64:BO64)-SUM(BD66:BO66))*'Data Indexation & Financing'!D54,0)","v":0}]
[null,null,null,null,"SHS1 Net Cash Flow [NGN]",null,{"$f":"SUM(G64:G67)","v":-6346422},{"$f":"SUM(H64:H67)","v":425390.05660377367},425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,-253543.89654716972,424840.05660377367,{"$f":"SUM(U64:U67)","v":424840.05660377367},424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,-149713.63594716979,424235.05660377367,424235.05660377367,320806.72830188688,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-131682.33353811325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["SHS1 Performance - KPIs"]
[]
[]
["Information for month",null,60]
[]
[]
[null,null,null,"WACC",{"$f":"'Data Indexation & Financing'!D54","v":0.11270000000000001}]
[null,null,null,"NPV ",{"$f":"SUM(G82:BO82)","v":2518345.2293013721}]
[null,null,null,"IRR ",{"$f":"IRR(G81:BO81)","v":3.7947522992459071E-2}]
[]
[null,null,"Net Cash Flow ","[NGN]",null,null,{"$f":"G68","v":-6346422},425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,425390.05660377367,-253543.89654716972,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,424840.05660377367,-149713.63594716979,424235.05660377367,424235.05660377367,320806.72830188688,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,{"$f":"AM68","v":-6655.0000000000018},-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-131682.33353811325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted Cash Flow ","[NGN]",null,null,{"$f":"G81/((1+$E$77)^G10)","v":-6346422},421621.25192593527,417885.83751775458,414183.51755331241,410513.99882760213,406876.99073330936,403272.20523779688,399699.35686029453,396158.16264929029,392648.34216012165,389169.61743276654,385721.71296982944,-227863.66185599865,378427.36113095487,375074.62924004276,371751.60136180761,368458.01432925666,365193.6073069633,361958.12177040981,358751.30148551415,355572.89248833677,352422.64306496864,349300.30373159633,346205.62721474445,-120921.96103532838,339613.96229167935,336605.10331654752,252285.77868544392,-5187.194360812834,-5141.2376627932153,-5095.6881247807123,-5050.542139482407,{"$f":"AM81/((1+$E$77)^AM10)","v":-5005.7961315647126},-4961.4465573702246,-4917.4899046370865,-4873.9226922208309,-95585.77151991897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow ","[NGN]",null,null,{"$f":"G81","v":-6346422},{"$f":"H81+G83","v":-5921031.9433962265},{"$f":"I81+H83","v":-5495641.886792453},-5070251.8301886795,-4644861.773584906,-4219471.7169811325,-3794081.660377359,-3368691.6037735855,-2943301.547169812,-2517911.4905660385,-2092521.4339622648,-1667131.3773584911,-1920675.2739056607,-1495835.217301887,-1070995.1606981133,-646155.10409433953,-221315.04749056586,203525.00911320781,628365.06571698142,1053205.1223207552,1478045.1789245289,1902885.2355283026,2327725.2921320763,2752565.3487358498,2602851.7127886801,3027086.7693924536,3451321.8259962271,3772128.554298114,3765473.554298114,3758818.554298114,3752163.554298114,3745508.554298114,3738853.554298114,3732198.554298114,3725543.554298114,3718888.554298114,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009,3587206.2207600009]
[null,null,"Discounted Cumulative Cash Flow ","[NGN]",null,null,{"$f":"G82","v":-6346422},{"$f":"H82+G84","v":-5924800.748074065},{"$f":"I82+H84","v":-5506914.9105563108},-5092731.3930029981,-4682217.3941753963,-4275340.4034420867,-3872068.1982042897,-3472368.8413439952,-3076210.678694705,-2683562.3365345835,-2294392.7191018169,-1908671.0061319876,-2136534.667987986,-1758107.3068570311,-1383032.6776169883,-1011281.0762551806,-642823.06192592392,-277629.45461896062,84328.66715144919,443079.96863696334,798652.86112530017,1151075.5041902689,1500375.8079218653,1846581.4351366097,1725659.4741012813,2065273.4363929606,2401878.539709508,2654164.318394952,2648977.1240341393,2643835.8863713462,2638740.1982465656,2633689.6561070834,2628683.8599755187,2623722.4134181486,2618804.9235135117,2613931.000821291,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721,2518345.2293013721]
[]
[null,null,null,"Total revenue ",{"$f":"SUM(G64:BO64)","v":14161501.200000009}]
[null,null,null,"Total Cost ",{"$f":"SUM(G65:BO67)","v":-10574294.97924}]
[null,null,null,"ROI",{"$f":"(E86-ABS(E87))/ABS(E87)","v":0.33923833483013249}]
[]
[]
[]
["Graphs Construction - Kutools "]
[]
["Cash Flow Distribution "]
[null,{"$f":"'Data SHS1 5 years'!G9","v":0},{"$f":"'Data SHS1 5 years'!H9","v":1},{"$f":"'Data SHS1 5 years'!I9","v":2},{"$f":"'Data SHS1 5 years'!J9","v":3},{"$f":"'Data SHS1 5 years'!K9","v":4},{"$f":"'Data SHS1 5 years'!L9","v":5},{"$f":"'Data SHS1 5 years'!M9","v":6},{"$f":"'Data SHS1 5 years'!N9","v":7},{"$f":"'Data SHS1 5 years'!O9","v":8},{"$f":"'Data SHS1 5 years'!P9","v":9},{"$f":"'Data SHS1 5 years'!Q9","v":10},{"$f":"'Data SHS1 5 years'!R9","v":11},{"$f":"'Data SHS1 5 years'!S9","v":12},{"$f":"'Data SHS1 5 years'!T9","v":13},{"$f":"'Data SHS1 5 years'!U9","v":14},{"$f":"'Data SHS1 5 years'!V9","v":15},{"$f":"'Data SHS1 5 years'!W9","v":16},{"$f":"'Data SHS1 5 years'!X9","v":17},{"$f":"'Data SHS1 5 years'!Y9","v":18},{"$f":"'Data SHS1 5 years'!Z9","v":19},{"$f":"'Data SHS1 5 years'!AA9","v":20},{"$f":"'Data SHS1 5 years'!AB9","v":21},{"$f":"'Data SHS1 5 years'!AC9","v":22},{"$f":"'Data SHS1 5 years'!AD9","v":23},{"$f":"'Data SHS1 5 years'!AE9","v":24},{"$f":"'Data SHS1 5 years'!AF9","v":25},{"$f":"'Data SHS1 5 years'!AG9","v":26},{"$f":"'Data SHS1 5 years'!AH9","v":27},{"$f":"'Data SHS1 5 years'!AI9","v":28},{"$f":"'Data SHS1 5 years'!AJ9","v":29},{"$f":"'Data SHS1 5 years'!AK9","v":30},{"$f":"'Data SHS1 5 years'!AL9","v":31},{"$f":"'Data SHS1 5 years'!AM9","v":32},{"$f":"'Data SHS1 5 years'!AN9","v":33},{"$f":"'Data SHS1 5 years'!AO9","v":34},{"$f":"'Data SHS1 5 years'!AP9","v":35},{"$f":"'Data SHS1 5 years'!AQ9","v":36}]
[{"$f":"'Data SHS1 5 years'!E64","v":"TOTAL Revenue [NGN]"},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!G64,NA())","v":919578},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!H64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!I64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!J64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!K64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!L64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!M64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!N64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!O64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!P64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!Q64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!R64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!S64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!T64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!U64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!V64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!W64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!X64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!Y64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!Z64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AA64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AB64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AC64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AD64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AE64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AF64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AG64,NA())","v":494490.05660377367},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AH64,NA())","v":385181.72830188688},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AI64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AJ64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AK64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AL64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AM64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AN64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AO64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AP64,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM96,'Data SHS1 5 years'!AQ64,NA())","v":0},true]
[{"$f":"'Data SHS1 5 years'!E65","v":"TOTAL Capex [NGN]"},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!G65,NA())","v":-7266000},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!H65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!I65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!J65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!K65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!L65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!M65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!N65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!O65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!P65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!Q65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!R65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!S65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!T65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!U65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!V65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!W65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!X65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!Y65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!Z65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AA65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AB65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AC65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AD65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AE65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AF65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AG65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AH65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AI65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AJ65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AK65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AL65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AM65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AN65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AO65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AP65,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM97,'Data SHS1 5 years'!AQ65,NA())","v":0},true]
[{"$f":"'Data SHS1 5 years'!E66","v":"TOTAL Opex [NGN]"},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!G66,NA())","v":0},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!H66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!I66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!J66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!K66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!L66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!M66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!N66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!O66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!P66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!Q66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!R66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!S66,NA())","v":-69100},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!T66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!U66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!V66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!W66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!X66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!Y66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!Z66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AA66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AB66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AC66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AD66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AE66,NA())","v":-69650},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AF66,NA())","v":-70255},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AG66,NA())","v":-70255},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AH66,NA())","v":-64375},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AI66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AJ66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AK66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AL66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AM66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AN66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AO66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AP66,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS1 5 years'!$AM98,'Data SHS1 5 years'!AQ66,NA())","v":-6655.0000000000018},true]
[]
[]
[]
[]
["OpEx and CapEx "]
[]
[null,"CapEx "]
[]
[null,"5 YEARS"]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"SUM(G41:AF41)","v":6360000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"SUM(G42:AF42)","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,{"$f":"SUM(G43:AF43)","v":636000}]
[null,"Other costs [NGN]",null,null,null,null,{"$f":"SUM(G44:AF44)","v":50000}]
[]
[null,"1 YEAR "]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"G41","v":6360000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"G42","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,{"$f":"G43","v":636000}]
[null,"Other costs [NGN]",null,null,null,null,50000]
[]
[null,"OpEx"]
[]
[null,"5 YEARS"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"F28","v":1711320}]
[null,"Other OPEX over 5 years [NGN]",null,null,null,null,{"$f":"F33","v":218460}]
[]
[null,"1 YEAR"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"H27","v":63600}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"H31","v":5500}]

{"sheet":"8. SHS1 5 years","index":16,"n_rows":137,"n_cols":68,"rows_kept":137,"cut":false,"hidden":false,"merged":[[128,1,128,5],[5,2,10,19],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[127,1,127,5],[119,1,119,5],[12,1,12,5],[121,1,121,5],[125,1,125,5],[126,1,126,5],[49,1,49,5]]}
[]
[null,null,null,null,null,"Solar Home Systems 1 over 5 years of use "]
[]
[]
[null,null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"Solar Home System 1 directly refers to the fosera product: fosera SPARK. It is a package that includes a solar panel, lamps, USB outlets for phone charging, and optionally a radio. This system also includes the Open PAYGO feature. This system reaches 10Wp.\nThis sheet does the same as what the SHS1 25 years sheet does, but only for the first 5 years of the project. And instead of giving a yearly analysis, the analysis in this sheet is monthly-based.\nIt uses the number of users coming either from the Control Table sheet or the Default data sheet.\nThe results are the same graphs, but they are more detailed for these 5 years.\nThe goal is to give an additional sheet for the end user who would like to have a closer look at how SHS finances behave during one 5-year cycle."]
[]
[]
[]
[]
[]
[]
[null,"Diagrams"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graphs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table results "]
[]
[null,null,"To see the detailed results (Total Revenue, Total CAPEX & OPEX, Corporate tax, Net cash Flow for SHS1), click on the + on the left. "]
[]
[null,"TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G64","v":919578},{"$f":"'Data SHS1 5 years'!H64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!I64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!J64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!K64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!L64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!M64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!N64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!O64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!P64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!Q64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!R64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!S64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!T64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!U64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!V64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!W64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!X64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!Y64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!Z64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AA64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AB64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AC64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AD64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AE64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AF64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AG64","v":494490.05660377367},{"$f":"'Data SHS1 5 years'!AH64","v":385181.72830188688},{"$f":"'Data SHS1 5 years'!AI64","v":0},{"$f":"'Data SHS1 5 years'!AJ64","v":0},{"$f":"'Data SHS1 5 years'!AK64","v":0},{"$f":"'Data SHS1 5 years'!AL64","v":0},{"$f":"'Data SHS1 5 years'!AM64","v":0},{"$f":"'Data SHS1 5 years'!AN64","v":0},{"$f":"'Data SHS1 5 years'!AO64","v":0},{"$f":"'Data SHS1 5 years'!AP64","v":0},{"$f":"'Data SHS1 5 years'!AQ64","v":0},{"$f":"'Data SHS1 5 years'!AR64","v":0},{"$f":"'Data SHS1 5 years'!AS64","v":0},{"$f":"'Data SHS1 5 years'!AT64","v":0},{"$f":"'Data SHS1 5 years'!AU64","v":0},{"$f":"'Data SHS1 5 years'!AV64","v":0},{"$f":"'Data SHS1 5 years'!AW64","v":0},{"$f":"'Data SHS1 5 years'!AX64","v":0},{"$f":"'Data SHS1 5 years'!AY64","v":0},{"$f":"'Data SHS1 5 years'!AZ64","v":0},{"$f":"'Data SHS1 5 years'!BA64","v":0},{"$f":"'Data SHS1 5 years'!BB64","v":0},{"$f":"'Data SHS1 5 years'!BC64","v":0},{"$f":"'Data SHS1 5 years'!BD64","v":0},{"$f":"'Data SHS1 5 years'!BE64","v":0},{"$f":"'Data SHS1 5 years'!BF64","v":0},{"$f":"'Data SHS1 5 years'!BG64","v":0},{"$f":"'Data SHS1 5 years'!BH64","v":0},{"$f":"'Data SHS1 5 years'!BI64","v":0},{"$f":"'Data SHS1 5 years'!BJ64","v":0},{"$f":"'Data SHS1 5 years'!BK64","v":0},{"$f":"'Data SHS1 5 years'!BL64","v":0},{"$f":"'Data SHS1 5 years'!BM64","v":0},{"$f":"'Data SHS1 5 years'!BN64","v":0},{"$f":"'Data SHS1 5 years'!BO64","v":0}]
[null,"TOTAL Capex [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G65","v":-7266000},{"$f":"'Data SHS1 5 years'!H65","v":0},{"$f":"'Data SHS1 5 years'!I65","v":0},{"$f":"'Data SHS1 5 years'!J65","v":0},{"$f":"'Data SHS1 5 years'!K65","v":0},{"$f":"'Data SHS1 5 years'!L65","v":0},{"$f":"'Data SHS1 5 years'!M65","v":0},{"$f":"'Data SHS1 5 years'!N65","v":0},{"$f":"'Data SHS1 5 years'!O65","v":0},{"$f":"'Data SHS1 5 years'!P65","v":0},{"$f":"'Data SHS1 5 years'!Q65","v":0},{"$f":"'Data SHS1 5 years'!R65","v":0},{"$f":"'Data SHS1 5 years'!S65","v":0},{"$f":"'Data SHS1 5 years'!T65","v":0},{"$f":"'Data SHS1 5 years'!U65","v":0},{"$f":"'Data SHS1 5 years'!V65","v":0},{"$f":"'Data SHS1 5 years'!W65","v":0},{"$f":"'Data SHS1 5 years'!X65","v":0},{"$f":"'Data SHS1 5 years'!Y65","v":0},{"$f":"'Data SHS1 5 years'!Z65","v":0},{"$f":"'Data SHS1 5 years'!AA65","v":0},{"$f":"'Data SHS1 5 years'!AB65","v":0},{"$f":"'Data SHS1 5 years'!AC65","v":0},{"$f":"'Data SHS1 5 years'!AD65","v":0},{"$f":"'Data SHS1 5 years'!AE65","v":0},{"$f":"'Data SHS1 5 years'!AF65","v":0},{"$f":"'Data SHS1 5 years'!AG65","v":0},{"$f":"'Data SHS1 5 years'!AH65","v":0},{"$f":"'Data SHS1 5 years'!AI65","v":0},{"$f":"'Data SHS1 5 years'!AJ65","v":0},{"$f":"'Data SHS1 5 years'!AK65","v":0},{"$f":"'Data SHS1 5 years'!AL65","v":0},{"$f":"'Data SHS1 5 years'!AM65","v":0},{"$f":"'Data SHS1 5 years'!AN65","v":0},{"$f":"'Data SHS1 5 years'!AO65","v":0},{"$f":"'Data SHS1 5 years'!AP65","v":0},{"$f":"'Data SHS1 5 years'!AQ65","v":0},{"$f":"'Data SHS1 5 years'!AR65","v":0},{"$f":"'Data SHS1 5 years'!AS65","v":0},{"$f":"'Data SHS1 5 years'!AT65","v":0},{"$f":"'Data SHS1 5 years'!AU65","v":0},{"$f":"'Data SHS1 5 years'!AV65","v":0},{"$f":"'Data SHS1 5 years'!AW65","v":0},{"$f":"'Data SHS1 5 years'!AX65","v":0},{"$f":"'Data SHS1 5 years'!AY65","v":0},{"$f":"'Data SHS1 5 years'!AZ65","v":0},{"$f":"'Data SHS1 5 years'!BA65","v":0},{"$f":"'Data SHS1 5 years'!BB65","v":0},{"$f":"'Data SHS1 5 years'!BC65","v":0},{"$f":"'Data SHS1 5 years'!BD65","v":0},{"$f":"'Data SHS1 5 years'!BE65","v":0},{"$f":"'Data SHS1 5 years'!BF65","v":0},{"$f":"'Data SHS1 5 years'!BG65","v":0},{"$f":"'Data SHS1 5 years'!BH65","v":0},{"$f":"'Data SHS1 5 years'!BI65","v":0},{"$f":"'Data SHS1 5 years'!BJ65","v":0},{"$f":"'Data SHS1 5 years'!BK65","v":0},{"$f":"'Data SHS1 5 years'!BL65","v":0},{"$f":"'Data SHS1 5 years'!BM65","v":0},{"$f":"'Data SHS1 5 years'!BN65","v":0},{"$f":"'Data SHS1 5 years'!BO65","v":0}]
[null,"TOTAL Opex [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G66","v":0},{"$f":"'Data SHS1 5 years'!H66","v":-69100},{"$f":"'Data SHS1 5 years'!I66","v":-69100},{"$f":"'Data SHS1 5 years'!J66","v":-69100},{"$f":"'Data SHS1 5 years'!K66","v":-69100},{"$f":"'Data SHS1 5 years'!L66","v":-69100},{"$f":"'Data SHS1 5 years'!M66","v":-69100},{"$f":"'Data SHS1 5 years'!N66","v":-69100},{"$f":"'Data SHS1 5 years'!O66","v":-69100},{"$f":"'Data SHS1 5 years'!P66","v":-69100},{"$f":"'Data SHS1 5 years'!Q66","v":-69100},{"$f":"'Data SHS1 5 years'!R66","v":-69100},{"$f":"'Data SHS1 5 years'!S66","v":-69100},{"$f":"'Data SHS1 5 years'!T66","v":-69650},{"$f":"'Data SHS1 5 years'!U66","v":-69650},{"$f":"'Data SHS1 5 years'!V66","v":-69650},{"$f":"'Data SHS1 5 years'!W66","v":-69650},{"$f":"'Data SHS1 5 years'!X66","v":-69650},{"$f":"'Data SHS1 5 years'!Y66","v":-69650},{"$f":"'Data SHS1 5 years'!Z66","v":-69650},{"$f":"'Data SHS1 5 years'!AA66","v":-69650},{"$f":"'Data SHS1 5 years'!AB66","v":-69650},{"$f":"'Data SHS1 5 years'!AC66","v":-69650},{"$f":"'Data SHS1 5 years'!AD66","v":-69650},{"$f":"'Data SHS1 5 years'!AE66","v":-69650},{"$f":"'Data SHS1 5 years'!AF66","v":-70255},{"$f":"'Data SHS1 5 years'!AG66","v":-70255},{"$f":"'Data SHS1 5 years'!AH66","v":-64375},{"$f":"'Data SHS1 5 years'!AI66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AJ66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AK66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AL66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AM66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AN66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AO66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AP66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AQ66","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AR66","v":0},{"$f":"'Data SHS1 5 years'!AS66","v":0},{"$f":"'Data SHS1 5 years'!AT66","v":0},{"$f":"'Data SHS1 5 years'!AU66","v":0},{"$f":"'Data SHS1 5 years'!AV66","v":0},{"$f":"'Data SHS1 5 years'!AW66","v":0},{"$f":"'Data SHS1 5 years'!AX66","v":0},{"$f":"'Data SHS1 5 years'!AY66","v":0},{"$f":"'Data SHS1 5 years'!AZ66","v":0},{"$f":"'Data SHS1 5 years'!BA66","v":0},{"$f":"'Data SHS1 5 years'!BB66","v":0},{"$f":"'Data SHS1 5 years'!BC66","v":0},{"$f":"'Data SHS1 5 years'!BD66","v":0},{"$f":"'Data SHS1 5 years'!BE66","v":0},{"$f":"'Data SHS1 5 years'!BF66","v":0},{"$f":"'Data SHS1 5 years'!BG66","v":0},{"$f":"'Data SHS1 5 years'!BH66","v":0},{"$f":"'Data SHS1 5 years'!BI66","v":0},{"$f":"'Data SHS1 5 years'!BJ66","v":0},{"$f":"'Data SHS1 5 years'!BK66","v":0},{"$f":"'Data SHS1 5 years'!BL66","v":0},{"$f":"'Data SHS1 5 years'!BM66","v":0},{"$f":"'Data SHS1 5 years'!BN66","v":0},{"$f":"'Data SHS1 5 years'!BO66","v":0}]
[null,"Corporate Tax [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G67","v":0},{"$f":"'Data SHS1 5 years'!H67","v":0},{"$f":"'Data SHS1 5 years'!I67","v":0},{"$f":"'Data SHS1 5 years'!J67","v":0},{"$f":"'Data SHS1 5 years'!K67","v":0},{"$f":"'Data SHS1 5 years'!L67","v":0},{"$f":"'Data SHS1 5 years'!M67","v":0},{"$f":"'Data SHS1 5 years'!N67","v":0},{"$f":"'Data SHS1 5 years'!O67","v":0},{"$f":"'Data SHS1 5 years'!P67","v":0},{"$f":"'Data SHS1 5 years'!Q67","v":0},{"$f":"'Data SHS1 5 years'!R67","v":0},{"$f":"'Data SHS1 5 years'!S67","v":-678933.95315094339},{"$f":"'Data SHS1 5 years'!T67","v":0},{"$f":"'Data SHS1 5 years'!U67","v":0},{"$f":"'Data SHS1 5 years'!V67","v":0},{"$f":"'Data SHS1 5 years'!W67","v":0},{"$f":"'Data SHS1 5 years'!X67","v":0},{"$f":"'Data SHS1 5 years'!Y67","v":0},{"$f":"'Data SHS1 5 years'!Z67","v":0},{"$f":"'Data SHS1 5 years'!AA67","v":0},{"$f":"'Data SHS1 5 years'!AB67","v":0},{"$f":"'Data SHS1 5 years'!AC67","v":0},{"$f":"'Data SHS1 5 years'!AD67","v":0},{"$f":"'Data SHS1 5 years'!AE67","v":-574553.69255094347},{"$f":"'Data SHS1 5 years'!AF67","v":0},{"$f":"'Data SHS1 5 years'!AG67","v":0},{"$f":"'Data SHS1 5 years'!AH67","v":0},{"$f":"'Data SHS1 5 years'!AI67","v":0},{"$f":"'Data SHS1 5 years'!AJ67","v":0},{"$f":"'Data SHS1 5 years'!AK67","v":0},{"$f":"'Data SHS1 5 years'!AL67","v":0},{"$f":"'Data SHS1 5 years'!AM67","v":0},{"$f":"'Data SHS1 5 years'!AN67","v":0},{"$f":"'Data SHS1 5 years'!AO67","v":0},{"$f":"'Data SHS1 5 years'!AP67","v":0},{"$f":"'Data SHS1 5 years'!AQ67","v":-125027.33353811323},{"$f":"'Data SHS1 5 years'!AR67","v":0},{"$f":"'Data SHS1 5 years'!AS67","v":0},{"$f":"'Data SHS1 5 years'!AT67","v":0},{"$f":"'Data SHS1 5 years'!AU67","v":0},{"$f":"'Data SHS1 5 years'!AV67","v":0},{"$f":"'Data SHS1 5 years'!AW67","v":0},{"$f":"'Data SHS1 5 years'!AX67","v":0},{"$f":"'Data SHS1 5 years'!AY67","v":0},{"$f":"'Data SHS1 5 years'!AZ67","v":0},{"$f":"'Data SHS1 5 years'!BA67","v":0},{"$f":"'Data SHS1 5 years'!BB67","v":0},{"$f":"'Data SHS1 5 years'!BC67","v":0},{"$f":"'Data SHS1 5 years'!BD67","v":0},{"$f":"'Data SHS1 5 years'!BE67","v":0},{"$f":"'Data SHS1 5 years'!BF67","v":0},{"$f":"'Data SHS1 5 years'!BG67","v":0},{"$f":"'Data SHS1 5 years'!BH67","v":0},{"$f":"'Data SHS1 5 years'!BI67","v":0},{"$f":"'Data SHS1 5 years'!BJ67","v":0},{"$f":"'Data SHS1 5 years'!BK67","v":0},{"$f":"'Data SHS1 5 years'!BL67","v":0},{"$f":"'Data SHS1 5 years'!BM67","v":0},{"$f":"'Data SHS1 5 years'!BN67","v":0},{"$f":"'Data SHS1 5 years'!BO67","v":0}]
[null,"SHS1 Free Cash Flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G68","v":-6346422},{"$f":"'Data SHS1 5 years'!H68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!I68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!J68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!K68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!L68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!M68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!N68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!O68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!P68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!Q68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!R68","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!S68","v":-253543.89654716972},{"$f":"'Data SHS1 5 years'!T68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!U68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!V68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!W68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!X68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!Y68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!Z68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AA68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AB68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AC68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AD68","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AE68","v":-149713.63594716979},{"$f":"'Data SHS1 5 years'!AF68","v":424235.05660377367},{"$f":"'Data SHS1 5 years'!AG68","v":424235.05660377367},{"$f":"'Data SHS1 5 years'!AH68","v":320806.72830188688},{"$f":"'Data SHS1 5 years'!AI68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AJ68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AK68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AL68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AM68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AN68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AO68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AP68","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AQ68","v":-131682.33353811325},{"$f":"'Data SHS1 5 years'!AR68","v":0},{"$f":"'Data SHS1 5 years'!AS68","v":0},{"$f":"'Data SHS1 5 years'!AT68","v":0},{"$f":"'Data SHS1 5 years'!AU68","v":0},{"$f":"'Data SHS1 5 years'!AV68","v":0},{"$f":"'Data SHS1 5 years'!AW68","v":0},{"$f":"'Data SHS1 5 years'!AX68","v":0},{"$f":"'Data SHS1 5 years'!AY68","v":0},{"$f":"'Data SHS1 5 years'!AZ68","v":0},{"$f":"'Data SHS1 5 years'!BA68","v":0},{"$f":"'Data SHS1 5 years'!BB68","v":0},{"$f":"'Data SHS1 5 years'!BC68","v":0},{"$f":"'Data SHS1 5 years'!BD68","v":0},{"$f":"'Data SHS1 5 years'!BE68","v":0},{"$f":"'Data SHS1 5 years'!BF68","v":0},{"$f":"'Data SHS1 5 years'!BG68","v":0},{"$f":"'Data SHS1 5 years'!BH68","v":0},{"$f":"'Data SHS1 5 years'!BI68","v":0},{"$f":"'Data SHS1 5 years'!BJ68","v":0},{"$f":"'Data SHS1 5 years'!BK68","v":0},{"$f":"'Data SHS1 5 years'!BL68","v":0},{"$f":"'Data SHS1 5 years'!BM68","v":0},{"$f":"'Data SHS1 5 years'!BN68","v":0},{"$f":"'Data SHS1 5 years'!BO68","v":0}]
[]
[null,"SHS1 Performance - KPIs"]
[]
[null,"Information for month",null,60]
[]
[null,"WACC",null,null,null,null,{"$f":"'Data SHS1 5 years'!E77","v":0.11270000000000001}]
[null,"NPV [NGN]",null,null,null,null,{"$f":"'Data SHS1 5 years'!E78","v":2518345.2293013721}]
[null,"Project IRR",null,null,null,null,{"$f":"'Data SHS1 5 years'!E79","v":3.7947522992459071E-2}]
[null,"ROI",null,null,null,null,{"$f":"'Data SHS1 5 years'!E88","v":0.33923833483013249}]
[]
[null,null,"To see the detailed results click on the + on the left. "]
[null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,{"$f":"'Data SHS1 5 years'!G10","v":0},{"$f":"'Data SHS1 5 years'!H10","v":8.3333333333333329E-2},{"$f":"'Data SHS1 5 years'!I10","v":0.16666666666666666},{"$f":"'Data SHS1 5 years'!J10","v":0.25},{"$f":"'Data SHS1 5 years'!K10","v":0.33333333333333331},{"$f":"'Data SHS1 5 years'!L10","v":0.41666666666666663},{"$f":"'Data SHS1 5 years'!M10","v":0.49999999999999994},{"$f":"'Data SHS1 5 years'!N10","v":0.58333333333333326},{"$f":"'Data SHS1 5 years'!O10","v":0.66666666666666663},{"$f":"'Data SHS1 5 years'!P10","v":0.75},{"$f":"'Data SHS1 5 years'!Q10","v":0.83333333333333337},{"$f":"'Data SHS1 5 years'!R10","v":0.91666666666666674},{"$f":"'Data SHS1 5 years'!S10","v":1},{"$f":"'Data SHS1 5 years'!T10","v":1.0833333333333333},{"$f":"'Data SHS1 5 years'!U10","v":1.1666666666666665},{"$f":"'Data SHS1 5 years'!V10","v":1.2499999999999998},{"$f":"'Data SHS1 5 years'!W10","v":1.333333333333333},{"$f":"'Data SHS1 5 years'!X10","v":1.4166666666666663},{"$f":"'Data SHS1 5 years'!Y10","v":1.4999999999999996},{"$f":"'Data SHS1 5 years'!Z10","v":1.5833333333333328},{"$f":"'Data SHS1 5 years'!AA10","v":1.6666666666666661},{"$f":"'Data SHS1 5 years'!AB10","v":1.7499999999999993},{"$f":"'Data SHS1 5 years'!AC10","v":1.8333333333333326},{"$f":"'Data SHS1 5 years'!AD10","v":1.9166666666666659},{"$f":"'Data SHS1 5 years'!AE10","v":1.9999999999999991},{"$f":"'Data SHS1 5 years'!AF10","v":2.0833333333333326},{"$f":"'Data SHS1 5 years'!AG10","v":2.1666666666666661},{"$f":"'Data SHS1 5 years'!AH10","v":2.2499999999999996},{"$f":"'Data SHS1 5 years'!AI10","v":2.333333333333333},{"$f":"'Data SHS1 5 years'!AJ10","v":2.4166666666666665},{"$f":"'Data SHS1 5 years'!AK10","v":2.5},{"$f":"'Data SHS1 5 years'!AL10","v":2.5833333333333335},{"$f":"'Data SHS1 5 years'!AM10","v":2.666666666666667},{"$f":"'Data SHS1 5 years'!AN10","v":2.7500000000000004},{"$f":"'Data SHS1 5 years'!AO10","v":2.8333333333333339},{"$f":"'Data SHS1 5 years'!AP10","v":2.9166666666666674},{"$f":"'Data SHS1 5 years'!AQ10","v":3.0000000000000009},{"$f":"'Data SHS1 5 years'!AR10","v":3.0833333333333344},{"$f":"'Data SHS1 5 years'!AS10","v":3.1666666666666679},{"$f":"'Data SHS1 5 years'!AT10","v":3.2500000000000013},{"$f":"'Data SHS1 5 years'!AU10","v":3.3333333333333348},{"$f":"'Data SHS1 5 years'!AV10","v":3.4166666666666683},{"$f":"'Data SHS1 5 years'!AW10","v":3.5000000000000018},{"$f":"'Data SHS1 5 years'!AX10","v":3.5833333333333353},{"$f":"'Data SHS1 5 years'!AY10","v":3.6666666666666687},{"$f":"'Data SHS1 5 years'!AZ10","v":3.7500000000000022},{"$f":"'Data SHS1 5 years'!BA10","v":3.8333333333333357},{"$f":"'Data SHS1 5 years'!BB10","v":3.9166666666666692},{"$f":"'Data SHS1 5 years'!BC10","v":4.0000000000000027},{"$f":"'Data SHS1 5 years'!BD10","v":4.0833333333333357},{"$f":"'Data SHS1 5 years'!BE10","v":4.1666666666666687},{"$f":"'Data SHS1 5 years'!BF10","v":4.2500000000000018},{"$f":"'Data SHS1 5 years'!BG10","v":4.3333333333333348},{"$f":"'Data SHS1 5 years'!BH10","v":4.4166666666666679},{"$f":"'Data SHS1 5 years'!BI10","v":4.5000000000000009},{"$f":"'Data SHS1 5 years'!BJ10","v":4.5833333333333339},{"$f":"'Data SHS1 5 years'!BK10","v":4.666666666666667},{"$f":"'Data SHS1 5 years'!BL10","v":4.75},{"$f":"'Data SHS1 5 years'!BM10","v":4.833333333333333},{"$f":"'Data SHS1 5 years'!BN10","v":4.9166666666666661},{"$f":"'Data SHS1 5 years'!BO10","v":4.9999999999999991}]
[null,null,null,null,null,null,"Net Cash Flow [NGN]",{"$f":"'Data SHS1 5 years'!G81","v":-6346422},{"$f":"'Data SHS1 5 years'!H81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!I81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!J81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!K81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!L81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!M81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!N81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!O81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!P81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!Q81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!R81","v":425390.05660377367},{"$f":"'Data SHS1 5 years'!S81","v":-253543.89654716972},{"$f":"'Data SHS1 5 years'!T81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!U81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!V81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!W81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!X81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!Y81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!Z81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AA81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AB81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AC81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AD81","v":424840.05660377367},{"$f":"'Data SHS1 5 years'!AE81","v":-149713.63594716979},{"$f":"'Data SHS1 5 years'!AF81","v":424235.05660377367},{"$f":"'Data SHS1 5 years'!AG81","v":424235.05660377367},{"$f":"'Data SHS1 5 years'!AH81","v":320806.72830188688},{"$f":"'Data SHS1 5 years'!AI81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AJ81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AK81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AL81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AM81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AN81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AO81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AP81","v":-6655.0000000000018},{"$f":"'Data SHS1 5 years'!AQ81","v":-131682.33353811325},{"$f":"'Data SHS1 5 years'!AR81","v":0},{"$f":"'Data SHS1 5 years'!AS81","v":0},{"$f":"'Data SHS1 5 years'!AT81","v":0},{"$f":"'Data SHS1 5 years'!AU81","v":0},{"$f":"'Data SHS1 5 years'!AV81","v":0},{"$f":"'Data SHS1 5 years'!AW81","v":0},{"$f":"'Data SHS1 5 years'!AX81","v":0},{"$f":"'Data SHS1 5 years'!AY81","v":0},{"$f":"'Data SHS1 5 years'!AZ81","v":0},{"$f":"'Data SHS1 5 years'!BA81","v":0},{"$f":"'Data SHS1 5 years'!BB81","v":0},{"$f":"'Data SHS1 5 years'!BC81","v":0},{"$f":"'Data SHS1 5 years'!BD81","v":0},{"$f":"'Data SHS1 5 years'!BE81","v":0},{"$f":"'Data SHS1 5 years'!BF81","v":0},{"$f":"'Data SHS1 5 years'!BG81","v":0},{"$f":"'Data SHS1 5 years'!BH81","v":0},{"$f":"'Data SHS1 5 years'!BI81","v":0},{"$f":"'Data SHS1 5 years'!BJ81","v":0},{"$f":"'Data SHS1 5 years'!BK81","v":0},{"$f":"'Data SHS1 5 years'!BL81","v":0},{"$f":"'Data SHS1 5 years'!BM81","v":0},{"$f":"'Data SHS1 5 years'!BN81","v":0},{"$f":"'Data SHS1 5 years'!BO81","v":0}]
[null,null,null,null,null,null,"Present Value   [NGN]",{"$f":"'Data SHS1 5 years'!G82","v":-6346422},{"$f":"'Data SHS1 5 years'!H82","v":421621.25192593527},{"$f":"'Data SHS1 5 years'!I82","v":417885.83751775458},{"$f":"'Data SHS1 5 years'!J82","v":414183.51755331241},{"$f":"'Data SHS1 5 years'!K82","v":410513.99882760213},{"$f":"'Data SHS1 5 years'!L82","v":406876.99073330936},{"$f":"'Data SHS1 5 years'!M82","v":403272.20523779688},{"$f":"'Data SHS1 5 years'!N82","v":399699.35686029453},{"$f":"'Data SHS1 5 years'!O82","v":396158.16264929029},{"$f":"'Data SHS1 5 years'!P82","v":392648.34216012165},{"$f":"'Data SHS1 5 years'!Q82","v":389169.61743276654},{"$f":"'Data SHS1 5 years'!R82","v":385721.71296982944},{"$f":"'Data SHS1 5 years'!S82","v":-227863.66185599865},{"$f":"'Data SHS1 5 years'!T82","v":378427.36113095487},{"$f":"'Data SHS1 5 years'!U82","v":375074.62924004276},{"$f":"'Data SHS1 5 years'!V82","v":371751.60136180761},{"$f":"'Data SHS1 5 years'!W82","v":368458.01432925666},{"$f":"'Data SHS1 5 years'!X82","v":365193.6073069633},{"$f":"'Data SHS1 5 years'!Y82","v":361958.12177040981},{"$f":"'Data SHS1 5 years'!Z82","v":358751.30148551415},{"$f":"'Data SHS1 5 years'!AA82","v":355572.89248833677},{"$f":"'Data SHS1 5 years'!AB82","v":352422.64306496864},{"$f":"'Data SHS1 5 years'!AC82","v":349300.30373159633},{"$f":"'Data SHS1 5 years'!AD82","v":346205.62721474445},{"$f":"'Data SHS1 5 years'!AE82","v":-120921.96103532838},{"$f":"'Data SHS1 5 years'!AF82","v":339613.96229167935},{"$f":"'Data SHS1 5 years'!AG82","v":336605.10331654752},{"$f":"'Data SHS1 5 years'!AH82","v":252285.77868544392},{"$f":"'Data SHS1 5 years'!AI82","v":-5187.194360812834},{"$f":"'Data SHS1 5 years'!AJ82","v":-5141.2376627932153},{"$f":"'Data SHS1 5 years'!AK82","v":-5095.6881247807123},{"$f":"'Data SHS1 5 years'!AL82","v":-5050.542139482407},{"$f":"'Data SHS1 5 years'!AM82","v":-5005.7961315647126},{"$f":"'Data SHS1 5 years'!AN82","v":-4961.4465573702246},{"$f":"'Data SHS1 5 years'!AO82","v":-4917.4899046370865},{"$f":"'Data SHS1 5 years'!AP82","v":-4873.9226922208309},{"$f":"'Data SHS1 5 years'!AQ82","v":-95585.77151991897},{"$f":"'Data SHS1 5 years'!AR82","v":0},{"$f":"'Data SHS1 5 years'!AS82","v":0},{"$f":"'Data SHS1 5 years'!AT82","v":0},{"$f":"'Data SHS1 5 years'!AU82","v":0},{"$f":"'Data SHS1 5 years'!AV82","v":0},{"$f":"'Data SHS1 5 years'!AW82","v":0},{"$f":"'Data SHS1 5 years'!AX82","v":0},{"$f":"'Data SHS1 5 years'!AY82","v":0},{"$f":"'Data SHS1 5 years'!AZ82","v":0},{"$f":"'Data SHS1 5 years'!BA82","v":0},{"$f":"'Data SHS1 5 years'!BB82","v":0},{"$f":"'Data SHS1 5 years'!BC82","v":0},{"$f":"'Data SHS1 5 years'!BD82","v":0},{"$f":"'Data SHS1 5 years'!BE82","v":0},{"$f":"'Data SHS1 5 years'!BF82","v":0},{"$f":"'Data SHS1 5 years'!BG82","v":0},{"$f":"'Data SHS1 5 years'!BH82","v":0},{"$f":"'Data SHS1 5 years'!BI82","v":0},{"$f":"'Data SHS1 5 years'!BJ82","v":0},{"$f":"'Data SHS1 5 years'!BK82","v":0},{"$f":"'Data SHS1 5 years'!BL82","v":0},{"$f":"'Data SHS1 5 years'!BM82","v":0},{"$f":"'Data SHS1 5 years'!BN82","v":0},{"$f":"'Data SHS1 5 years'!BO82","v":0}]
[null,null,null,null,null,null,"Cummulated Cash Flow  [NGN]",{"$f":"'Data SHS1 5 years'!G83","v":-6346422},{"$f":"'Data SHS1 5 years'!H83","v":-5921031.9433962265},{"$f":"'Data SHS1 5 years'!I83","v":-5495641.886792453},{"$f":"'Data SHS1 5 years'!J83","v":-5070251.8301886795},{"$f":"'Data SHS1 5 years'!K83","v":-4644861.773584906},{"$f":"'Data SHS1 5 years'!L83","v":-4219471.7169811325},{"$f":"'Data SHS1 5 years'!M83","v":-3794081.660377359},{"$f":"'Data SHS1 5 years'!N83","v":-3368691.6037735855},{"$f":"'Data SHS1 5 years'!O83","v":-2943301.547169812},{"$f":"'Data SHS1 5 years'!P83","v":-2517911.4905660385},{"$f":"'Data SHS1 5 years'!Q83","v":-2092521.4339622648},{"$f":"'Data SHS1 5 years'!R83","v":-1667131.3773584911},{"$f":"'Data SHS1 5 years'!S83","v":-1920675.2739056607},{"$f":"'Data SHS1 5 years'!T83","v":-1495835.217301887},{"$f":"'Data SHS1 5 years'!U83","v":-1070995.1606981133},{"$f":"'Data SHS1 5 years'!V83","v":-646155.10409433953},{"$f":"'Data SHS1 5 years'!W83","v":-221315.04749056586},{"$f":"'Data SHS1 5 years'!X83","v":203525.00911320781},{"$f":"'Data SHS1 5 years'!Y83","v":628365.06571698142},{"$f":"'Data SHS1 5 years'!Z83","v":1053205.1223207552},{"$f":"'Data SHS1 5 years'!AA83","v":1478045.1789245289},{"$f":"'Data SHS1 5 years'!AB83","v":1902885.2355283026},{"$f":"'Data SHS1 5 years'!AC83","v":2327725.2921320763},{"$f":"'Data SHS1 5 years'!AD83","v":2752565.3487358498},{"$f":"'Data SHS1 5 years'!AE83","v":2602851.7127886801},{"$f":"'Data SHS1 5 years'!AF83","v":3027086.7693924536},{"$f":"'Data SHS1 5 years'!AG83","v":3451321.8259962271},{"$f":"'Data SHS1 5 years'!AH83","v":3772128.554298114},{"$f":"'Data SHS1 5 years'!AI83","v":3765473.554298114},{"$f":"'Data SHS1 5 years'!AJ83","v":3758818.554298114},{"$f":"'Data SHS1 5 years'!AK83","v":3752163.554298114},{"$f":"'Data SHS1 5 years'!AL83","v":3745508.554298114},{"$f":"'Data SHS1 5 years'!AM83","v":3738853.554298114},{"$f":"'Data SHS1 5 years'!AN83","v":3732198.554298114},{"$f":"'Data SHS1 5 years'!AO83","v":3725543.554298114},{"$f":"'Data SHS1 5 years'!AP83","v":3718888.554298114},{"$f":"'Data SHS1 5 years'!AQ83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AR83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AS83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AT83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AU83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AV83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AW83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AX83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AY83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!AZ83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BA83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BB83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BC83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BD83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BE83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BF83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BG83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BH83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BI83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BJ83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BK83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BL83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BM83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BN83","v":3587206.2207600009},{"$f":"'Data SHS1 5 years'!BO83","v":3587206.2207600009}]
[null,null,null,null,null,null,"Discounted Cummulated Cash Flow  [NGN]",{"$f":"'Data SHS1 5 years'!G84","v":-6346422},{"$f":"'Data SHS1 5 years'!H84","v":-5924800.748074065},{"$f":"'Data SHS1 5 years'!I84","v":-5506914.9105563108},{"$f":"'Data SHS1 5 years'!J84","v":-5092731.3930029981},{"$f":"'Data SHS1 5 years'!K84","v":-4682217.3941753963},{"$f":"'Data SHS1 5 years'!L84","v":-4275340.4034420867},{"$f":"'Data SHS1 5 years'!M84","v":-3872068.1982042897},{"$f":"'Data SHS1 5 years'!N84","v":-3472368.8413439952},{"$f":"'Data SHS1 5 years'!O84","v":-3076210.678694705},{"$f":"'Data SHS1 5 years'!P84","v":-2683562.3365345835},{"$f":"'Data SHS1 5 years'!Q84","v":-2294392.7191018169},{"$f":"'Data SHS1 5 years'!R84","v":-1908671.0061319876},{"$f":"'Data SHS1 5 years'!S84","v":-2136534.667987986},{"$f":"'Data SHS1 5 years'!T84","v":-1758107.3068570311},{"$f":"'Data SHS1 5 years'!U84","v":-1383032.6776169883},{"$f":"'Data SHS1 5 years'!V84","v":-1011281.0762551806},{"$f":"'Data SHS1 5 years'!W84","v":-642823.06192592392},{"$f":"'Data SHS1 5 years'!X84","v":-277629.45461896062},{"$f":"'Data SHS1 5 years'!Y84","v":84328.66715144919},{"$f":"'Data SHS1 5 years'!Z84","v":443079.96863696334},{"$f":"'Data SHS1 5 years'!AA84","v":798652.86112530017},{"$f":"'Data SHS1 5 years'!AB84","v":1151075.5041902689},{"$f":"'Data SHS1 5 years'!AC84","v":1500375.8079218653},{"$f":"'Data SHS1 5 years'!AD84","v":1846581.4351366097},{"$f":"'Data SHS1 5 years'!AE84","v":1725659.4741012813},{"$f":"'Data SHS1 5 years'!AF84","v":2065273.4363929606},{"$f":"'Data SHS1 5 years'!AG84","v":2401878.539709508},{"$f":"'Data SHS1 5 years'!AH84","v":2654164.318394952},{"$f":"'Data SHS1 5 years'!AI84","v":2648977.1240341393},{"$f":"'Data SHS1 5 years'!AJ84","v":2643835.8863713462},{"$f":"'Data SHS1 5 years'!AK84","v":2638740.1982465656},{"$f":"'Data SHS1 5 years'!AL84","v":2633689.6561070834},{"$f":"'Data SHS1 5 years'!AM84","v":2628683.8599755187},{"$f":"'Data SHS1 5 years'!AN84","v":2623722.4134181486},{"$f":"'Data SHS1 5 years'!AO84","v":2618804.9235135117},{"$f":"'Data SHS1 5 years'!AP84","v":2613931.000821291},{"$f":"'Data SHS1 5 years'!AQ84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AR84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AS84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AT84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AU84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AV84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AW84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AX84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AY84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!AZ84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BA84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BB84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BC84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BD84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BE84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BF84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BG84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BH84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BI84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BJ84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BK84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BL84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BM84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BN84","v":2518345.2293013721},{"$f":"'Data SHS1 5 years'!BO84","v":2518345.2293013721}]

{"sheet":"Data SHS2 25 years","index":17,"n_rows":196,"n_cols":33,"rows_kept":196,"cut":false,"hidden":true,"merged":[[181,1,181,5],[187,1,187,5],[188,1,188,5],[189,1,189,5],[194,1,194,5],[195,1,195,5],[42,0,42,4],[50,0,50,4],[170,1,170,5],[171,1,171,5],[172,1,172,5],[173,1,173,5],[174,1,174,5],[177,1,177,5],[178,1,178,5],[179,1,179,5],[180,1,180,5],[125,0,125,4],[109,0,109,4],[112,0,112,4],[118,0,118,4],[119,0,119,5],[111,0,111,4],[116,0,116,31],[103,0,103,5],[105,0,105,5],[102,0,102,5],[101,0,101,5],[107,0,107,4],[108,0,108,4],[124,0,124,4],[120,0,120,5],[121,0,121,5],[122,0,122,5],[123,0,123,5],[93,0,93,4],[94,0,94,5],[96,0,96,4],[91,7,91,11],[91,12,91,16],[91,17,91,21],[91,22,91,26],[91,27,91,31],[92,0,92,5],[92,7,92,11],[92,12,92,16],[92,17,92,21],[92,22,92,26],[92,27,92,31],[95,0,95,5],[86,0,86,5],[87,0,87,4],[91,0,91,5],[60,0,60,4],[66,0,66,5],[67,0,67,4],[72,0,72,4],[73,0,73,4],[78,0,78,5],[84,0,84,5],[39,0,39,4],[40,0,40,4],[52,0,52,5],[53,0,53,4],[56,0,56,4],[37,0,37,4],[74,0,74,4],[75,0,75,4],[76,0,76,4],[48,0,48,4],[57,0,57,4],[45,0,45,4],[46,0,46,4],[47,0,47,4],[59,0,59,5],[41,0,41,5],[49,0,49,5],[64,0,64,5],[65,0,65,5],[24,0,24,4],[25,0,25,4],[26,0,26,4],[9,0,9,4],[21,0,21,5],[38,0,38,4],[8,0,8,4],[28,0,28,5],[29,0,29,4],[30,0,30,4],[31,0,31,4],[11,0,11,4],[84,32,84,37],[84,64,84,69],[84,96,84,101],[84,128,84,133],[84,160,84,165],[84,192,84,197],[84,224,84,229],[84,256,84,261],[84,288,84,293],[84,320,84,325],[84,352,84,357],[84,384,84,389],[84,416,84,421],[84,448,84,453],[84,480,84,485],[84,512,84,517],[84,544,84,549],[84,576,84,581],[84,608,84,613],[84,640,84,645],[84,672,84,677],[84,704,84,709],[84,736,84,741],[84,768,84,773],[84,800,84,805],[84,832,84,837],[84,864,84,869],[84,896,84,901],[84,928,84,933],[84,960,84,965],[84,992,84,997],[84,1024,84,1029],[84,1056,84,1061],[84,1088,84,1093],[84,1120,84,1125],[84,1152,84,1157],[84,1184,84,1189],[84,1216,84,1221],[84,1248,84,1253],[84,1280,84,1285],[84,1312,84,1317],[84,1344,84,1349],[84,1376,84,1381],[84,1408,84,1413],[84,1440,84,1445],[84,1472,84,1477],[84,1504,84,1509],[84,1536,84,1541],[84,1568,84,1573],[84,1600,84,1605],[84,1632,84,1637],[84,1664,84,1669],[84,1696,84,1701],[84,1728,84,1733],[84,1760,84,1765],[84,1792,84,1797],[84,1824,84,1829],[84,1856,84,1861],[84,1888,84,1893],[84,1920,84,1925],[84,1952,84,1957],[84,1984,84,1989],[84,2016,84,2021],[84,2048,84,2053],[84,2080,84,2085],[84,2112,84,2117],[84,2144,84,2149],[84,2176,84,2181],[84,2208,84,2213],[84,2240,84,2245],[84,2272,84,2277],[84,2304,84,2309],[84,2336,84,2341],[84,2368,84,2373],[84,2400,84,2405],[84,2432,84,2437],[84,2464,84,2469],[84,2496,84,2501],[84,2528,84,2533],[84,2560,84,2565],[84,2592,84,2597],[84,2624,84,2629],[84,2656,84,2661],[84,2688,84,2693],[84,2720,84,2725],[84,2752,84,2757],[84,2784,84,2789],[84,2816,84,2821],[84,2848,84,2853],[84,2880,84,2885],[84,2912,84,2917],[84,2944,84,2949],[84,2976,84,2981],[84,3008,84,3013],[84,3040,84,3045],[84,3072,84,3077],[84,3104,84,3109],[84,3136,84,3141],[84,3168,84,3173],[84,3200,84,3205],[84,3232,84,3237],[84,3264,84,3269],[84,3296,84,3301],[84,3328,84,3333],[84,3360,84,3365],[84,3392,84,3397],[84,3424,84,3429],[84,3456,84,3461],[84,3488,84,3493],[84,3520,84,3525],[84,3552,84,3557],[84,3584,84,3589],[84,3616,84,3621],[84,3648,84,3653],[84,3680,84,3685],[84,3712,84,3717],[84,3744,84,3749],[84,3776,84,3781],[84,3808,84,3813],[84,3840,84,3845],[84,3872,84,3877],[84,3904,84,3909],[84,3936,84,3941],[84,3968,84,3973],[84,4000,84,4005],[84,4032,84,4037],[84,4064,84,4069],[84,4096,84,4101],[84,4128,84,4133],[84,4160,84,4165],[84,4192,84,4197],[84,4224,84,4229],[84,4256,84,4261],[84,4288,84,4293],[84,4320,84,4325],[84,4352,84,4357],[84,4384,84,4389],[84,4416,84,4421],[84,4448,84,4453],[84,4480,84,4485],[84,4512,84,4517],[84,4544,84,4549],[84,4576,84,4581],[84,4608,84,4613],[84,4640,84,4645],[84,4672,84,4677],[84,4704,84,4709],[84,4736,84,4741],[84,4768,84,4773],[84,4800,84,4805],[84,4832,84,4837],[84,4864,84,4869],[84,4896,84,4901],[84,4928,84,4933],[84,4960,84,4965],[84,4992,84,4997],[84,5024,84,5029],[84,5056,84,5061],[84,5088,84,5093],[84,5120,84,5125],[84,5152,84,5157],[84,5184,84,5189],[84,5216,84,5221],[84,5248,84,5253],[84,5280,84,5285],[84,5312,84,5317],[84,5344,84,5349],[84,5376,84,5381],[84,5408,84,5413],[84,5440,84,5445],[84,5472,84,5477],[84,5504,84,5509],[84,5536,84,5541],[84,5568,84,5573],[84,5600,84,5605],[84,5632,84,5637],[84,5664,84,5669],[84,5696,84,5701],[84,5728,84,5733],[84,5760,84,5765],[84,5792,84,5797],[84,5824,84,5829],[84,5856,84,5861],[84,5888,84,5893],[84,5920,84,5925],[84,5952,84,5957],[84,5984,84,5989],[84,6016,84,6021],[84,6048,84,6053],[84,6080,84,6085],[84,6112,84,6117],[84,6144,84,6149],[84,6176,84,6181],[84,6208,84,6213],[84,6240,84,6245],[84,6272,84,6277],[84,6304,84,6309],[84,6336,84,6341],[84,6368,84,6373],[84,6400,84,6405],[84,6432,84,6437],[84,6464,84,6469],[84,6496,84,6501],[84,6528,84,6533],[84,6560,84,6565],[84,6592,84,6597],[84,6624,84,6629],[84,6656,84,6661],[84,6688,84,6693],[84,6720,84,6725],[84,6752,84,6757],[84,6784,84,6789],[84,6816,84,6821],[84,6848,84,6853],[84,6880,84,6885],[84,6912,84,6917],[84,6944,84,6949],[84,6976,84,6981],[84,7008,84,7013],[84,7040,84,7045],[84,7072,84,7077],[84,7104,84,7109],[84,7136,84,7141],[84,7168,84,7173],[84,7200,84,7205],[84,7232,84,7237],[84,7264,84,7269],[84,7296,84,7301],[84,7328,84,7333],[84,7360,84,7365],[84,7392,84,7397],[84,7424,84,7429],[84,7456,84,7461],[84,7488,84,7493],[84,7520,84,7525],[84,7552,84,7557],[84,7584,84,7589],[84,7616,84,7621],[84,7648,84,7653],[84,7680,84,7685],[84,7712,84,7717],[84,7744,84,7749],[84,7776,84,7781],[84,7808,84,7813],[84,7840,84,7845],[84,7872,84,7877],[84,7904,84,7909],[84,7936,84,7941],[84,7968,84,7973],[84,8000,84,8005],[84,8032,84,8037],[84,8064,84,8069],[84,8096,84,8101],[84,8128,84,8133],[84,8160,84,8165],[84,8192,84,8197],[84,8224,84,8229],[84,8256,84,8261],[84,8288,84,8293],[84,8320,84,8325],[84,8352,84,8357],[84,8384,84,8389],[84,8416,84,8421],[84,8448,84,8453],[84,8480,84,8485],[84,8512,84,8517],[84,8544,84,8549],[84,8576,84,8581],[84,8608,84,8613],[84,8640,84,8645],[84,8672,84,8677],[84,8704,84,8709],[84,8736,84,8741],[84,8768,84,8773],[84,8800,84,8805],[84,8832,84,8837],[84,8864,84,8869],[84,8896,84,8901],[84,8928,84,8933],[84,8960,84,8965],[84,8992,84,8997],[84,9024,84,9029],[84,9056,84,9061],[84,9088,84,9093],[84,9120,84,9125],[84,9152,84,9157],[84,9184,84,9189],[84,9216,84,9221],[84,9248,84,9253],[84,9280,84,9285],[84,9312,84,9317],[84,9344,84,9349],[84,9376,84,9381],[84,9408,84,9413],[84,9440,84,9445],[84,9472,84,9477],[84,9504,84,9509],[84,9536,84,9541],[84,9568,84,9573],[84,9600,84,9605],[84,9632,84,9637],[84,9664,84,9669],[84,9696,84,9701],[84,9728,84,9733],[84,9760,84,9765],[84,9792,84,9797],[84,9824,84,9829],[84,9856,84,9861],[84,9888,84,9893],[84,9920,84,9925],[84,9952,84,9957],[84,9984,84,9989],[84,10016,84,10021],[84,10048,84,10053],[84,10080,84,10085],[84,10112,84,10117],[84,10144,84,10149],[84,10176,84,10181],[84,10208,84,10213],[84,10240,84,10245],[84,10272,84,10277],[84,10304,84,10309],[84,10336,84,10341],[84,10368,84,10373],[84,10400,84,10405],[84,10432,84,10437],[84,10464,84,10469],[84,10496,84,10501],[84,10528,84,10533],[84,10560,84,10565],[84,10592,84,10597],[84,10624,84,10629],[84,10656,84,10661],[84,10688,84,10693],[84,10720,84,10725],[84,10752,84,10757],[84,10784,84,10789],[84,10816,84,10821],[84,10848,84,10853],[84,10880,84,10885],[84,10912,84,10917],[84,10944,84,10949],[84,10976,84,10981],[84,11008,84,11013],[84,11040,84,11045],[84,11072,84,11077],[84,11104,84,11109],[84,11136,84,11141],[84,11168,84,11173],[84,11200,84,11205],[84,11232,84,11237],[84,11264,84,11269],[84,11296,84,11301],[84,11328,84,11333],[84,11360,84,11365],[84,11392,84,11397],[84,11424,84,11429],[84,11456,84,11461],[84,11488,84,11493],[84,11520,84,11525],[84,11552,84,11557],[84,11584,84,11589],[84,11616,84,11621],[84,11648,84,11653],[84,11680,84,11685],[84,11712,84,11717],[84,11744,84,11749],[84,11776,84,11781],[84,11808,84,11813],[84,11840,84,11845],[84,11872,84,11877],[84,11904,84,11909],[84,11936,84,11941],[84,11968,84,11973],[84,12000,84,12005],[84,12032,84,12037],[84,12064,84,12069],[84,12096,84,12101],[84,12128,84,12133],[84,12160,84,12165],[84,12192,84,12197],[84,12224,84,12229],[84,12256,84,12261],[84,12288,84,12293],[84,12320,84,12325],[84,12352,84,12357],[84,12384,84,12389],[84,12416,84,12421],[84,12448,84,12453],[84,12480,84,12485],[84,12512,84,12517],[84,12544,84,12549],[84,12576,84,12581],[84,12608,84,12613],[84,12640,84,12645],[84,12672,84,12677],[84,12704,84,12709],[84,12736,84,12741],[84,12768,84,12773],[84,12800,84,12805],[84,12832,84,12837],[84,12864,84,12869],[84,12896,84,12901],[84,12928,84,12933],[84,12960,84,12965],[84,12992,84,12997],[84,13024,84,13029],[84,13056,84,13061],[84,13088,84,13093],[84,13120,84,13125],[84,13152,84,13157],[84,13184,84,13189],[84,13216,84,13221],[84,13248,84,13253],[84,13280,84,13285],[84,13312,84,13317],[84,13344,84,13349],[84,13376,84,13381],[84,13408,84,13413],[84,13440,84,13445],[84,13472,84,13477],[84,13504,84,13509],[84,13536,84,13541],[84,13568,84,13573],[84,13600,84,13605],[84,13632,84,13637],[84,13664,84,13669],[84,13696,84,13701],[84,13728,84,13733],[84,13760,84,13765],[84,13792,84,13797],[84,13824,84,13829],[84,13856,84,13861],[84,13888,84,13893],[84,13920,84,13925],[84,13952,84,13957],[84,13984,84,13989],[84,14016,84,14021],[84,14048,84,14053],[84,14080,84,14085],[84,14112,84,14117],[84,14144,84,14149],[84,14176,84,14181],[84,14208,84,14213],[84,14240,84,14245],[84,14272,84,14277],[84,14304,84,14309],[84,14336,84,14341],[84,14368,84,14373],[84,14400,84,14405],[84,14432,84,14437],[84,14464,84,14469],[84,14496,84,14501],[84,14528,84,14533],[84,14560,84,14565],[84,14592,84,14597],[84,14624,84,14629],[84,14656,84,14661],[84,14688,84,14693],[84,14720,84,14725],[84,14752,84,14757],[84,14784,84,14789],[84,14816,84,14821],[84,14848,84,14853],[84,14880,84,14885],[84,14912,84,14917],[84,14944,84,14949],[84,14976,84,14981],[84,15008,84,15013],[84,15040,84,15045],[84,15072,84,15077],[84,15104,84,15109],[84,15136,84,15141],[84,15168,84,15173],[84,15200,84,15205],[84,15232,84,15237],[84,15264,84,15269],[84,15776,84,15781],[84,15808,84,15813],[84,15840,84,15845],[84,15296,84,15301],[84,15328,84,15333],[84,15360,84,15365],[84,15392,84,15397],[84,15424,84,15429],[84,15456,84,15461],[84,15488,84,15493],[84,15520,84,15525],[84,15552,84,15557],[84,15584,84,15589],[84,15616,84,15621],[84,15648,84,15653],[84,15680,84,15685],[84,15712,84,15717],[84,15744,84,15749],[84,16160,84,16165],[84,16192,84,16197],[84,16224,84,16229],[84,16256,84,16261],[84,16288,84,16293],[84,16320,84,16325],[84,16352,84,16357],[84,15872,84,15877],[84,15904,84,15909],[84,15936,84,15941],[84,15968,84,15973],[84,16000,84,16005],[84,16032,84,16037],[84,16064,84,16069],[84,16096,84,16101],[84,16128,84,16133],[97,17,97,21],[97,22,97,26],[97,27,97,31],[98,0,98,5],[98,7,98,11],[98,12,98,16],[98,17,98,21],[98,22,98,26],[98,27,98,31],[97,0,97,5],[97,7,97,11],[97,12,97,16],[99,0,99,5],[99,7,99,11],[99,12,99,16],[99,17,99,21],[99,22,99,26],[99,27,99,31],[100,0,100,5],[100,7,100,11],[100,12,100,16],[100,17,100,21],[100,22,100,26],[100,27,100,31]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Data SHS2 - 25 years"]
[]
[null,null,null,null,"In this sheet, you can have access to all the different calculations made for the financial outlet for the SHS2 over 25 years. "]
[]
["Consumer Sector Wise number of users"]
[null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,{"$f":"'4. Indexation&Financing'!U16","v":2023},{"$f":"'4. Indexation&Financing'!V16","v":2024},{"$f":"'4. Indexation&Financing'!W16","v":2025},{"$f":"'4. Indexation&Financing'!X16","v":2026},{"$f":"'4. Indexation&Financing'!Y16","v":2027},{"$f":"'4. Indexation&Financing'!Z16","v":2028},{"$f":"'4. Indexation&Financing'!AA16","v":2029},{"$f":"'4. Indexation&Financing'!AB16","v":2030},{"$f":"'4. Indexation&Financing'!AC16","v":2031},{"$f":"'4. Indexation&Financing'!AD16","v":2032},{"$f":"'4. Indexation&Financing'!AE16","v":2033},{"$f":"'4. Indexation&Financing'!AF16","v":2034},{"$f":"'4. Indexation&Financing'!AG16","v":2035},{"$f":"'4. Indexation&Financing'!AH16","v":2036},{"$f":"'4. Indexation&Financing'!AI16","v":2037},{"$f":"'4. Indexation&Financing'!AJ16","v":2038},{"$f":"'4. Indexation&Financing'!AK16","v":2039},{"$f":"'4. Indexation&Financing'!AL16","v":2040},{"$f":"'4. Indexation&Financing'!AM16","v":2041},{"$f":"'4. Indexation&Financing'!AN16","v":2042},{"$f":"'4. Indexation&Financing'!AO16","v":2043},{"$f":"'4. Indexation&Financing'!AP16","v":2044},{"$f":"'4. Indexation&Financing'!AQ16","v":2045},{"$f":"'4. Indexation&Financing'!AR16","v":2046},{"$f":"'4. Indexation&Financing'!AS16","v":2047},{"$f":"'4. Indexation&Financing'!AT16","v":2048}]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Manual or default ?",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!I54)","v":"Default"}]
["Do you want to enter the number of new users manually?",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H331)","v":"No"}]
[null,null,"Only changed batteries users",null,null,{"$f":"'2. Control table'!N433","v":0.8}]
["Initial number of users ",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!U16,'2. Control table'!H79))","v":70}]
[]
["Demand "]
[null,null,null,null,null,"Evolution of number of users - Default ",0,{"$f":"F12","v":70},{"$f":"H15*(1+'4. Indexation&Financing'!$T36)","v":71.400000000000006},{"$f":"I15*(1+'4. Indexation&Financing'!$T36)","v":72.828000000000003},{"$f":"J15*(1+'4. Indexation&Financing'!$T36)","v":74.284559999999999},{"$f":"K15*(1+'4. Indexation&Financing'!$T36)","v":75.770251200000004},{"$f":"M22*(1+'4. Indexation&Financing'!$T36)","v":63.24},{"$f":"M15*(1+'4. Indexation&Financing'!$T36)","v":64.504800000000003},{"$f":"N15*(1+'4. Indexation&Financing'!$T36)","v":65.794896000000008},{"$f":"O15*(1+'4. Indexation&Financing'!$T36)","v":67.110793920000006},{"$f":"P15*(1+'4. Indexation&Financing'!$T36)","v":68.453009798400004},{"$f":"R22*(1+'4. Indexation&Financing'!$T36)","v":57.120000000000005},{"$f":"R15*(1+'4. Indexation&Financing'!$T36)","v":58.262400000000007},{"$f":"S15*(1+'4. Indexation&Financing'!$T36)","v":59.427648000000005},{"$f":"T15*(1+'4. Indexation&Financing'!$T36)","v":60.616200960000008},{"$f":"U15*(1+'4. Indexation&Financing'!$T36)","v":61.828524979200012},{"$f":"W22*(1+'4. Indexation&Financing'!$T36)","v":51.84509547878401},{"$f":"W15*(1+'4. Indexation&Financing'!$T36)","v":52.881997388359693},{"$f":"X15*(1+'4. Indexation&Financing'!$T36)","v":53.939637336126886},{"$f":"Y15*(1+'4. Indexation&Financing'!$T36)","v":55.018430082849427},{"$f":"Z15*(1+'4. Indexation&Financing'!$T36)","v":56.118798684506416},{"$f":"AB22*(1+'4. Indexation&Financing'!$T36)","v":47.216079179412532},{"$f":"AB15*(1+'4. Indexation&Financing'!$T36)","v":48.16040076300078},{"$f":"AC15*(1+'4. Indexation&Financing'!$T36)","v":49.123608778260795},{"$f":"AD15*(1+'4. Indexation&Financing'!$T36)","v":50.106080953826009},{"$f":"AE15*(1+'4. Indexation&Financing'!$T36)","v":51.108202572902528}]
[null,null,null,null,null,"New users - Manual ",null,{"$f":"F12","v":70},null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H333)","v":88},null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H334)","v":53},null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H335)","v":26},null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H336)","v":7}]
[null,null,null,null,null,"New users - Default ",null,0,null,null,null,null,{"$f":"IF($F$10=\"Yes\",M16,ROUND(L15-F12,0))","v":6},null,null,null,null,{"$f":"IF($F$10=\"Yes\",R16,ROUND(Q15-M22,0))","v":6},null,null,null,null,{"$f":"IF($F$10=\"Yes\",W16,V15-R22)","v":5.8285249792000116},null,null,null,null,{"$f":"IF($F$10=\"Yes\",AB16,AA15-W22)","v":5.2902737053064044}]
[]
[null,null,"New users, new SHS installed ",null,null,null,{"$f":"0","v":0},{"$f":"IF($F$9=\"Default\",ROUND(H15,0),$H$16)","v":70},{"$f":"IF($F$9=\"Default\",ROUND(I15,0),$H$16)","v":71},{"$f":"IF($F$9=\"Default\",ROUND(J15,0),$H$16)","v":73},{"$f":"IF($F$9=\"Default\",ROUND(K15,0),$H$16)","v":74},{"$f":"IF($F$9=\"Default\",ROUND(L15,0),$H$16)","v":76},{"$f":"IF(F10=\"Yes\",M16,ROUND(M17+M15-M22,0))","v":7},{"$f":"IF($F$19=\"Yes\",$M$17,M19+ROUND(N15-M15,0))","v":8},{"$f":"IF($F$19=\"Yes\",$M$17,N19+ROUND(O15-N15,0))","v":9},{"$f":"IF($F$19=\"Yes\",$M$17,O19+ROUND(P15-O15,0))","v":10},{"$f":"IF($F$19=\"Yes\",$M$17,P19+ROUND(Q15-P15,0))","v":11},{"$f":"IF($F$19=\"Yes\",$R$17,ROUND(R17+R15-R22,0))","v":7},{"$f":"IF($F$19=\"Yes\",$R$17,R19+ROUND(S15-R15,0))","v":8},{"$f":"IF($F$19=\"Yes\",$R$17,S19+ROUND(T15-S15,0))","v":9},{"$f":"IF($F$19=\"Yes\",$R$17,T19+ROUND(U15-T15,0))","v":10},{"$f":"IF($F$19=\"Yes\",$R$17,U19+ROUND(V15-U15,0))","v":11},{"$f":"IF($F$19=\"Yes\",$W$17,ROUND(W17,0))","v":6},{"$f":"IF($F$19=\"Yes\",$W$17,W19+ROUND(X15-W15,0))","v":7},{"$f":"IF($F$19=\"Yes\",$W$17,X19+ROUND(Y15-X15,0))","v":8},{"$f":"IF($F$19=\"Yes\",$W$17,Y19+ROUND(Z15-Y15,0))","v":9},{"$f":"IF($F$19=\"Yes\",$W$17,Z19+ROUND(AA15-Z15,0))","v":10},{"$f":"IF($F$19=\"Yes\",$AB$17,ROUND(AB17,0))","v":5},{"$f":"IF($F$19=\"Yes\",$AB$17,AB19+ROUND(AC15-AB15,0))","v":6},{"$f":"IF($F$19=\"Yes\",$AB$17,AC19+ROUND(AD15-AC15,0))","v":7},{"$f":"IF($F$19=\"Yes\",$AB$17,AD19+ROUND(AE15-AD15,0))","v":8},{"$f":"IF($F$19=\"Yes\",$AB$17,AE19+ROUND(AF15-AE15,0))","v":9}]
[null,null,"Battery users ",null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"H20","v":0},{"$f":"I20","v":0},{"$f":"J20","v":0},{"$f":"K20","v":0},{"$f":"ROUND(F11*H22,0)","v":56},{"$f":"M20","v":56},{"$f":"N20","v":56},{"$f":"O20","v":56},{"$f":"P20","v":56},{"$f":"ROUND(M22*F11,0)","v":50},{"$f":"R20","v":50},{"$f":"S20","v":50},{"$f":"T20","v":50},{"$f":"U20","v":50},{"$f":"ROUND(V22*F11,0)","v":45},{"$f":"W20","v":45},{"$f":"X20","v":45},{"$f":"Y20","v":45},{"$f":"Z20","v":45},{"$f":"ROUND(AA22*F11,0)","v":41},{"$f":"AB20","v":41},{"$f":"AC20","v":41},{"$f":"AD20","v":41},{"$f":"AE20","v":41}]
[null,null,"Cumulated number of users over the years (<=> SHS installed)",null,null,null,{"$f":"0","v":0},{"$f":"IF($F$9=\"Manual\",F12,H15)","v":70},{"$f":"IF($F$9=\"Manual\",H21,H21+ROUND(I15-H15,0))","v":71},{"$f":"IF($F$9=\"Manual\",I21,I21+ROUND(J15-I15,0))","v":72},{"$f":"IF($F$9=\"Manual\",J21,J21+ROUND(K15-J15,0))","v":73},{"$f":"IF($F$9=\"Manual\",K21,K21+ROUND(L15-K15,0))","v":74},{"$f":"H21+M19","v":77},{"$f":"IF($F$19=\"Yes\",M21,M21+ROUND(N15-M15,0))","v":78},{"$f":"IF($F$19=\"Yes\",N21,N21+ROUND(O15-N15,0))","v":79},{"$f":"IF($F$19=\"Yes\",O21,O21+ROUND(P15-O15,0))","v":80},{"$f":"IF($F$19=\"Yes\",P21,P21+ROUND(Q15-P15,0))","v":81},{"$f":"M21+R19","v":84},{"$f":"IF($F$19=\"Yes\",R21,R21+ROUND(S15-R15,0))","v":85},{"$f":"IF($F$19=\"Yes\",S21,S21+ROUND(T15-S15,0))","v":86},{"$f":"IF($F$19=\"Yes\",T21,T21+ROUND(U15-T15,0))","v":87},{"$f":"IF($F$19=\"Yes\",U21,U21+ROUND(V15-U15,0))","v":88},{"$f":"R21+W17","v":89.828524979200012},{"$f":"IF($F$19=\"Yes\",W21,W21+ROUND(X15-W15,0))","v":90.828524979200012},{"$f":"IF($F$19=\"Yes\",X21,X21+ROUND(Y15-X15,0))","v":91.828524979200012},{"$f":"IF($F$19=\"Yes\",Y21,Y21+ROUND(Z15-Y15,0))","v":92.828524979200012},{"$f":"IF($F$19=\"Yes\",Z21,Z21+ROUND(AA15-Z15,0))","v":93.828524979200012},{"$f":"W21+AB17","v":95.118798684506416},{"$f":"IF($F$19=\"Yes\",AB21,AB21+ROUND(AC15-AB15,0))","v":96.118798684506416},{"$f":"IF($F$19=\"Yes\",AC21,AC21+ROUND(AD15-AC15,0))","v":97.118798684506416},{"$f":"IF($F$19=\"Yes\",AD21,AD21+ROUND(AE15-AD15,0))","v":98.118798684506416},{"$f":"IF($F$19=\"Yes\",AE21,AE21+ROUND(AF15-AE15,0))","v":99.118798684506416}]
["Total number of current users (SHS + Battery)",null,null,null,null,null,{"$f":"0","v":0},{"$f":"H19","v":70},{"$f":"H22","v":70},{"$f":"I22","v":70},{"$f":"J22","v":70},{"$f":"K22","v":70},{"$f":"M20+M17","v":62},{"$f":"M22","v":62},{"$f":"N22","v":62},{"$f":"O22","v":62},{"$f":"P22","v":62},{"$f":"R20+R17","v":56},{"$f":"R22","v":56},{"$f":"S22","v":56},{"$f":"T22","v":56},{"$f":"U22","v":56},{"$f":"W20+W17","v":50.828524979200012},{"$f":"W22","v":50.828524979200012},{"$f":"X22","v":50.828524979200012},{"$f":"Y22","v":50.828524979200012},{"$f":"Z22","v":50.828524979200012},{"$f":"AB17+AB20","v":46.290273705306404},{"$f":"AB22","v":46.290273705306404},{"$f":"AC22","v":46.290273705306404},{"$f":"AD22","v":46.290273705306404},{"$f":"AE22","v":46.290273705306404}]
[]
["PAYG for new users (based on 24 months)"]
["Number of new SHS users ",null,null,null,null,{"$f":"F12","v":70},null,{"$f":"H22","v":70},null,null,null,null,{"$f":"M17","v":6},null,null,null,null,{"$f":"R17","v":6},null,null,null,null,{"$f":"W17","v":5.8285249792000116},null,null,null,null,{"$f":"AB17","v":5.2902737053064044}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H339)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,{"$f":"ROUND(F26*F25,0)","v":7},null,{"$f":"ROUND(F26*H25,0)","v":7},null,null,null,null,{"$f":"ROUND(F26*M25,0)","v":1},null,null,null,null,{"$f":"ROUND(F26*R25,0)","v":1},null,null,null,null,{"$f":"ROUND(F26*W25,0)","v":1},null,null,null,null,{"$f":"ROUND(F26*AB25,0)","v":1}]
[]
["PAYG for batteries users (based on 24 months)"]
["Number of only changed batteries users",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M20","v":56},null,null,null,null,{"$f":"R20","v":50},null,null,null,null,{"$f":"W20","v":45},null,null,null,null,{"$f":"AB22","v":46.290273705306404}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H339)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(F31*M30,0)","v":6},null,null,null,null,{"$f":"ROUND(F31*R30,0)","v":5},null,null,null,null,{"$f":"ROUND(F31*W30,0)","v":5},null,null,null,null,{"$f":"ROUND(F31*AB30,0)","v":5}]
[]
[]
["Operational Costs"]
[]
["PAYG costs"]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F25*24","v":1680},{"$f":"F38","v":1680},{"$f":"IF(G38-($F$25-$F$27)*12>0,G38-($F$25-$F$27)*12,0)","v":924},{"$f":"IF(H38-($F$25-$F$27)*12>0,H38-($F$25-$F$27)*12,0)","v":168},{"$f":"IF(I38-($F$25-$F$27)*12>0,I38-($F$25-$F$27)*12,0)","v":0},{"$f":"IF(J38-($F$25-$F$27)*12>0,J38-($F$25-$F$27)*12,0)","v":0},{"$f":"M25*24","v":144},{"$f":"IF(L38-($M$25-$M$27)*12>0,L38-($M$25-$M$27)*12,0)","v":84},{"$f":"IF(M38-($M$25-$M$27)*12>0,M38-($M$25-$M$27)*12,0)","v":24},{"$f":"IF(N38-($M$25-$M$27)*12>0,N38-($M$25-$M$27)*12,0)","v":0},{"$f":"IF(O38-($M$25-$M$27)*12>0,O38-($M$25-$M$27)*12,0)","v":0},{"$f":"R25*24","v":144},{"$f":"IF(Q38-($R$25-$R$27)*12>0,Q38-($R$25-$R$27)*12,0)","v":84},{"$f":"IF(R38-($R$25-$R$27)*12>0,R38-($R$25-$R$27)*12,0)","v":24},{"$f":"IF(S38-($R$25-$R$27)*12>0,S38-($R$25-$R$27)*12,0)","v":0},{"$f":"IF(T38-($R$25-$R$27)*12>0,T38-($R$25-$R$27)*12,0)","v":0},{"$f":"ROUND(W25,0)*24","v":144},{"$f":"IF(V38-($W$25-$W$27)*12>0,ROUND(V38-($W$25-$W$27)*12,0),0)","v":86},{"$f":"IF(W38-($W$25-$W$27)*12>0,ROUND(W38-($W$25-$W$27)*12,0),0)","v":28},{"$f":"IF(X38-($W$25-$W$27)*12>0,ROUND(X38-($W$25-$W$27)*12,0),0)","v":0},{"$f":"IF(Y38-($W$25-$W$27)*12>0,ROUND(Y38-($W$25-$W$27)*12,0),0)","v":0},{"$f":"ROUND(AB25,0)*24","v":120},{"$f":"IF(AA38-($AB$25-$AB$27)*12>0,ROUND(AA38-($AB$25-$AB$27)*12,0),0)","v":69},{"$f":"IF(AB38-($AB$25-$AB$27)*12>0,ROUND(AB38-($AB$25-$AB$27)*12,0),0)","v":18},{"$f":"IF(AC38-($AB$25-$AB$27)*12>0,ROUND(AC38-($AB$25-$AB$27)*12,0),0)","v":0},{"$f":"IF(AD38-($AB$25-$AB$27)*12>0,ROUND(AD38-($AB$25-$AB$27)*12,0),0)","v":0},{"$f":"IF(AE38-($AB$25-$AB$27)*12>0,AE38-($AB$25-$AB$27)*12,0)","v":0}]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H346)","v":37000},0,{"$f":"IF(G38/($H25-$H27)>12, 12*$F39, $F39*ROUND(G38/($H25-$H27),0))*'4. Indexation&Financing'!U$19","v":444000},{"$f":"IF(H38/($H25-$H27)>12, 12*$F39, $F39*ROUND(H38/($H25-$H27),0))*'4. Indexation&Financing'!V$19","v":488400.00000000006},{"$f":"IF(I38/($H25-$H27)>12, 12*$F39, $F39*ROUND(I38/($H25-$H27),0))*'4. Indexation&Financing'!W$19","v":134310.00000000003},{"$f":"IF(J38/($H25-$H27)>12, 12*$F39, $F39*ROUND(J38/($H25-$H27),0))*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(K38/($H25-$H27)>12, 12*$F39, $F39*ROUND(K38/($H25-$H27),0))*'4. Indexation&Financing'!Y$19","v":0},{"$f":"IF(L38/($M25-$M27)>12, 12*$F39, $F39*ROUND(L38/($M25-$M27),0))*'4. Indexation&Financing'!Z$19","v":715066.44000000029},{"$f":"IF(M38/($M25-$M27)>12, 12*$F39, $F39*ROUND(M38/($M25-$M27),0))*'4. Indexation&Financing'!AA$19","v":786573.0840000005},{"$f":"IF(N38/($M25-$M27)>12, 12*$F39, $F39*ROUND(N38/($M25-$M27),0))*'4. Indexation&Financing'!AB$19","v":360512.66350000026},{"$f":"IF(O38/($M25-$M27)>12, 12*$F39, $F39*ROUND(O38/($M25-$M27),0))*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P38/($M25-$M27)>12, 12*$F39, $F39*ROUND(P38/($M25-$M27),0))*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q38/($R25-$R27)>12, 12*$F39, $F39*ROUND(Q38/($R25-$R27),0))*'4. Indexation&Financing'!AE$19","v":1151621.652284401},{"$f":"IF(R38/($R25-$R27)>12, 12*$F39, $F39*ROUND(R38/($R25-$R27),0))*'4. Indexation&Financing'!AF$19","v":1266783.8175128412},{"$f":"IF(S38/($R25-$R27)>12, 12*$F39, $F39*ROUND(S38/($R25-$R27),0))*'4. Indexation&Financing'!AG$19","v":580609.24969338567},{"$f":"IF(T38/($R25-$R27)>12, 12*$F39, $F39*ROUND(T38/($R25-$R27),0))*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U38/($R25-$R27)>12, 12*$F39, $F39*ROUND(U38/($R25-$R27),0))*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V38/($W25-$W27)>12, 12*$F39, $F39*ROUND(V38/($W25-$W27),0))*'4. Indexation&Financing'!AJ$19","v":1854698.1872205513},{"$f":"IF(W38/($W25-$W27)>12, 12*$F39, $F39*ROUND(W38/($W25-$W27),0))*'4. Indexation&Financing'!AK$19","v":2040168.0059426066},{"$f":"IF(X38/($W25-$W27)>12, 12*$F39, $F39*ROUND(X38/($W25-$W27),0))*'4. Indexation&Financing'!AL$19","v":1122092.4032684336},{"$f":"IF(Y38/($W25-$W27)>12, 12*$F39, $F39*ROUND(Y38/($W25-$W27),0))*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z38/($W25-$W27)>12, 12*$F39, $F39*ROUND(Z38/($W25-$W27),0))*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA38/($AB25-$AB27)>12, 12*$F39, $F39*ROUND(AA38/($AB25-$AB27),0))*'4. Indexation&Financing'!AO$19","v":2987009.9775005709},{"$f":"IF(AB38/($AB25-$AB27)>12, 12*$F39, $F39*ROUND(AB38/($AB25-$AB27),0))*'4. Indexation&Financing'!AP$19","v":3285710.9752506283},{"$f":"IF(AC38/($AB25-$AB27)>12, 12*$F39, $F39*ROUND(AC38/($AB25-$AB27),0))*'4. Indexation&Financing'!AQ$19","v":1204760.6909252303},{"$f":"IF(AD38/($AB25-$AB27)>12, 12*$F39, $F39*ROUND(AD38/($AB25-$AB27),0))*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE38/($AB25-$AB27)>12, 12*$F39, $F39*ROUND(AE38/($AB25-$AB27),0))*'4. Indexation&Financing'!AS$19","v":0}]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H347)","v":225},0,{"$f":"IF(G38=0,0,(G38-H38)*$F$40)*'4. Indexation&Financing'!U$19","v":170100},{"$f":"IF(H38=0,0,(H38-I38)*$F$40)*'4. Indexation&Financing'!V$19","v":187110.00000000003},{"$f":"IF(I38=0,0,(I38-J38)*$F$40)*'4. Indexation&Financing'!W$19","v":45738.000000000007},{"$f":"IF(J38=0,0,(J38-K38)*$F$40)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(K38=0,0,(K38-L38)*$F$40)*'4. Indexation&Financing'!Y$19","v":0},{"$f":"IF(L38=0,0,(L38-M38)*$F$40)*'4. Indexation&Financing'!Z$19","v":21741.885000000009},{"$f":"IF(M38=0,0,(M38-N38)*$F$40)*'4. Indexation&Financing'!AA$19","v":23916.073500000013},{"$f":"IF(N38=0,0,(N38-O38)*$F$40)*'4. Indexation&Financing'!AB$19","v":10523.072340000008},{"$f":"IF(O38=0,0,(O38-P38)*$F$40)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P38=0,0,(P38-Q38)*$F$40)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q38=0,0,(Q38-R38)*$F$40)*'4. Indexation&Financing'!AE$19","v":35015.523211350031},{"$f":"IF(R38=0,0,(R38-S38)*$F$40)*'4. Indexation&Financing'!AF$19","v":38517.07553248504},{"$f":"IF(S38=0,0,(S38-T38)*$F$40)*'4. Indexation&Financing'!AG$19","v":16947.513234293419},{"$f":"IF(T38=0,0,(T38-U38)*$F$40)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U38=0,0,(U38-V38)*$F$40)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V38=0,0,(V38-W38)*$F$40)*'4. Indexation&Financing'!AJ$19","v":54513.088610874314},{"$f":"IF(W38=0,0,(W38-X38)*$F$40)*'4. Indexation&Financing'!AK$19","v":59964.397471961747},{"$f":"IF(X38=0,0,(X38-Y38)*$F$40)*'4. Indexation&Financing'!AL$19","v":31843.162795455548},{"$f":"IF(Y38=0,0,(Y38-Z38)*$F$40)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z38=0,0,(Z38-AA38)*$F$40)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA38=0,0,(AA38-AB38)*$F$40)*'4. Indexation&Financing'!AO$19","v":77198.061918511376},{"$f":"IF(AB38=0,0,(AB38-AC38)*$F$40)*'4. Indexation&Financing'!AP$19","v":84917.868110362528},{"$f":"IF(AC38=0,0,(AC38-AD38)*$F$40)*'4. Indexation&Financing'!AQ$19","v":32968.113501670152},{"$f":"IF(AD38=0,0,(AD38-AE38)*$F$40)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE38=0,0,(AE38-AF38)*$F$40)*'4. Indexation&Financing'!AS$19","v":0}]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H348)","v":150},0,{"$f":"IF(G38=0,0,(G38-H38)*$F$41)*'4. Indexation&Financing'!U$19","v":113400},{"$f":"IF(H38=0,0,(H38-I38)*$F$41)*'4. Indexation&Financing'!V$19","v":124740.00000000001},{"$f":"IF(I38=0,0,(I38-J38)*$F$41)*'4. Indexation&Financing'!W$19","v":30492.000000000004},{"$f":"IF(J38=0,0,(J38-K38)*$F$41)*'4. Indexation&Financing'!X$19","v":0},{"$f":"IF(K38=0,0,(K38-L38)*$F$41)*'4. Indexation&Financing'!Y$19","v":0},{"$f":"IF(L38=0,0,(L38-M38)*$F$41)*'4. Indexation&Financing'!Z$19","v":14494.590000000007},{"$f":"IF(M38=0,0,(M38-N38)*$F$41)*'4. Indexation&Financing'!AA$19","v":15944.04900000001},{"$f":"IF(N38=0,0,(N38-O38)*$F$41)*'4. Indexation&Financing'!AB$19","v":7015.3815600000053},{"$f":"IF(O38=0,0,(O38-P38)*$F$41)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P38=0,0,(P38-Q38)*$F$41)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q38=0,0,(Q38-R38)*$F$41)*'4. Indexation&Financing'!AE$19","v":23343.682140900022},{"$f":"IF(R38=0,0,(R38-S38)*$F$41)*'4. Indexation&Financing'!AF$19","v":25678.050354990028},{"$f":"IF(S38=0,0,(S38-T38)*$F$41)*'4. Indexation&Financing'!AG$19","v":11298.342156195613},{"$f":"IF(T38=0,0,(T38-U38)*$F$41)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U38=0,0,(U38-V38)*$F$41)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V38=0,0,(V38-W38)*$F$41)*'4. Indexation&Financing'!AJ$19","v":36342.059073916207},{"$f":"IF(W38=0,0,(W38-X38)*$F$41)*'4. Indexation&Financing'!AK$19","v":39976.264981307831},{"$f":"IF(X38=0,0,(X38-Y38)*$F$41)*'4. Indexation&Financing'!AL$19","v":21228.775196970364},{"$f":"IF(Y38=0,0,(Y38-Z38)*$F$41)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z38=0,0,(Z38-AA38)*$F$41)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA38=0,0,(AA38-AB38)*$F$41)*'4. Indexation&Financing'!AO$19","v":51465.374612340915},{"$f":"IF(AB38=0,0,(AB38-AC38)*$F$41)*'4. Indexation&Financing'!AP$19","v":56611.912073575011},{"$f":"IF(AC38=0,0,(AC38-AD38)*$F$41)*'4. Indexation&Financing'!AQ$19","v":21978.742334446772},{"$f":"IF(AD38=0,0,(AD38-AE38)*$F$41)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE38=0,0,(AE38-AF38)*$F$41)*'4. Indexation&Financing'!AS$19","v":0}]
["Total PAYG cost for new SHS users",null,null,null,null,null,{"$f":"SUM(G39:G41)","v":0},{"$f":"SUM(H39:H41)","v":727500},{"$f":"SUM(I39:I41)","v":800250.00000000012},{"$f":"SUM(J39:J41)","v":210540.00000000003},0,0,751302.91500000027,826433.20650000055,378051.11740000028,0,0,1209980.857636651,1330978.9434003162,608855.10508387478,0,0,1945553.3349053417,2140108.6683958764,1175164.3412608597,0,0,3115673.4140314232,3427240.7554345657,1259707.5467613472,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G42:AF42)","v":19907340.20581026}]
[]
["PAYG costs Batteries users "]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F37*24","v":0},null,null,null,null,null,{"$f":"M30*24","v":1344},{"$f":"IF(L46-($M$30-$M$32)*12>0,L46-($M$30-$M$32)*12,0)","v":744},{"$f":"IF(M46-($M$30-$M$32)*12>0,M46-($M$30-$M$32)*12,0)","v":144},{"$f":"IF(N46-($M$30-$M$32)*12>0,N46-($M$30-$M$32)*12,0)","v":0},{"$f":"IF(O46-($M$30-$M$32)*12>0,O46-($M$30-$M$32)*12,0)","v":0},{"$f":"R30*24","v":1200},{"$f":"IF(Q46-($R$30-$R$32)*12>0,Q46-($R$30-$R$32)*12,0)","v":660},{"$f":"IF((R46-($R$30-$R$32)*12)>0,R46-($R$30-$R$32)*12,0)","v":120},{"$f":"IF((S46-($R$30-$R$32)*12)>0,S46-($R$30-$R$32)*12,0)","v":0},{"$f":"IF((T46-($R$30-$R$32)*12)>0,T46-($R$30-$R$32)*12,0)","v":0},{"$f":"W30*24","v":1080},{"$f":"IF(V46-($W$30-$W$32)*12>0,V46-($W$30-$W$32)*12,0)","v":600},{"$f":"IF(W46-($W$30-$W$32)*12>0,W46-($W$30-$W$32)*12,0)","v":120},{"$f":"IF(X46-($W$30-$W$32)*12>0,X46-($W$30-$W$32)*12,0)","v":0},{"$f":"IF(Y46-($W$30-$W$32)*12>0,Y46-($W$30-$W$32)*12,0)","v":0},{"$f":"ROUND(AB30,0)*24","v":1104},{"$f":"IF(AA46-($AB$30-$AB$32)*12>0,ROUND(AA46-($AB$30-$AB$32)*12,0),0)","v":609},{"$f":"IF(AB46-($AB$30-$AB$32)*12>0,ROUND(AB46-($AB$30-$AB$32)*12,0),0)","v":114},{"$f":"IF(AC46-($AB$30-$AB$32)*12>0,ROUND(AC46-($AB$30-$AB$32)*12,0),0)","v":0},{"$f":"IF(AD46-($AB$30-$AB$32)*12>0,ROUND(AD46-($AB$30-$AB$32)*12,0),0)","v":0},{"$f":"IF(AE46-($AB$30-$AB$32)*12>0,AE46-($AB$30-$AB$32)*12,0)","v":0}]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N346)","v":37000},null,null,null,null,null,null,{"$f":"IF(L46/($M30-$M32)>12, 12*$F47, $F47*ROUND(L46/($M30-$M32),0))*'4. Indexation&Financing'!Z$19","v":715066.44000000029},{"$f":"IF(M46/($M30-$M32)>12, 12*$F47, $F47*ROUND(M46/($M30-$M32),0))*'4. Indexation&Financing'!AA$19","v":786573.0840000005},{"$f":"IF(N46/($M30-$M32)>12, 12*$F47, $F47*ROUND(N46/($M30-$M32),0))*'4. Indexation&Financing'!AB$19","v":216307.59810000015},{"$f":"IF(O46/($M30-$M32)>12, 12*$F47, $F47*ROUND(O46/($M30-$M32),0))*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P46/($M30-$M32)>12, 12*$F47, $F47*ROUND(P46/($M30-$M32),0))*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q46/($R30-$R32)>12, 12*$F47, $F47*ROUND(Q46/($R30-$R32),0))*'4. Indexation&Financing'!AE$19","v":1151621.652284401},{"$f":"IF(R46/($R30-$R32)>12, 12*$F47, $F47*ROUND(R46/($R30-$R32),0))*'4. Indexation&Financing'!AF$19","v":1266783.8175128412},{"$f":"IF(S46/($R30-$R32)>12, 12*$F47, $F47*ROUND(S46/($R30-$R32),0))*'4. Indexation&Financing'!AG$19","v":348365.54981603142},{"$f":"IF(T46/($R30-$R32)>12, 12*$F47, $F47*ROUND(T46/($R30-$R32),0))*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U46/($R30-$R32)>12, 12*$F47, $F47*ROUND(U46/($R30-$R32),0))*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V46/($W30-$W32)>12, 12*$F47, $F47*ROUND(V46/($W30-$W32),0))*'4. Indexation&Financing'!AJ$19","v":1854698.1872205513},{"$f":"IF(W46/($W30-$W32)>12, 12*$F47, $F47*ROUND(W46/($W30-$W32),0))*'4. Indexation&Financing'!AK$19","v":2040168.0059426066},{"$f":"IF(X46/($W30-$W32)>12, 12*$F47, $F47*ROUND(X46/($W30-$W32),0))*'4. Indexation&Financing'!AL$19","v":561046.20163421682},{"$f":"IF(Y46/($W30-$W32)>12, 12*$F47, $F47*ROUND(Y46/($W30-$W32),0))*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z46/($W30-$W32)>12, 12*$F47, $F47*ROUND(Z46/($W30-$W32),0))*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA46/($AB30-$AB32)>12, 12*$F47, $F47*ROUND(AA46/($AB30-$AB32),0))*'4. Indexation&Financing'!$AO$19","v":2987009.9775005709},{"$f":"IF(AB46/($AB30-$AB32)>12, 12*$F47, $F47*ROUND(AB46/($AB30-$AB32),0))*'4. Indexation&Financing'!$AO$19","v":2987009.9775005709},{"$f":"IF(AC46/($AB30-$AB32)>12, 12*$F47, $F47*ROUND(AC46/($AB30-$AB32),0))*'4. Indexation&Financing'!$AO$19","v":746752.49437514273},{"$f":"IF(AD46/($AB30-$AB32)>12, 12*$F47, $F47*ROUND(AD46/($AB30-$AB32),0))*'4. Indexation&Financing'!$AO$19","v":0},{"$f":"IF(AE46/($AB30-$AB32)>12, 12*$F47, $F47*ROUND(AE46/($AB30-$AB32),0))*'4. Indexation&Financing'!$AO$19","v":0}]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N347)","v":225},null,null,null,null,null,null,{"$f":"IF(L46=0,0,(L46-M46)*$F$48)*'4. Indexation&Financing'!Z$19","v":217418.85000000009},{"$f":"IF(M46=0,0,(M46-N46)*$F$48)*'4. Indexation&Financing'!AA$19","v":239160.73500000013},{"$f":"IF(N46=0,0,(N46-O46)*$F$48)*'4. Indexation&Financing'!AB$19","v":63138.434040000044},{"$f":"IF(O46=0,0,(O46-P46)*$F$48)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P46=0,0,(P46-Q46)*$F$48)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q46=0,0,(Q46-R46)*$F$40)*'4. Indexation&Financing'!AE$19","v":315139.70890215028},{"$f":"IF(R46=0,0,(R46-S46)*$F$40)*'4. Indexation&Financing'!AF$19","v":346653.67979236535},{"$f":"IF(S46=0,0,(S46-T46)*$F$40)*'4. Indexation&Financing'!AG$19","v":84737.566171467101},{"$f":"IF(T46=0,0,(T46-U46)*$F$40)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U46=0,0,(U46-V46)*$F$40)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V46=0,0,(V46-W46)*$F$40)*'4. Indexation&Financing'!AJ$19","v":451142.80229689088},{"$f":"IF(W46=0,0,(W46-X46)*$F$40)*'4. Indexation&Financing'!AK$19","v":496257.08252657996},{"$f":"IF(X46=0,0,(X46-Y46)*$F$40)*'4. Indexation&Financing'!AL$19","v":136470.6976948095},{"$f":"IF(Y46=0,0,(Y46-Z46)*$F$40)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z46=0,0,(Z46-AA46)*$F$40)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA46=0,0,(AA46-AB46)*$F$40)*'4. Indexation&Financing'!AO$19","v":749275.3068561398},{"$f":"IF(AB46=0,0,(AB46-AC46)*$F$40)*'4. Indexation&Financing'!AP$19","v":824202.83754175389},{"$f":"IF(AC46=0,0,(AC46-AD46)*$F$40)*'4. Indexation&Financing'!AQ$19","v":208798.05217724433},{"$f":"IF(AD46=0,0,(AD46-AE46)*$F$40)*'4. Indexation&Financing'!AR$19","v":0},{"$f":"IF(AE46=0,0,(AE46-AF46)*$F$40)*'4. Indexation&Financing'!AS$19","v":0}]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N348)","v":150},null,null,null,null,null,null,{"$f":"IF(L46=0,0,(L46-M46)*$F$49)*'4. Indexation&Financing'!Z$19","v":144945.90000000008},{"$f":"IF(M46=0,0,(M46-N46)*$F$49)*'4. Indexation&Financing'!AA$19","v":159440.49000000011},{"$f":"IF(N46=0,0,(N46-O46)*$F$49)*'4. Indexation&Financing'!AB$19","v":42092.289360000032},{"$f":"IF(O46=0,0,(O46-P46)*$F$49)*'4. Indexation&Financing'!AC$19","v":0},{"$f":"IF(P46=0,0,(P46-Q46)*$F$49)*'4. Indexation&Financing'!AD$19","v":0},{"$f":"IF(Q46=0,0,(Q46-R46)*$F$41)*'4. Indexation&Financing'!AE$19","v":210093.13926810017},{"$f":"IF(R46=0,0,(R46-S46)*$F$41)*'4. Indexation&Financing'!AF$19","v":231102.45319491022},{"$f":"IF(S46=0,0,(S46-T46)*$F$41)*'4. Indexation&Financing'!AG$19","v":56491.710780978065},{"$f":"IF(T46=0,0,(T46-U46)*$F$41)*'4. Indexation&Financing'!AH$19","v":0},{"$f":"IF(U46=0,0,(U46-V46)*$F$41)*'4. Indexation&Financing'!AI$19","v":0},{"$f":"IF(V46=0,0,(V46-W46)*$F$41)*'4. Indexation&Financing'!AJ$19","v":300761.86819792725},{"$f":"IF(W46=0,0,(W46-X46)*$F$41)*'4. Indexation&Financing'!AK$19","v":330838.05501771998},{"$f":"IF(X46=0,0,(X46-Y46)*$F$41)*'4. Indexation&Financing'!AL$19","v":90980.465129872988},{"$f":"IF(Y46=0,0,(Y46-Z46)*$F$41)*'4. Indexation&Financing'!AM$19","v":0},{"$f":"IF(Z46=0,0,(Z46-AA46)*$F$41)*'4. Indexation&Financing'!AN$19","v":0},{"$f":"IF(AA46=0,0,(AA46-AB46)*$F$41)*'4. Indexation&Financing'!AO$19","v":499516.87123742653},{"$f":"IF(AB46=0,0,(AB46-AC46)*$F$41)*'4. Indexation&Financing'!$AO19","v":499516.87123742653},{"$f":"IF(AC46=0,0,(AC46-AD46)*$F$41)*'4. Indexation&Financing'!$AO19","v":115040.24913346794},{"$f":"IF(AD46=0,0,(AD46-AE46)*$F$41)*'4. Indexation&Financing'!$AO19","v":0},{"$f":"IF(AE46=0,0,(AE46-AF46)*$F$41)*'4. Indexation&Financing'!$AO19","v":0}]
["Total PAYG cost for battery users",null,null,null,null,null,{"$f":"SUM(G47:G49)","v":0},{"$f":"SUM(H47:H49)","v":0},0,0,0,0,{"$f":"SUM(M47:M49)","v":1077431.1900000004},1185174.3090000008,321538.32150000025,0,0,1676854.5004546517,1844539.9505001167,489594.82676847663,0,0,2606602.8577153692,2867263.1434869068,788497.36445889936,0,0,4235802.1555941366,4310729.6862797514,1070590.795685855,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G50:AF50)","v":22474619.101444162}]
[]
["Total PAYG costs [NGN/year]",null,null,null,null,null,{"$f":"SUM(G39:G41)","v":0},{"$f":"H42+H50","v":727500},{"$f":"I42+I50","v":800250.00000000012},210540.00000000003,0,0,1828734.1050000007,2011607.5155000014,699589.43890000053,0,0,2886835.3580913027,3175518.8939004326,1098449.9318523514,0,0,4552156.1926207114,5007371.8118827827,1963661.7057197592,0,0,7351475.5696255602,7737970.4417143166,2330298.3424472022,0,0]
["Total PAYG costs over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G53:AF53)","v":42381959.307254411}]
[]
["Other operational costs"]
["Other costs (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H351)","v":5000},0,{"$f":"$F$57*12*'4. Indexation&Financing'!V19","v":66000},{"$f":"$F$57*12*'4. Indexation&Financing'!W19","v":72600.000000000015},{"$f":"$F$57*12*'4. Indexation&Financing'!X19","v":79860.000000000029},0,0,{"$f":"$F$57*12*'4. Indexation&Financing'!AA19","v":106293.66000000006},{"$f":"$F$57*12*'4. Indexation&Financing'!AB19","v":116923.02600000009},{"$f":"$F$57*12*'4. Indexation&Financing'!AC19","v":128615.3286000001},0,0,{"$f":"$F$57*12*'4. Indexation&Financing'!AF19","v":171187.00236660018},{"$f":"$F$57*12*'4. Indexation&Financing'!AG19","v":188305.7026032602},{"$f":"$F$57*12*'4. Indexation&Financing'!AH19","v":207136.27286358626},0,0,{"$f":"$F$57*12*'4. Indexation&Financing'!AK19","v":275698.37918143329},{"$f":"$F$57*12*'4. Indexation&Financing'!AL19","v":303268.21709957666},{"$f":"$F$57*12*'4. Indexation&Financing'!AM19","v":333595.03880953434},0,0,{"$f":"$F$57*12*'4. Indexation&Financing'!AP19","v":444014.99665549031},{"$f":"$F$57*12*'4. Indexation&Financing'!AQ19","v":488416.49632103933},{"$f":"$F$57*12*'4. Indexation&Financing'!AR19","v":537258.14595314336},0,0]
["Other costs (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N351)","v":5000},0,{"$f":"0","v":0},{"$f":"H58","v":0},{"$f":"I58","v":0},{"$f":"J58","v":0},{"$f":"K58","v":0},{"$f":"$F$58*12*'4. Indexation&Financing'!AA19","v":106293.66000000006},{"$f":"$F$58*12*'4. Indexation&Financing'!AB19","v":116923.02600000009},{"$f":"$F$58*12*'4. Indexation&Financing'!AC19","v":128615.3286000001},0,0,{"$f":"$F$58*12*'4. Indexation&Financing'!AF19","v":171187.00236660018},{"$f":"$F$58*12*'4. Indexation&Financing'!AG19","v":188305.7026032602},{"$f":"$F$58*12*'4. Indexation&Financing'!AH19","v":207136.27286358626},0,0,{"$f":"$F$58*12*'4. Indexation&Financing'!AK19","v":275698.37918143329},{"$f":"$F$58*12*'4. Indexation&Financing'!AL19","v":303268.21709957666},{"$f":"$F$58*12*'4. Indexation&Financing'!AM19","v":333595.03880953434},0,0,{"$f":"$F$58*12*'4. Indexation&Financing'!AP19","v":444014.99665549031},{"$f":"$F$58*12*'4. Indexation&Financing'!AQ19","v":488416.49632103933},{"$f":"$F$58*12*'4. Indexation&Financing'!AR19","v":537258.14595314336},0,0]
[]
["Total other operational costs [NGN/year]",null,null,null,null,null,{"$f":"SUM(G48:G50)","v":0},{"$f":"SUM(H48:H50)+SUM(H56:H58)","v":66000},72600.000000000015,79860.000000000029,0,0,1652383.2600000007,1817621.5860000011,683999.70210000058,0,0,2544461.353358102,2798907.488693913,1045096.6494480943,0,0,3909904.2865730538,4300894.7152303597,1683138.6049026507,0,0,6372624.3269986836,6611282.3877010103,2468945.3889028542,0,0]
["Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G57:AF57)","v":3519172.2664536643}]
[]
["Total "]
[]
["Total Operational Expenditure SHS [NGN/year]",null,null,null,null,null,{"$f":"G42+G57","v":0},{"$f":"H42+H57","v":793500},872850.00000000012,290400.00000000006,0,0,857596.5750000003,943356.23250000062,506666.44600000035,0,0,1381167.8600032511,1519284.6460035765,815991.37794746109,0,0,2221251.7140867752,2443376.8854954531,1508759.3800703941,0,0,3559688.4106869134,3915657.251755605,1796965.6927144905,0,0]
["Total Operational Expenditure Battery [NGN/year]",null,null,null,null,null,{"$f":"G50+G58","v":0},{"$f":"H50+H58","v":0},0,0,0,0,1183724.8500000006,1302097.3350000009,450153.65010000032,0,0,1848041.5028212517,2032845.653103377,696731.09963206295,0,0,2882301.2368968027,3170531.3605864835,1122092.4032684336,0,0,4679817.1522496268,4799146.1826007906,1607848.9416389982,0,0]
["Total Operational Expenditure [NGN/year]",null,null,null,null,null,{"$f":"G53+G57","v":0},{"$f":"H53+H60","v":793500},872850.00000000012,290400.00000000006,0,0,3481117.3650000012,3829229.1015000027,1383589.1410000012,0,0,5431296.7114494052,5974426.3825943451,2143546.5813004458,0,0,8462060.4791937657,9308266.5271131434,3646800.3106224099,0,0,13724099.896624245,14349252.829415327,4799243.7313500568,0,0]
["Total OPEX over 25 years [NGN]",null,null,null,null,{"$f":"F54+F61","v":45901131.573708072}]
[]
["Capital Investments"]
[]
["SHS2"]
["Number of new SHS",null,null,null,null,{"$f":"H22","v":70},null,{"$f":"H19","v":70},null,null,null,null,{"$f":"M19","v":7},null,null,null,null,{"$f":"R19","v":7},null,null,null,null,{"$f":"W19","v":6},null,null,null,null,{"$f":"AB19","v":5}]
["Fosera IGNITE (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H356)","v":200000},{"$f":"($F$74*H73)","v":14000000},null,null,null,null,{"$f":"$F$74*M73*'4. Indexation&Financing'!Z19","v":2254714.0000000009},null,null,null,null,{"$f":"$F$74*R73*'4. Indexation&Financing'!AE19","v":3631239.4441400031},null,null,null,null,{"$f":"$F$74*W73*'4. Indexation&Financing'!AJ19","v":5012697.8032987872},null,null,null,null,{"$f":"$F$74*AB73*'4. Indexation&Financing'!AO19","v":6727499.94932561}]
["PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H357)","v":220000},{"$f":"F75","v":220000},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!Z19","v":354312.20000000019},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AE19","v":570623.34122200054},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AJ19","v":918994.59727144439},null,null,null,null,{"$f":"$F$75*'4. Indexation&Financing'!AO19","v":1480049.9888516343}]
["Shipping costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H358)","v":0.1},{"$f":"G74*$F$76","v":1400000},null,null,null,null,{"$f":"L74*$F$76*'4. Indexation&Financing'!Z19","v":363123.94441400038},null,null,null,null,{"$f":"Q74*$F$76*'4. Indexation&Financing'!AE19","v":941849.99290558568},null,null,null,null,{"$f":"V74*$F$76*'4. Indexation&Financing'!AJ19","v":2093928.272266374},null,null,null,null,{"$f":"AA74*$F$76*'4. Indexation&Financing'!AO19","v":4525925.5568176089}]
["Other costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H359)","v":50000},{"$f":"$F$77","v":50000},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!Z19","v":80525.500000000044},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AE19","v":129687.12300500012},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AJ19","v":208862.4084707828},null,null,null,null,{"$f":"$F$77*'4. Indexation&Financing'!AO19","v":336374.99746628047}]
[]
["a",null,null,null,null,null,{"$f":"SUM(G74:G77)","v":15670000},{"$f":"SUM(H74:H77)","v":0},0,0,0,3052675.6444140016,0,0,0,0,5273399.9012725893,0,0,0,0,8234483.0813073879,0,0,0,0,13069850.492461134,0,0,0,0,0]
[]
["Batteries "]
[null,null,null,null,"Number of changed batteries users",null,null,{"$f":"H20","v":0},null,null,null,null,{"$f":"M20","v":56},null,null,null,null,{"$f":"R20","v":50},null,null,null,null,{"$f":"W20","v":45},null,null,null,null,{"$f":"AB20","v":41}]
[null,null,null,null,"Battery [NGN]",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H360)","v":20000},null,null,null,null,null,{"$f":"$F$83*M82","v":1120000},null,null,null,null,{"$f":"$F$83*R82","v":1000000},null,null,null,null,{"$f":"$F$83*W82","v":900000},null,null,null,null,{"$f":"$F$83*AB82","v":820000}]
[]
["Total Capital Expenditure for new batteries [NGN/year]",null,null,null,null,null,{"$f":"SUM(G83)","v":0},{"$f":"SUM(H83)","v":0},0,0,0,1120000,0,0,0,0,1000000,0,0,0,0,900000,0,0,0,0,820000,0,0,0,0,0]
[]
["Total Capital Expenditure [NGN/year]",null,null,null,null,null,{"$f":"G79+G85","v":15670000},{"$f":"H79+H85","v":0},0,0,0,4172675.6444140016,0,0,0,0,6273399.9012725893,0,0,0,0,9134483.0813073888,0,0,0,0,13889850.492461134,0,0,0,0,0]
["Total CAPEX over 25 years [NGN]",null,null,null,null,{"$f":"SUM(G87:AF87)","v":49140409.119455114}]
[]
[]
["Revenue"]
["Total project cost for one PAYG SHS users [NGN/user]",null,null,null,null,null,null,{"$f":"(SUM(H42:L42)+G75+SUM(H57:L57)+SUM(G74,G76,G77))/H25","v":251810.71428571429},null,null,null,null,{"$f":"(SUM(M42:Q42)+L75+SUM(M57:Q57)+SUM(L74,L76,L77))/M25","v":893382.4829856673},null,null,null,null,{"$f":"(SUM(R42:V42)+Q75+SUM(R57:V57)+SUM(Q74,Q76,Q77))/R25","v":1498307.297537813},null,null,null,null,{"$f":"(SUM(W42:AA42)+V75+SUM(W57:AA57)+SUM(V74,V76,V77))/W25","v":2471958.3620858989},null,null,null,null,{"$f":"(SUM(AB42:AF42)+AA75+SUM(AB57:AF57)+SUM(AA74,AA76,AA77))/AB25","v":4223252.5370488595}]
["Total project cost for battery users [NGN/user]",null,null,null,null,null,null,{"$f":"(G83+SUM(G50:L50)+SUM(G58:L58))/H25","v":0},null,null,null,null,{"$f":"(L83+SUM(L50:Q50)+SUM(L58:Q58))/M25","v":675995.97251666698},null,null,null,null,{"$f":"(Q83+SUM(Q50:V50)+SUM(Q58:V58))/R25","v":929603.04259278195},null,null,null,null,{"$f":"(V83+SUM(V50:AA50)+SUM(V58:AA58))/W25","v":1385414.8398725805},null,null,null,null,{"$f":"(AA83+SUM(AA50:AF50)+SUM(AA58:AF58))/AB25","v":2250698.7236872637}]
["Total project cost paid at the down payment (PAYG) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N356)","v":0.1}]
["Down payment SHS users (PAYG) [NGN/user]",null,null,null,null,null,{"$f":"$F$94*H92","v":25181.071428571431},null,null,null,null,{"$f":"$F$94*M92","v":89338.24829856673},null,null,null,null,{"$f":"$F$94*R92","v":149830.72975378131},null,null,null,null,{"$f":"$F$94*W92","v":247195.8362085899},null,null,null,null,{"$f":"$F$94*AB92","v":422325.25370488595}]
["Down payment battery users (PAYG) [NGN/user]",null,null,null,null,null,{"$f":"$F$94*H93","v":0},null,null,null,null,{"$f":"$F$94*M93","v":67599.597251666695},null,null,null,null,{"$f":"$F$94*R93","v":92960.3042592782},null,null,null,null,{"$f":"$F$94*W93","v":138541.48398725805},null,null,null,null,{"$f":"$F$94*AB93","v":225069.87236872638}]
["Interest rate (PAYG for the 5 years) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N357)","v":0.6}]
["Financial services for one PAYG  SHS user  [NGN/user]",null,null,null,null,null,null,{"$f":"$F$97*(H92-G95)","v":135977.78571428571},null,null,null,null,{"$f":"$F$97*(M92-L95)","v":482426.54081226035},null,null,null,null,{"$f":"$F$97*(R92-Q95)","v":809085.9406704189},null,null,null,null,{"$f":"$F$97*(W92-V95)","v":1334857.5155263853},null,null,null,null,{"$f":"$F$97*(AB92-AA95)","v":2280556.3700063839}]
["Financial services for one PAYG battery user [NGN/user]",null,null,null,null,null,null,{"$f":"$F$97*(H93-G96)","v":0},null,null,null,null,{"$f":"$F$97*(M93-L96)","v":365037.82515900017},null,null,null,null,{"$f":"$F$97*(R93-Q96)","v":501985.64300010219},null,null,null,null,{"$f":"$F$97*(W93-V96)","v":748124.01353119349},null,null,null,null,{"$f":"$F$97*(AB93-AA96)","v":1215377.3107911223}]
["Loan amount for one PAYG SHS user (24 installments) [NGN/user]",null,null,null,null,null,null,{"$f":"H92-G95+H98","v":362607.42857142858},null,null,null,null,{"$f":"M92-L95+M98","v":1286470.7754993611},null,null,null,null,{"$f":"R92-Q95+R98","v":2157562.5084544504},null,null,null,null,{"$f":"W92-V95+W98","v":3559620.0414036941},null,null,null,null,{"$f":"AB92-AA95+AB98","v":6081483.653350357}]
["Loan amount for one PAYG Battery user (24 installments) [NGN/user]",null,null,null,null,null,null,{"$f":"H93-G96+H99","v":0},null,null,null,null,{"$f":"M93-L96+M99","v":973434.20042400039},null,null,null,null,{"$f":"R93-Q96+R99","v":1338628.3813336059},null,null,null,null,{"$f":"W93-V96+W99","v":1994997.3694165158},null,null,null,null,{"$f":"AB93-AA96+AB99","v":3241006.1621096595}]
[]
["Annual repayment coming from PAYG SHS users [NGN]",null,null,null,null,null,{"$f":"G95*H25","v":1762675.0000000002},{"$f":"(G38-H38)*$H$100/24","v":11422134},{"$f":"(H38-I38)*$H$100/24","v":11422134},{"$f":"(I38-J38)*$H$100/24","v":2538252},{"$f":"(J38-K38)*$H$100/24","v":0},{"$f":"L95*M25","v":536029.48979140038},{"$f":"(L38-M38)*$M$98/24","v":1206066.3520306509},{"$f":"(M38-N38)*$M$98/24","v":1206066.3520306509},{"$f":"(N38-O38)*$M$98/24","v":482426.5408122603},{"$f":"(O38-P38)*$M$98/24","v":0},{"$f":"Q95*R25","v":898984.37852268782},{"$f":"(Q38-R38)*$R$100/24","v":5393906.2711361265},{"$f":"(R38-S38)*$R$100/24","v":5393906.2711361265},{"$f":"(S38-T38)*$R$100/24","v":2157562.5084544504},{"$f":"(T38-U38)*$R$100/24","v":0},{"$f":"V95*W25","v":1440787.1060960009},{"$f":"(V38-W38)*$W$100/24","v":8602415.1000589263},{"$f":"(W38-X38)*$W$100/24","v":8602415.1000589263},{"$f":"(X38-Y38)*$W$100/24","v":4152890.0483043096},{"$f":"(Y38-Z38)*$W$100/24","v":0},{"$f":"AA95*AB25","v":2234216.1847618143},{"$f":"(AA38-AB38)*$AB$100/24","v":12923152.763369508},{"$f":"(AB38-AC38)*$AB$100/24","v":12923152.763369508},{"$f":"(AC38-AD38)*$AB$100/24","v":4561112.7400127677},{"$f":"(AD38-AE38)*$AB$100/24","v":0},{"$f":"(AE38-AF38)*$AB$100/24","v":0}]
["Annual repayment coming from PAYG battery users [NGN]",null,null,null,null,null,{"$f":"G96","v":0},{"$f":"(G47-H47)*$H$100/24","v":0},{"$f":"(H47-I47)*$H$100/24","v":0},{"$f":"(I47-J47)*$H$100/24","v":0},{"$f":"(J47-K47)*$H$100/24","v":0},{"$f":"L96*M30","v":3785577.4460933348},{"$f":"(L46-M46)*$M$101/24","v":24335855.010600012},{"$f":"(M46-N46)*$M$101/24","v":24335855.010600012},{"$f":"(N46-O46)*$M$101/24","v":5840605.2025440028},{"$f":"(O46-P46)*$M$101/24","v":0},{"$f":"Q96*R30","v":4648015.2129639098},{"$f":"(Q46-R46)*$R$101/24","v":30119138.580006134},{"$f":"(R46-S46)*$R$101/24","v":30119138.580006134},{"$f":"(S46-T46)*$R$101/24","v":6693141.9066680297},{"$f":"(T46-U46)*$R$101/24","v":0},{"$f":"V96*W30","v":6234366.779426612},{"$f":"(V46-W46)*$W$101/24","v":39899947.388330318},{"$f":"(W46-X46)*$W$101/24","v":39899947.388330318},{"$f":"(X46-Y46)*$W$101/24","v":9974986.8470825795},{"$f":"(Y46-Z46)*$W$101/24","v":0},{"$f":"AA96*AB30","v":10418545.994766723},{"$f":"(AA46-AB46)*$AB$101/24","v":66845752.09351173},{"$f":"(AB46-AC46)*$AB$101/24","v":66845752.09351173},{"$f":"(AC46-AD46)*$AB$101/24","v":15394779.270020882},{"$f":"(AD46-AE46)*$AB$101/24","v":0},{"$f":"(AE46-AF46)*$AB$101/24","v":0}]
[]
["Annual repayment coming from all the users [NGN]",null,null,null,null,null,{"$f":"SUM(G103:G104)","v":1762675.0000000002},11422134,11422134,2538252,0,4321606.9358847355,25541921.362630662,25541921.362630662,6323031.7433562633,0,5546999.5914865974,35513044.851142257,35513044.851142257,8850704.4151224792,0,7675153.8855226133,48502362.488389246,48502362.488389246,14127876.89538689,0,12652762.179528538,79768904.856881231,79768904.856881231,19955892.010033648,0,0]
[]
["TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"G106","v":1762675.0000000002},11422134,11422134,2538252,0,4321606.9358847355,25541921.362630662,25541921.362630662,6323031.7433562633,0,5546999.5914865974,35513044.851142257,35513044.851142257,8850704.4151224792,0,7675153.8855226133,48502362.488389246,48502362.488389246,14127876.89538689,0,12652762.179528538,79768904.856881231,79768904.856881231,19955892.010033648,0,0]
["TOTAL CapEx [NGN]",null,null,null,null,null,{"$f":"-G87","v":-15670000},{"$f":"-H87","v":0},{"$f":"-I87","v":0},0,0,-4172675.6444140016,0,0,0,0,-6273399.9012725893,0,0,0,0,-9134483.0813073888,0,0,0,0,-13889850.492461134,0,0,0,0,0]
["TOTAL OpEx [NGN]",null,null,null,null,null,{"$f":"-G67","v":0},{"$f":"-H67","v":-793500},{"$f":"-I67","v":-872850.00000000012},-290400.00000000006,0,0,-3481117.3650000012,-3829229.1015000027,-1383589.1410000012,0,0,-5431296.7114494052,-5974426.3825943451,-2143546.5813004458,0,0,-8462060.4791937657,-9308266.5271131434,-3646800.3106224099,0,0,-13724099.896624245,-14349252.829415327,-4799243.7313500568,0,0]
[null,null,null,null,"Total Expenditure [NGN]",null,{"$f":"G109+G110","v":-15670000},{"$f":"H109+H110","v":-793500},-872850.00000000012,-290400.00000000006,0,-4172675.6444140016,-3481117.3650000012,-3829229.1015000027,-1383589.1410000012,0,-6273399.9012725893,-5431296.7114494052,-5974426.3825943451,-2143546.5813004458,0,-9134483.0813073888,-8462060.4791937657,-9308266.5271131434,-3646800.3106224099,0,-13889850.492461134,-13724099.896624245,-14349252.829415327,-4799243.7313500568,0,0]
["Corporate tax [NGN]",null,null,null,null,null,{"$f":"IF(G108>(-G110),(-G108-G110)*'Data Indexation & Financing'!$D$37,0)","v":-423042.00000000006},{"$f":"IF(H108>(-H110),(-H108-H110)*'Data Indexation & Financing'!$D$37,0)","v":-2550872.1599999997},{"$f":"IF(I108>(-I110),(-I108-I110)*'Data Indexation & Financing'!$D$37,0)","v":-2531828.1599999997},{"$f":"IF(J108>(-J110),(-J108-J110)*'Data Indexation & Financing'!$D$37,0)","v":-539484.48},{"$f":"IF(K108>(-K110),(-K108-K110)*'Data Indexation & Financing'!$D$37,0)","v":0},{"$f":"IF(L108>(-L110),(-L108-L110)*'Data Indexation & Financing'!$D$37,0)","v":-1037185.6646123365},{"$f":"IF(M108>(-M110),(-M108-M110)*'Data Indexation & Financing'!$D$37,0)","v":-5294592.9594313577},{"$f":"IF(N108>(-N110),(-N108-N110)*'Data Indexation & Financing'!$D$37,0)","v":-5211046.1426713588},{"$f":"IF(O108>(-O110),(-O108-O110)*'Data Indexation & Financing'!$D$37,0)","v":-1185466.224565503},{"$f":"IF(P108>(-P110),(-P108-P110)*'Data Indexation & Financing'!$D$37,0)","v":0},{"$f":"IF(Q108>(-Q110),(-Q108-Q110)*'Data Indexation & Financing'!$D$37,0)","v":-1331279.9019567834},{"$f":"IF(R108>(-R110),(-R108-R110)*'Data Indexation & Financing'!$D$37,0)","v":-7219619.5535262842},{"$f":"IF(S108>(-S110),(-S108-S110)*'Data Indexation & Financing'!$D$37,0)","v":-7089268.4324514987},{"$f":"IF(T108>(-T110),(-T108-T110)*'Data Indexation & Financing'!$D$37,0)","v":-1609717.8801172879},{"$f":"IF(U108>(-U110),(-U108-U110)*'Data Indexation & Financing'!$D$37,0)","v":0},{"$f":"IF(V108>(-V110),(-V108-V110)*'Data Indexation & Financing'!$D$37,0)","v":-1842036.9325254271},{"$f":"IF(W108>(-W110),(-W108-W110)*'Data Indexation & Financing'!$D$37,0)","v":-9609672.4822069146},{"$f":"IF(X108>(-X110),(-X108-X110)*'Data Indexation & Financing'!$D$37,0)","v":-9406583.0307062641},{"$f":"IF(Y108>(-Y110),(-Y108-Y110)*'Data Indexation & Financing'!$D$37,0)","v":-2515458.3803434754},{"$f":"IF(Z108>(-Z110),(-Z108-Z110)*'Data Indexation & Financing'!$D$37,0)","v":0},{"$f":"IF(AA108>(-AA110),(-AA108-AA110)*'Data Indexation & Financing'!$D$37,0)","v":-3036662.923086849},{"$f":"IF(AB108>(-AB110),(-AB108-AB110)*'Data Indexation & Financing'!$D$37,0)","v":-15850753.190461677},{"$f":"IF(AC108>(-AC110),(-AC108-AC110)*'Data Indexation & Financing'!$D$37,0)","v":-15700716.486591816},{"$f":"IF(AD108>(-AD110),(-AD108-AD110)*'Data Indexation & Financing'!$D$37,0)","v":-3637595.5868840618},{"$f":"IF(AE108>(-AE110),(-AE108-AE110)*'Data Indexation & Financing'!$D$37,0)","v":0},{"$f":"IF(AF108>(-AF110),(-AF108-AF110)*'Data Indexation & Financing'!$D$37,0)","v":0}]
["SHS2 Net Cash Flow [NGN]",null,null,null,null,null,{"$f":"SUM(G108:G110)+G112","v":-14330367},{"$f":"SUM(H108:H110)+H112","v":8077761.8399999999},8017455.8399999999,1708367.52,0,-888254.37314160261,16766211.038199302,16501646.118459303,3753976.3777907593,0,-2057680.2117427753,22862128.586166568,22449350.036096413,5097439.9537047455,0,-3301366.1283102026,30430629.526988562,29787512.930569835,7965618.2044210052,0,-4273751.2360194447,50194051.769795313,49718935.540874086,11519052.691799529,0,0]
[]
[]
[]
["SHS2 Performance - KPIs"]
[]
["WACC",null,null,null,null,{"$f":"'Data Indexation & Financing'!D55","v":0.11270000000000001}]
["Net Cash flow [NGN]",null,null,null,null,null,{"$f":"G113","v":-14330367},8077761.8399999999,8017455.8399999999,1708367.52,0,-888254.37314160261,16766211.038199302,16501646.118459303,3753976.3777907593,0,-2057680.2117427753,22862128.586166568,22449350.036096413,5097439.9537047455,0,-3301366.1283102026,30430629.526988562,29787512.930569835,7965618.2044210052,0,-4273751.2360194447,50194051.769795313,49718935.540874086,11519052.691799529,0,0]
["Discounted Net Cash flow [NGN]",null,null,null,null,null,{"$f":"G120/((1+$F$119)^G8)","v":-14330367},7259604.4216770018,6475605.7559717093,1240072.4003839695,0,-520771.14660963119,8834183.1761684529,7814130.3759739455,1597595.5091992933,0,-707289.1575863437,7062487.5387107441,6232563.5441131592,1271853.1618786119,0,-665307.42518490017,5511394.8750842027,4848492.7111115521,1165236.0216642667,0,-504948.95579602267,5329818.3196314406,4744646.7634848133,987917.63914034143,0,0]
["Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"G120","v":-14330367},{"$f":"G122+H120","v":-6252605.1600000001},{"$f":"H122+I120","v":1764850.6799999997},{"$f":"I122+J120","v":3473218.1999999997},3473218.1999999997,2584963.8268583971,19351174.865057699,35852820.983517006,39606797.361307763,39606797.361307763,37549117.149564989,60411245.735731557,82860595.771827966,87958035.725532711,87958035.725532711,84656669.597222507,115087299.12421107,144874812.0547809,152840430.25920191,152840430.25920191,148566679.02318248,198760730.79297781,248479666.3338519,259998719.02565143,259998719.02565143,259998719.02565143]
["Discounted Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"G121","v":-14330367},{"$f":"H121+G123","v":-7070762.5783229982},{"$f":"I121+H123","v":-595156.82235128898},644915.57803268055,644915.57803268055,124144.43142304936,8958327.6075915024,16772457.983565448,18370053.492764741,18370053.492764741,17662764.335178398,24725251.873889141,30957815.4180023,32229668.579880912,32229668.579880912,31564361.15469601,37075756.029780209,41924248.740891762,43089484.762556031,43089484.762556031,42584535.806760006,47914354.126391448,52659000.889876261,53646918.529016599,53646918.529016599,53646918.529016599]
[]
["IRR",null,null,null,null,{"$f":"IRR(G120:AF120)","v":0.4345386393258539}]
["NPV [NGN]",null,null,null,null,{"$f":"SUM(G121:AF121)","v":53646918.529016599}]
[null,null,null,null,"NPV of Total Cost [NGN]",{"$f":"SUM(G131:AF131)","v":-64753212.517148249}]
[null,null,null,null,"NPV of Total Output [kWh]",{"$f":"SUM(G133:AF133)","v":646238.20238596119}]
[null,null,null,null,"LCOE [NGN/kWh]",{"$f":"ABS(F127)/F128","v":100.20022381542039}]
[null,null,null,null,null,"Discount Factor ",{"$f":"1/((1+$F$119)^G8)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,null,null,null,null,"Present Value for Cost ",{"$f":"G130*(G109+G110+G112)","v":-16093042},{"$f":"H130*(H109+H110+H112)","v":-3005636.8832569425},-2749918.918184795,-602397.80205783958,0,-3054469.0007918254,-4623956.6190827126,-4280899.5469623059,-1093323.6924967582,0,-2613966.709231474,-3908076.106645904,-3626844.7828003364,-936470.32941533451,0,-2212041.9196375343,-3273033.058321042,-3046203.0140661639,-901434.84375662042,0,-1999888.3422164244,-3140383.934472756,-2867649.6812929288,-723575.33245853777,0,0]
[null,null,null,null,null,"Output per year ",{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!G22*'14. Default data'!$F$21,G22*365*'14. Default data'!$X$16)","v":0},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!H22*'14. Default data'!$F$21,H22*365*'14. Default data'!$X$16)","v":87204.314359504118},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!I22*'14. Default data'!$F$21,I22*365*'14. Default data'!$X$16)","v":87204.314359504118},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!J22*'14. Default data'!$F$21,J22*365*'14. Default data'!$X$16)","v":87204.314359504118},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!K22*'14. Default data'!$F$21,K22*365*'14. Default data'!$X$16)","v":87204.314359504118},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!L22*'14. Default data'!$F$21,L22*365*'14. Default data'!$X$16)","v":87204.314359504118},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!M22*'14. Default data'!$F$21,M22*365*'14. Default data'!$X$16)","v":77238.107004132224},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!N22*'14. Default data'!$F$21,N22*365*'14. Default data'!$X$16)","v":77238.107004132224},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!O22*'14. Default data'!$F$21,O22*365*'14. Default data'!$X$16)","v":77238.107004132224},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!P22*'14. Default data'!$F$21,P22*365*'14. Default data'!$X$16)","v":77238.107004132224},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!Q22*'14. Default data'!$F$21,Q22*365*'14. Default data'!$X$16)","v":77238.107004132224},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!R22*'14. Default data'!$F$21,R22*365*'14. Default data'!$X$16)","v":69763.451487603292},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!S22*'14. Default data'!$F$21,S22*365*'14. Default data'!$X$16)","v":69763.451487603292},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!T22*'14. Default data'!$F$21,T22*365*'14. Default data'!$X$16)","v":69763.451487603292},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!U22*'14. Default data'!$F$21,U22*365*'14. Default data'!$X$16)","v":69763.451487603292},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!V22*'14. Default data'!$F$21,V22*365*'14. Default data'!$X$16)","v":69763.451487603292},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!W22*'14. Default data'!$F$21,W22*365*'14. Default data'!$X$16)","v":63320.952438800938},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!X22*'14. Default data'!$F$21,X22*365*'14. Default data'!$X$16)","v":63320.952438800938},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!Y22*'14. Default data'!$F$21,Y22*365*'14. Default data'!$X$16)","v":63320.952438800938},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!Z22*'14. Default data'!$F$21,Z22*365*'14. Default data'!$X$16)","v":63320.952438800938},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AA22*'14. Default data'!$F$21,AA22*365*'14. Default data'!$X$16)","v":63320.952438800938},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AB22*'14. Default data'!$F$21,AB22*365*'14. Default data'!$X$16)","v":57667.308285500389},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AC22*'14. Default data'!$F$21,AC22*365*'14. Default data'!$X$16)","v":57667.308285500389},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AD22*'14. Default data'!$F$21,AD22*365*'14. Default data'!$X$16)","v":57667.308285500389},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AE22*'14. Default data'!$F$21,AE22*365*'14. Default data'!$X$16)","v":57667.308285500389},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'Data SHS2 25 years'!AF22*'14. Default data'!$F$21,AF22*365*'14. Default data'!$X$16)","v":57667.308285500389}]
[null,null,null,null,null,"Present Value for Output ",{"$f":"G132*G130","v":0},{"$f":"H132*H130","v":78371.811233489818},70433.9096193851,63299.999657935739,56888.64892418059,51126.672889530506,40697.065299989605,36575.056439282474,32870.545914696217,29541.247339531063,26549.157310623759,21551.077579310579,19368.273190716791,17406.554498711957,15643.528802652965,14059.07145021386,11468.27318991695,10306.707279515547,9262.7907607760826,8324.6074959792222,7481.4482753475531,6123.3605438652412,5503.1549778603758,4945.7670332168382,4444.834216964894,3994.6384622673627]
[]
[null,null,null,null,"Net Profit [NGN]",{"$f":"SUM(G108:AF108)","v":485251689.77440852}]
[null,null,null,null,"Total Cost [NGN]",{"$f":"SUM(G109:AF109)+SUM(G110:AF110)+SUM(G112:AF112)","v":-225252970.74875718}]
[null,null,null,null,"ROI",{"$f":"(F135-ABS(F136))/ABS(F136)","v":1.1542521200115443}]
[]
[null,null,null,null,"Breakeven point ",{"$f":"INDEX(G7:AF7, MAX(IF(G113:AF113<0,COLUMN(G113:AF113)-MIN(COLUMN(G113:AF113))+1)))","v":2043}]
[null,null,null,null,"Number of years needed to reach the breakeven point ",{"$f":"F139-G7","v":20}]
[null,null,null,null,"Last negative cash flow ",{"$f":"INDEX(G113:AF113, MATCH(F139, G7:AF7, 0))","v":-4273751.2360194447}]
[null,null,null,null,"Cash flow  (IN) Next year ",{"$f":"INDEX(G108:AF108, MATCH(F139+1, G7:AF7, 0))","v":79768904.856881231}]
[null,null,null,null,"Fraction year value ",{"$f":"ABS(F141/F142)","v":5.3576656764779081E-2}]
[null,null,null,null,"Payback period (years) ",{"$f":"F140+F143","v":20.053576656764779}]
[null,null,null,null,"Payback period (month) ",{"$f":"ROUND(F144*12,0)","v":241}]
[null,null,null,null,null,null,{"$f":"G7","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,null,null,null,null,"Payback Period of the Equity Invesments ",{"$f":"G111","v":-15670000},{"$f":"G147+#REF!","v":{"$error":"#REF!"}},{"$f":"H147+#REF!","v":{"$error":"#REF!"}},{"$f":"I147+#REF!","v":{"$error":"#REF!"}},{"$f":"J147+#REF!","v":{"$error":"#REF!"}},{"$f":"K147+#REF!","v":{"$error":"#REF!"}},{"$f":"L147+#REF!","v":{"$error":"#REF!"}},{"$f":"M147+#REF!","v":{"$error":"#REF!"}},{"$f":"N147+#REF!","v":{"$error":"#REF!"}},{"$f":"O147+#REF!","v":{"$error":"#REF!"}},{"$f":"P147+#REF!","v":{"$error":"#REF!"}},{"$f":"Q147+#REF!","v":{"$error":"#REF!"}},{"$f":"R147+#REF!","v":{"$error":"#REF!"}},{"$f":"S147+#REF!","v":{"$error":"#REF!"}},{"$f":"T147+#REF!","v":{"$error":"#REF!"}},{"$f":"U147+#REF!","v":{"$error":"#REF!"}},{"$f":"V147+#REF!","v":{"$error":"#REF!"}},{"$f":"W147+#REF!","v":{"$error":"#REF!"}},{"$f":"X147+#REF!","v":{"$error":"#REF!"}},{"$f":"Y147+#REF!","v":{"$error":"#REF!"}},{"$f":"Z147+#REF!","v":{"$error":"#REF!"}},{"$f":"AA147+#REF!","v":{"$error":"#REF!"}},{"$f":"AB147+#REF!","v":{"$error":"#REF!"}},{"$f":"AC147+#REF!","v":{"$error":"#REF!"}},{"$f":"AD147+#REF!","v":{"$error":"#REF!"}},{"$f":"AE147+#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,"Payback period 2 ",{"$f":"_xludf.CUMIPMT('2. Control table'!N415,'2. Control table'!H482, G113,G8,AF8,0)","v":{"$error":"#NAME?"}}]
[]
[]
[null,null,null,null,null,"Payback Period = (Initial Investment − Opening Cumulative Cash Flow) / (Closing Cumulative Cash Flow − Opening Cumulative Cash Flow)"]
[null,null,null,null,null,null,{"$f":"(ABS(G109)-ABS(G122))/(AF122-ABS(G122))","v":5.4530141508016567E-3}]
[]
[]
["Graphs Construction "]
[]
["Cash Flow Distribution "]
[]
[null,null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G8","v":0},{"$f":"'Data SHS2 25 years'!H8","v":1},{"$f":"'Data SHS2 25 years'!I8","v":2},{"$f":"'Data SHS2 25 years'!J8","v":3},{"$f":"'Data SHS2 25 years'!K8","v":4},{"$f":"'Data SHS2 25 years'!L8","v":5},{"$f":"'Data SHS2 25 years'!M8","v":6},{"$f":"'Data SHS2 25 years'!N8","v":7},{"$f":"'Data SHS2 25 years'!O8","v":8},{"$f":"'Data SHS2 25 years'!P8","v":9},{"$f":"'Data SHS2 25 years'!Q8","v":10},{"$f":"'Data SHS2 25 years'!R8","v":11},{"$f":"'Data SHS2 25 years'!S8","v":12},{"$f":"'Data SHS2 25 years'!T8","v":13},{"$f":"'Data SHS2 25 years'!U8","v":14},{"$f":"'Data SHS2 25 years'!V8","v":15},{"$f":"'Data SHS2 25 years'!W8","v":16},{"$f":"'Data SHS2 25 years'!X8","v":17},{"$f":"'Data SHS2 25 years'!Y8","v":18},{"$f":"'Data SHS2 25 years'!Z8","v":19},{"$f":"'Data SHS2 25 years'!AA8","v":20},{"$f":"'Data SHS2 25 years'!AB8","v":21},{"$f":"'Data SHS2 25 years'!AC8","v":22},{"$f":"'Data SHS2 25 years'!AD8","v":23},{"$f":"'Data SHS2 25 years'!AE8","v":24},{"$f":"'Data SHS2 25 years'!AF8","v":25}]
[null,null,null,null,null,{"$f":"'Data SHS2 25 years'!A108","v":"TOTAL Revenue [NGN]"},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!G108,NA())","v":1762675.0000000002},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!H108,NA())","v":11422134},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!I108,NA())","v":11422134},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!J108,NA())","v":2538252},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!K108,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!L108,NA())","v":4321606.9358847355},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!M108,NA())","v":25541921.362630662},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!N108,NA())","v":25541921.362630662},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!O108,NA())","v":6323031.7433562633},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!P108,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!Q108,NA())","v":5546999.5914865974},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!R108,NA())","v":35513044.851142257},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!S108,NA())","v":35513044.851142257},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!T108,NA())","v":8850704.4151224792},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!U108,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!V108,NA())","v":7675153.8855226133},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!W108,NA())","v":48502362.488389246},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!X108,NA())","v":48502362.488389246},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!Y108,NA())","v":14127876.89538689},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!Z108,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AA108,NA())","v":12652762.179528538},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AB108,NA())","v":79768904.856881231},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AC108,NA())","v":79768904.856881231},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AD108,NA())","v":19955892.010033648},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AE108,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG163,'Data SHS2 25 years'!AF108,NA())","v":0},{"$f":"'9. SHS2 25 years '!R57","v":true}]
[null,null,null,null,null,{"$f":"'Data SHS2 25 years'!A109","v":"TOTAL CapEx [NGN]"},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!G109,NA())","v":-15670000},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!H109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!I109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!J109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!K109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!L109,NA())","v":-4172675.6444140016},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!M109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!N109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!O109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!P109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!Q109,NA())","v":-6273399.9012725893},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!R109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!S109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!T109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!U109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!V109,NA())","v":-9134483.0813073888},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!W109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!X109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!Y109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!Z109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AA109,NA())","v":-13889850.492461134},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AB109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AC109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AD109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AE109,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG164,'Data SHS2 25 years'!AF109,NA())","v":0},{"$f":"'9. SHS2 25 years '!R61","v":true}]
[null,null,null,null,null,{"$f":"'Data SHS2 25 years'!A110","v":"TOTAL OpEx [NGN]"},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!G110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!H110,NA())","v":-793500},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!I110,NA())","v":-872850.00000000012},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!J110,NA())","v":-290400.00000000006},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!K110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!L110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!M110,NA())","v":-3481117.3650000012},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!N110,NA())","v":-3829229.1015000027},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!O110,NA())","v":-1383589.1410000012},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!P110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!Q110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!R110,NA())","v":-5431296.7114494052},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!S110,NA())","v":-5974426.3825943451},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!T110,NA())","v":-2143546.5813004458},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!U110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!V110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!W110,NA())","v":-8462060.4791937657},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!X110,NA())","v":-9308266.5271131434},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!Y110,NA())","v":-3646800.3106224099},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!Z110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AA110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AB110,NA())","v":-13724099.896624245},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AC110,NA())","v":-14349252.829415327},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AD110,NA())","v":-4799243.7313500568},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AE110,NA())","v":0},{"$f":"IF('Data SHS2 25 years'!$AG165,'Data SHS2 25 years'!AF110,NA())","v":0},{"$f":"'9. SHS2 25 years '!R63","v":true}]
[]
["OpEx and CapEx "]
[]
[null,"CapEx "]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"SUM(G74:AF74)","v":31626151.196764398}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"SUM(G75:AF75)","v":3543980.1273450796}]
[null,"Shipping costs [NGN]",null,null,null,null,9324827.7664035689]
[null,"Other costs [NGN]",null,null,null,null,805450.02894206345]
[null,"Battery costs [NGN]",null,null,null,null,{"$f":"SUM(G85:AF85)","v":3840000}]
[]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"G74","v":14000000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"G75","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,1400000]
[null,"Other costs [NGN]",null,null,null,null,50000]
[null,"Battery costs [NGN]",null,null,null,null,{"$f":"G85","v":0}]
[]
[null,"OpEx"]
[]
[null,"25 YEARS"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"F43","v":19907340.20581026}]
[null,"Total PAYG costs - Battery users [NGN]",null,null,null,null,{"$f":"F51","v":22474619.101444162}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"F61","v":3519172.2664536643}]
[]
[]
[null,"1 YEAR"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"H42","v":727500}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"H60","v":66000}]

{"sheet":"9. SHS2 25 years ","index":18,"n_rows":140,"n_cols":33,"rows_kept":140,"cut":false,"hidden":false,"merged":[[136,1,136,6],[137,1,137,6],[138,1,138,6],[139,1,139,6],[128,2,128,6],[129,2,129,6],[132,2,132,6],[131,2,131,6],[130,2,130,6],[124,1,124,5],[12,1,12,32],[126,1,126,32],[6,2,11,19],[0,1,0,6],[120,1,120,5],[121,1,121,5],[122,1,122,5],[123,1,123,5],[51,1,51,32]]}
[]
[null,null,null,null,null,null,"Solar Home System 2 over 25 years of use "]
[]
[]
[]
[null,null,null,null,{"$f":"IF('2. Control table'!T298=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"This sheet does the same thing as SHS1 - 25 years but for bigger-sized solar home systems (SHS2). \nSolar Home System 2 directly refers to the fosera product: fosera IGNITE. It is a package that includes a solar panel, lamps, different oulet capacity (regular, configurable and high) outlet USB outlets for phone charging, and optionally a radio, fan, TV and torch. This system also includes the Open PAYGO feature. This system reaches 75 Wp. \nThere are some differences between OPEX and CAPEX as this is not the same SHS model, and of course, the SHS price is not the same.\nAs for SHS1, SHS2 25 years gives the analysis every year for the whole project timeline and provides result data for the Control Table. "]
[]
[]
[]
[]
[]
[null,"Diagrams"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graphs"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table results "]
[]
[null,null,"To see the detailed results (Total Revenue, Total CAPEX & OPEX, corporate tax, Net cash Flow for mini-grid), click on the + on the left. "]
[]
[null,"TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G108","v":1762675.0000000002},{"$f":"'Data SHS2 25 years'!H108","v":11422134},{"$f":"'Data SHS2 25 years'!I108","v":11422134},{"$f":"'Data SHS2 25 years'!J108","v":2538252},{"$f":"'Data SHS2 25 years'!K108","v":0},{"$f":"'Data SHS2 25 years'!L108","v":4321606.9358847355},{"$f":"'Data SHS2 25 years'!M108","v":25541921.362630662},{"$f":"'Data SHS2 25 years'!N108","v":25541921.362630662},{"$f":"'Data SHS2 25 years'!O108","v":6323031.7433562633},{"$f":"'Data SHS2 25 years'!P108","v":0},{"$f":"'Data SHS2 25 years'!Q108","v":5546999.5914865974},{"$f":"'Data SHS2 25 years'!R108","v":35513044.851142257},{"$f":"'Data SHS2 25 years'!S108","v":35513044.851142257},{"$f":"'Data SHS2 25 years'!T108","v":8850704.4151224792},{"$f":"'Data SHS2 25 years'!U108","v":0},{"$f":"'Data SHS2 25 years'!V108","v":7675153.8855226133},{"$f":"'Data SHS2 25 years'!W108","v":48502362.488389246},{"$f":"'Data SHS2 25 years'!X108","v":48502362.488389246},{"$f":"'Data SHS2 25 years'!Y108","v":14127876.89538689},{"$f":"'Data SHS2 25 years'!Z108","v":0},{"$f":"'Data SHS2 25 years'!AA108","v":12652762.179528538},{"$f":"'Data SHS2 25 years'!AB108","v":79768904.856881231},{"$f":"'Data SHS2 25 years'!AC108","v":79768904.856881231},{"$f":"'Data SHS2 25 years'!AD108","v":19955892.010033648},{"$f":"'Data SHS2 25 years'!AE108","v":0},{"$f":"'Data SHS2 25 years'!AF108","v":0}]
[null,"TOTAL CapEx [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G109","v":-15670000},{"$f":"'Data SHS2 25 years'!H109","v":0},{"$f":"'Data SHS2 25 years'!I109","v":0},{"$f":"'Data SHS2 25 years'!J109","v":0},{"$f":"'Data SHS2 25 years'!K109","v":0},{"$f":"'Data SHS2 25 years'!L109","v":-4172675.6444140016},{"$f":"'Data SHS2 25 years'!M109","v":0},{"$f":"'Data SHS2 25 years'!N109","v":0},{"$f":"'Data SHS2 25 years'!O109","v":0},{"$f":"'Data SHS2 25 years'!P109","v":0},{"$f":"'Data SHS2 25 years'!Q109","v":-6273399.9012725893},{"$f":"'Data SHS2 25 years'!R109","v":0},{"$f":"'Data SHS2 25 years'!S109","v":0},{"$f":"'Data SHS2 25 years'!T109","v":0},{"$f":"'Data SHS2 25 years'!U109","v":0},{"$f":"'Data SHS2 25 years'!V109","v":-9134483.0813073888},{"$f":"'Data SHS2 25 years'!W109","v":0},{"$f":"'Data SHS2 25 years'!X109","v":0},{"$f":"'Data SHS2 25 years'!Y109","v":0},{"$f":"'Data SHS2 25 years'!Z109","v":0},{"$f":"'Data SHS2 25 years'!AA109","v":-13889850.492461134},{"$f":"'Data SHS2 25 years'!AB109","v":0},{"$f":"'Data SHS2 25 years'!AC109","v":0},{"$f":"'Data SHS2 25 years'!AD109","v":0},{"$f":"'Data SHS2 25 years'!AE109","v":0},{"$f":"'Data SHS2 25 years'!AF109","v":0}]
[null,"TOTAL OpEx [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G110","v":0},{"$f":"'Data SHS2 25 years'!H110","v":-793500},{"$f":"'Data SHS2 25 years'!I110","v":-872850.00000000012},{"$f":"'Data SHS2 25 years'!J110","v":-290400.00000000006},{"$f":"'Data SHS2 25 years'!K110","v":0},{"$f":"'Data SHS2 25 years'!L110","v":0},{"$f":"'Data SHS2 25 years'!M110","v":-3481117.3650000012},{"$f":"'Data SHS2 25 years'!N110","v":-3829229.1015000027},{"$f":"'Data SHS2 25 years'!O110","v":-1383589.1410000012},{"$f":"'Data SHS2 25 years'!P110","v":0},{"$f":"'Data SHS2 25 years'!Q110","v":0},{"$f":"'Data SHS2 25 years'!R110","v":-5431296.7114494052},{"$f":"'Data SHS2 25 years'!S110","v":-5974426.3825943451},{"$f":"'Data SHS2 25 years'!T110","v":-2143546.5813004458},{"$f":"'Data SHS2 25 years'!U110","v":0},{"$f":"'Data SHS2 25 years'!V110","v":0},{"$f":"'Data SHS2 25 years'!W110","v":-8462060.4791937657},{"$f":"'Data SHS2 25 years'!X110","v":-9308266.5271131434},{"$f":"'Data SHS2 25 years'!Y110","v":-3646800.3106224099},{"$f":"'Data SHS2 25 years'!Z110","v":0},{"$f":"'Data SHS2 25 years'!AA110","v":0},{"$f":"'Data SHS2 25 years'!AB110","v":-13724099.896624245},{"$f":"'Data SHS2 25 years'!AC110","v":-14349252.829415327},{"$f":"'Data SHS2 25 years'!AD110","v":-4799243.7313500568},{"$f":"'Data SHS2 25 years'!AE110","v":0},{"$f":"'Data SHS2 25 years'!AF110","v":0}]
[null,"Corporate tax [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G112","v":-423042.00000000006},{"$f":"'Data SHS2 25 years'!H112","v":-2550872.1599999997},{"$f":"'Data SHS2 25 years'!I112","v":-2531828.1599999997},{"$f":"'Data SHS2 25 years'!J112","v":-539484.48},{"$f":"'Data SHS2 25 years'!K112","v":0},{"$f":"'Data SHS2 25 years'!L112","v":-1037185.6646123365},{"$f":"'Data SHS2 25 years'!M112","v":-5294592.9594313577},{"$f":"'Data SHS2 25 years'!N112","v":-5211046.1426713588},{"$f":"'Data SHS2 25 years'!O112","v":-1185466.224565503},{"$f":"'Data SHS2 25 years'!P112","v":0},{"$f":"'Data SHS2 25 years'!Q112","v":-1331279.9019567834},{"$f":"'Data SHS2 25 years'!R112","v":-7219619.5535262842},{"$f":"'Data SHS2 25 years'!S112","v":-7089268.4324514987},{"$f":"'Data SHS2 25 years'!T112","v":-1609717.8801172879},{"$f":"'Data SHS2 25 years'!U112","v":0},{"$f":"'Data SHS2 25 years'!V112","v":-1842036.9325254271},{"$f":"'Data SHS2 25 years'!W112","v":-9609672.4822069146},{"$f":"'Data SHS2 25 years'!X112","v":-9406583.0307062641},{"$f":"'Data SHS2 25 years'!Y112","v":-2515458.3803434754},{"$f":"'Data SHS2 25 years'!Z112","v":0},{"$f":"'Data SHS2 25 years'!AA112","v":-3036662.923086849},{"$f":"'Data SHS2 25 years'!AB112","v":-15850753.190461677},{"$f":"'Data SHS2 25 years'!AC112","v":-15700716.486591816},{"$f":"'Data SHS2 25 years'!AD112","v":-3637595.5868840618},{"$f":"'Data SHS2 25 years'!AE112","v":0},{"$f":"'Data SHS2 25 years'!AF112","v":0}]
[null,"SHS1 Free Cash Flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G113","v":-14330367},{"$f":"'Data SHS2 25 years'!H113","v":8077761.8399999999},{"$f":"'Data SHS2 25 years'!I113","v":8017455.8399999999},{"$f":"'Data SHS2 25 years'!J113","v":1708367.52},{"$f":"'Data SHS2 25 years'!K113","v":0},{"$f":"'Data SHS2 25 years'!L113","v":-888254.37314160261},{"$f":"'Data SHS2 25 years'!M113","v":16766211.038199302},{"$f":"'Data SHS2 25 years'!N113","v":16501646.118459303},{"$f":"'Data SHS2 25 years'!O113","v":3753976.3777907593},{"$f":"'Data SHS2 25 years'!P113","v":0},{"$f":"'Data SHS2 25 years'!Q113","v":-2057680.2117427753},{"$f":"'Data SHS2 25 years'!R113","v":22862128.586166568},{"$f":"'Data SHS2 25 years'!S113","v":22449350.036096413},{"$f":"'Data SHS2 25 years'!T113","v":5097439.9537047455},{"$f":"'Data SHS2 25 years'!U113","v":0},{"$f":"'Data SHS2 25 years'!V113","v":-3301366.1283102026},{"$f":"'Data SHS2 25 years'!W113","v":30430629.526988562},{"$f":"'Data SHS2 25 years'!X113","v":29787512.930569835},{"$f":"'Data SHS2 25 years'!Y113","v":7965618.2044210052},{"$f":"'Data SHS2 25 years'!Z113","v":0},{"$f":"'Data SHS2 25 years'!AA113","v":-4273751.2360194447},{"$f":"'Data SHS2 25 years'!AB113","v":50194051.769795313},{"$f":"'Data SHS2 25 years'!AC113","v":49718935.540874086},{"$f":"'Data SHS2 25 years'!AD113","v":11519052.691799529},{"$f":"'Data SHS2 25 years'!AE113","v":0},{"$f":"'Data SHS2 25 years'!AF113","v":0}]
[]
[null,"SHS2 Performance - KPIs"]
[]
[null,null,"NPV [NGN]",null,null,null,null,{"$f":"'Data SHS2 25 years'!F126","v":53646918.529016599}]
[null,null,"IRR",null,null,null,null,{"$f":"'Data SHS2 25 years'!F125","v":0.4345386393258539}]
[null,null,"WACC",null,null,null,null,{"$f":"'Data SHS2 25 years'!F119","v":0.11270000000000001}]
[null,null,"LCOE",null,null,null,null,{"$f":"'Data SHS2 25 years'!F129","v":100.20022381542039}]
[null,null,"ROI",null,null,null,null,{"$f":"'Data SHS2 25 years'!F137","v":1.1542521200115443}]
[]
[null,null,null,"To see the detailed results (Net cash Flow, Discounted Cash Flow, Cummulated Cash Flow, Project Net CashFlow + Remaining Value of Assets), click on the + on the left. "]
[null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Net Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G120","v":-14330367},{"$f":"'Data SHS2 25 years'!H120","v":8077761.8399999999},{"$f":"'Data SHS2 25 years'!I120","v":8017455.8399999999},{"$f":"'Data SHS2 25 years'!J120","v":1708367.52},{"$f":"'Data SHS2 25 years'!K120","v":0},{"$f":"'Data SHS2 25 years'!L120","v":-888254.37314160261},{"$f":"'Data SHS2 25 years'!M120","v":16766211.038199302},{"$f":"'Data SHS2 25 years'!N120","v":16501646.118459303},{"$f":"'Data SHS2 25 years'!O120","v":3753976.3777907593},{"$f":"'Data SHS2 25 years'!P120","v":0},{"$f":"'Data SHS2 25 years'!Q120","v":-2057680.2117427753},{"$f":"'Data SHS2 25 years'!R120","v":22862128.586166568},{"$f":"'Data SHS2 25 years'!S120","v":22449350.036096413},{"$f":"'Data SHS2 25 years'!T120","v":5097439.9537047455},{"$f":"'Data SHS2 25 years'!U120","v":0},{"$f":"'Data SHS2 25 years'!V120","v":-3301366.1283102026},{"$f":"'Data SHS2 25 years'!W120","v":30430629.526988562},{"$f":"'Data SHS2 25 years'!X120","v":29787512.930569835},{"$f":"'Data SHS2 25 years'!Y120","v":7965618.2044210052},{"$f":"'Data SHS2 25 years'!Z120","v":0},{"$f":"'Data SHS2 25 years'!AA120","v":-4273751.2360194447},{"$f":"'Data SHS2 25 years'!AB120","v":50194051.769795313},{"$f":"'Data SHS2 25 years'!AC120","v":49718935.540874086},{"$f":"'Data SHS2 25 years'!AD120","v":11519052.691799529},{"$f":"'Data SHS2 25 years'!AE120","v":0},{"$f":"'Data SHS2 25 years'!AF120","v":0}]
[null,"Discounted Net Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G121","v":-14330367},{"$f":"'Data SHS2 25 years'!H121","v":7259604.4216770018},{"$f":"'Data SHS2 25 years'!I121","v":6475605.7559717093},{"$f":"'Data SHS2 25 years'!J121","v":1240072.4003839695},{"$f":"'Data SHS2 25 years'!K121","v":0},{"$f":"'Data SHS2 25 years'!L121","v":-520771.14660963119},{"$f":"'Data SHS2 25 years'!M121","v":8834183.1761684529},{"$f":"'Data SHS2 25 years'!N121","v":7814130.3759739455},{"$f":"'Data SHS2 25 years'!O121","v":1597595.5091992933},{"$f":"'Data SHS2 25 years'!P121","v":0},{"$f":"'Data SHS2 25 years'!Q121","v":-707289.1575863437},{"$f":"'Data SHS2 25 years'!R121","v":7062487.5387107441},{"$f":"'Data SHS2 25 years'!S121","v":6232563.5441131592},{"$f":"'Data SHS2 25 years'!T121","v":1271853.1618786119},{"$f":"'Data SHS2 25 years'!U121","v":0},{"$f":"'Data SHS2 25 years'!V121","v":-665307.42518490017},{"$f":"'Data SHS2 25 years'!W121","v":5511394.8750842027},{"$f":"'Data SHS2 25 years'!X121","v":4848492.7111115521},{"$f":"'Data SHS2 25 years'!Y121","v":1165236.0216642667},{"$f":"'Data SHS2 25 years'!Z121","v":0},{"$f":"'Data SHS2 25 years'!AA121","v":-504948.95579602267},{"$f":"'Data SHS2 25 years'!AB121","v":5329818.3196314406},{"$f":"'Data SHS2 25 years'!AC121","v":4744646.7634848133},{"$f":"'Data SHS2 25 years'!AD121","v":987917.63914034143},{"$f":"'Data SHS2 25 years'!AE121","v":0},{"$f":"'Data SHS2 25 years'!AF121","v":0}]
[null,"Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G122","v":-14330367},{"$f":"'Data SHS2 25 years'!H122","v":-6252605.1600000001},{"$f":"'Data SHS2 25 years'!I122","v":1764850.6799999997},{"$f":"'Data SHS2 25 years'!J122","v":3473218.1999999997},{"$f":"'Data SHS2 25 years'!K122","v":3473218.1999999997},{"$f":"'Data SHS2 25 years'!L122","v":2584963.8268583971},{"$f":"'Data SHS2 25 years'!M122","v":19351174.865057699},{"$f":"'Data SHS2 25 years'!N122","v":35852820.983517006},{"$f":"'Data SHS2 25 years'!O122","v":39606797.361307763},{"$f":"'Data SHS2 25 years'!P122","v":39606797.361307763},{"$f":"'Data SHS2 25 years'!Q122","v":37549117.149564989},{"$f":"'Data SHS2 25 years'!R122","v":60411245.735731557},{"$f":"'Data SHS2 25 years'!S122","v":82860595.771827966},{"$f":"'Data SHS2 25 years'!T122","v":87958035.725532711},{"$f":"'Data SHS2 25 years'!U122","v":87958035.725532711},{"$f":"'Data SHS2 25 years'!V122","v":84656669.597222507},{"$f":"'Data SHS2 25 years'!W122","v":115087299.12421107},{"$f":"'Data SHS2 25 years'!X122","v":144874812.0547809},{"$f":"'Data SHS2 25 years'!Y122","v":152840430.25920191},{"$f":"'Data SHS2 25 years'!Z122","v":152840430.25920191},{"$f":"'Data SHS2 25 years'!AA122","v":148566679.02318248},{"$f":"'Data SHS2 25 years'!AB122","v":198760730.79297781},{"$f":"'Data SHS2 25 years'!AC122","v":248479666.3338519},{"$f":"'Data SHS2 25 years'!AD122","v":259998719.02565143},{"$f":"'Data SHS2 25 years'!AE122","v":259998719.02565143},{"$f":"'Data SHS2 25 years'!AF122","v":259998719.02565143}]
[null,"Discounted Cummulated Cash flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 25 years'!G123","v":-14330367},{"$f":"'Data SHS2 25 years'!H123","v":-7070762.5783229982},{"$f":"'Data SHS2 25 years'!I123","v":-595156.82235128898},{"$f":"'Data SHS2 25 years'!J123","v":644915.57803268055},{"$f":"'Data SHS2 25 years'!K123","v":644915.57803268055},{"$f":"'Data SHS2 25 years'!L123","v":124144.43142304936},{"$f":"'Data SHS2 25 years'!M123","v":8958327.6075915024},{"$f":"'Data SHS2 25 years'!N123","v":16772457.983565448},{"$f":"'Data SHS2 25 years'!O123","v":18370053.492764741},{"$f":"'Data SHS2 25 years'!P123","v":18370053.492764741},{"$f":"'Data SHS2 25 years'!Q123","v":17662764.335178398},{"$f":"'Data SHS2 25 years'!R123","v":24725251.873889141},{"$f":"'Data SHS2 25 years'!S123","v":30957815.4180023},{"$f":"'Data SHS2 25 years'!T123","v":32229668.579880912},{"$f":"'Data SHS2 25 years'!U123","v":32229668.579880912},{"$f":"'Data SHS2 25 years'!V123","v":31564361.15469601},{"$f":"'Data SHS2 25 years'!W123","v":37075756.029780209},{"$f":"'Data SHS2 25 years'!X123","v":41924248.740891762},{"$f":"'Data SHS2 25 years'!Y123","v":43089484.762556031},{"$f":"'Data SHS2 25 years'!Z123","v":43089484.762556031},{"$f":"'Data SHS2 25 years'!AA123","v":42584535.806760006},{"$f":"'Data SHS2 25 years'!AB123","v":47914354.126391448},{"$f":"'Data SHS2 25 years'!AC123","v":52659000.889876261},{"$f":"'Data SHS2 25 years'!AD123","v":53646918.529016599},{"$f":"'Data SHS2 25 years'!AE123","v":53646918.529016599},{"$f":"'Data SHS2 25 years'!AF123","v":53646918.529016599}]

{"sheet":"Data SHS2 5 years","index":19,"n_rows":131,"n_cols":67,"rows_kept":131,"cut":false,"hidden":true,"merged":[[129,1,129,5],[130,1,130,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[124,1,124,5],[125,1,125,5],[108,1,108,5],[109,1,109,5],[110,1,110,5],[111,1,111,5],[115,1,115,5],[69,0,69,4],[59,0,59,5],[51,0,51,4],[52,0,52,4],[53,0,53,4],[57,0,57,4],[58,0,58,5],[56,0,56,4],[54,0,54,4],[55,0,55,4],[40,0,40,4],[41,0,41,4],[42,0,42,4],[43,0,43,4],[47,0,47,4],[46,0,46,5],[44,0,44,4],[24,0,24,4],[14,0,14,4],[15,0,15,4],[18,0,18,4],[21,0,21,4],[22,0,22,4],[23,0,23,4],[36,0,36,4],[39,0,39,4],[5,55,5,66],[9,0,9,4],[13,0,13,4],[5,7,5,18],[5,19,5,30],[5,31,5,42],[5,43,5,54],[10,0,10,4],[12,0,12,5],[27,0,27,5],[28,0,28,4],[31,0,31,4],[33,0,33,4],[35,0,35,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Data SHS2 - 5 years"]
[]
[null,null,null,null,"In this sheet, you can have access to all the different calculations made for the financial outlet for the SHS1 over 25 years. "]
[]
["Consumer Sector Wise number of users"]
[null,null,null,null,null,null,null,"Year 1",null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,null,null,null,null,null,null,null,null,"Year 5"]
[null,null,null,null,null,null,"Month 0","Month 1","Month 2","Month 3","Month 4","Month 5","Month 6","Month 7","Month 8","Month 9","Month 10","Month 11","Month 12","Month 13","Month 14","Month 15","Month 16","Month 17","Month 18","Month 19","Month 20","Month 21","Month 22","Month 23","Month 24","Month 25","Month 26","Month 27","Month 28","Month 29","Month 30","Month 31","Month 32","Month 33","Month 34","Month 35","Month 36","Month 37","Month 38","Month 39","Month 40","Month 41","Month 42","Month 43","Month 44","Month 45","Month 46","Month 47","Month 48","Month 49","Month 50","Month 51","Month 52","Month 53","Month 54","Month 55","Month 56","Month 57","Month 58","Month 59","Month 60"]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"H9+$H$9","v":0.16666666666666666},0.25,0.33333333333333331,0.41666666666666663,0.49999999999999994,0.58333333333333326,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666674,1,1.0833333333333333,1.1666666666666665,1.2499999999999998,1.333333333333333,1.4166666666666663,1.4999999999999996,1.5833333333333328,1.6666666666666661,1.7499999999999993,1.8333333333333326,1.9166666666666659,1.9999999999999991,2.0833333333333326,2.1666666666666661,2.2499999999999996,2.333333333333333,2.4166666666666665,2.5,2.5833333333333335,2.666666666666667,2.7500000000000004,{"$f":"AN9+$H$9","v":2.8333333333333339},2.9166666666666674,3.0000000000000009,3.0833333333333344,3.1666666666666679,3.2500000000000013,3.3333333333333348,3.4166666666666683,3.5000000000000018,3.5833333333333353,3.6666666666666687,3.7500000000000022,3.8333333333333357,3.9166666666666692,4.0000000000000027,4.0833333333333357,4.1666666666666687,4.2500000000000018,4.3333333333333348,4.4166666666666679,4.5000000000000009,4.5833333333333339,4.666666666666667,4.75,4.833333333333333,4.9166666666666661,4.9999999999999991]
["Consumer Sector Wise number of users"]
["Total number of users",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),IF('2. Control table'!I54=\"Default\",'14. Default data'!U16,'2. Control table'!H79))","v":70}]
[]
["PAYG (based on 24 months)"]
["Number of people using PAYG",null,null,null,null,{"$f":"F11","v":70}]
["Percentage of people missing the PAYG payment each month",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H366)","v":0.1}]
["Number of people missing the PAYG payment each month",null,null,null,null,{"$f":"ROUND(F15*F14,0)","v":7}]
[]
[]
["Operational Costs"]
[]
["PAYG costs"]
["Number of PAYG payment remaining",null,null,null,null,{"$f":"F14*24","v":1680},{"$f":"F22","v":1680},{"$f":"IF(G22-($F$14-$F$16)>0,G22-($F$14-$F$16),0)","v":1617},{"$f":"IF(H22-($F$14-$F$16)>0,H22-($F$14-$F$16),0)","v":1554},{"$f":"IF(I22-($F$14-$F$16)>0,I22-($F$14-$F$16),0)","v":1491},1428,1365,1302,1239,1176,1113,1050,987,924,861,798,735,672,609,546,483,420,357,294,231,168,105,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PAYG standard platform fee [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H373)","v":37000},0,{"$f":"IF(G22>0,$F$23,0)","v":37000},{"$f":"IF(H22>0,$F$23,0)","v":37000},{"$f":"IF(I22>0,$F$23,0)","v":37000},37000,37000,37000,37000,37000,37000,37000,37000,37000,{"$f":"IF(S22>0,$F$23,0)","v":37000},37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PAYG activation fee per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H374)","v":225},0,{"$f":"(G22-H22)*$F$24","v":14175},{"$f":"(H22-I22)*$F$24","v":14175},{"$f":"(I22-J22)*$F$24","v":14175},14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,14175,9450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SMS per user [NGN/month/user]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H375)","v":150},0,{"$f":"(G22-H22)*$F$25","v":9450},{"$f":"(H22-I22)*$F$25","v":9450},{"$f":"(I22-J22)*$F$25","v":9450},9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,9450,6300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Total PAYG costs [NGN/month]",null,null,null,null,null,{"$f":"SUM(G23:G25)","v":0},60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,60625,52750,0,0,0,0,{"$f":"SUM(AM23:AM25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PAYG costs over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G28:BO28)","v":1629000}]
[]
["Other operational costs"]
["Other costs (warranty + repairs) [NGN/month]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!H378)","v":5000},0,{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$V19","v":5500},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$W19","v":6050.0000000000009},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},{"$f":"$F32*'4. Indexation&Financing'!$X19","v":6655.0000000000018},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other OPEX over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G32:BO32)","v":218460}]
[]
["Total Operational Expenditure [NGN/month]",null,null,null,null,null,{"$f":"G28+G32","v":0},{"$f":"H28+H32","v":66125},{"$f":"I28+I32","v":66125},{"$f":"J28+J32","v":66125},66125,66125,66125,66125,66125,66125,66125,66125,66125,66675,66675,66675,66675,66675,66675,66675,66675,66675,66675,66675,66675,67280,67280,59405,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,6655.0000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total OPEX over 5 years [NGN]",null,null,null,null,{"$f":"F29+F34","v":1847460}]
[]
[]
["Capital Investments"]
["Number of SHS",null,null,null,null,{"$f":"F11","v":70}]
["Fosera IGNITE (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N367)","v":250000},{"$f":"(F42*F41)","v":17500000}]
["PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N368)","v":220000},{"$f":"F43","v":220000}]
["Shipping costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N369)","v":0.1},{"$f":"F44*G42","v":1750000}]
["Other costs [NGN]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N370)","v":50000},{"$f":"F45","v":50000}]
[]
["Total Capital Expenditure [NGN]",null,null,null,null,null,{"$f":"SUM(G42:G45)","v":19520000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total CAPEX over 5 years [NGN]",null,null,null,null,{"$f":"SUM(G47:BO47)","v":19520000}]
[]
[]
["Revenue"]
["Total project cost for one PAYG user [NGN/user]",null,null,null,null,{"$f":"(F29+G43)/F14+(F34+G42+G44+G45)/F11","v":305249.42857142858}]
["Total project cost for one classic loan [NGN/user]",null,null,null,null,{"$f":"(F34+G42+G44+G45)/F11","v":278835.14285714284}]
["Total project cost paid at the down payment (PAYG) [%]",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N374)","v":0.1}]
["Down payment (PAYG) [NGN/user]",null,null,null,null,{"$f":"F52*F54","v":30524.942857142858},{"$f":"F55","v":30524.942857142858}]
["Interest rate (PAYG)",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'2. Control table'!N375)","v":0.6}]
["Financial services for one PAYG user [NGN/user]",null,null,null,null,{"$f":"(F52-F55)*F56","v":164834.69142857144}]
["Loan amount for a PAYG user [NGN/user]",null,null,null,null,{"$f":"F52-F55+F57","v":439559.17714285722},null,"Needs to pay this amount in 24 payments"]
[]
["Monthly repayment coming from PAYG users [NGN]",null,null,null,null,null,{"$f":"G55*F14","v":2136746},{"$f":"(G22-H22)*$F$58/24","v":1153842.8400000001},1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,769228.56000000017,0,0,0,0,0,{"$f":"(AM22-AN22)*$F$58/24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"TOTAL Revenue [NGN]",null,{"$f":"SUM(G60:G60)","v":2136746},1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,1153842.8400000001,769228.56000000017,0,0,0,0,{"$f":"SUM(AM60:AM60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TOTAL Capex [NGN]",null,{"$f":"-G47","v":-19520000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TOTAL Opex [NGN]",null,{"$f":"-G36","v":0},-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66125,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-66675,-67280,-67280,-59405,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,{"$f":"-AM36","v":-6655.0000000000018},-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate Tax [NGN]",null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(G63:S63)>(-SUM(G65:S65)),(-SUM(G63:S63)-SUM(G65:S65))*'Data Indexation & Financing'!D55,0)","v":-1711840.8810159999},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(T63:AE63)>(-SUM(T65:AE65)),(-SUM(T63:AE63)-SUM(T65:AE65))*'Data Indexation & Financing'!D55,0)","v":-1470285.786816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(AF63:AQ63)>(-SUM(AF65:AQ65)),(-SUM(AF63:AQ63)-SUM(AF65:AQ65))*'Data Indexation & Financing'!D55,0)","v":-318158.21284800005},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(AR63:BC63)>(-SUM(AR65:BC65)),(-SUM(AR63:BC63)-SUM(AR65:BC65))*'Data Indexation & Financing'!D55,0)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"IF(SUM(BD63:BO63)>(-SUM(BD65:BO65)),(-SUM(BD63:BO63)-SUM(BD65:BO65))*'Data Indexation & Financing'!D55,0)","v":0}]
[null,null,null,null,"SHS2 Net Cash Flow [NGN]",null,{"$f":"SUM(G63:G66)","v":-17383254},{"$f":"SUM(H63:H66)","v":1087717.8400000001},{"$f":"SUM(I63:I66)","v":1087717.8400000001},1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,-624123.04101599986,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,-383117.94681599992,1086562.8400000001,1086562.8400000001,709823.56000000017,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-324813.21284800005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["SHS2 Performance - KPIs"]
[]
[]
["Information for month",null,60]
[]
[]
[null,null,null,"WACC",{"$f":"'Data Indexation & Financing'!D55","v":0.11270000000000001}]
[null,null,null,"NPV ",{"$f":"SUM(G82:BO82)","v":5300648.4606144233}]
[null,null,null,"IRR",{"$f":"IRR(G81:BO81)","v":3.1645897336941786E-2}]
[null,null,null,"DCF",{"$f":"SUM(H82:BO82)","v":22683902.460614432}]
[]
[null,null,null,"Net Cash Flow ","[NGN]",null,{"$f":"G67","v":-17383254},1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,1087717.8400000001,-624123.04101599986,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,1087167.8400000001,-383117.94681599992,1086562.8400000001,1086562.8400000001,709823.56000000017,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,{"$f":"AM67","v":-6655.0000000000018},-6655.0000000000018,-6655.0000000000018,-6655.0000000000018,-324813.21284800005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CF/((1+WACC)^n)","[NGN]",null,{"$f":"G81/((1+$E$76)^G9)","v":-17383254},1078081.0466149149,1068529.6317933979,1059062.8391117277,1049679.9188478277,1040380.1279218929,1031162.7298375405,1022026.9946234846,1012972.198775725,1003997.6252002496,995102.56315624469,986286.30819980707,-560908.63756268518,968397.51902524766,959817.8612663243,951314.21622512676,942885.91045599838,934532.27647977136,926252.65273090568,918046.38350509724,909912.81890734879,901851.31480050203,893861.23275422421,885941.93999444949,-309439.90601609013,869828.89703985292,862122.52223115298,558212.69869177078,-5187.194360812834,-5141.2376627932153,-5095.6881247807123,-5050.542139482407,{"$f":"AM81/((1+$E$76)^AM9)","v":-5005.7961315647126},-4961.4465573702246,-4917.4899046370865,-4873.9226922208309,-235775.90642372356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cummulated Cash Flow ","[NGN]",null,{"$f":"G81","v":-17383254},{"$f":"H81+G83","v":-16295536.16},{"$f":"I81+H83","v":-15207818.32},-14120100.48,-13032382.640000001,-11944664.800000001,-10856946.960000001,-9769229.120000001,-8681511.2800000012,-7593793.4400000013,-6506075.6000000015,-5418357.7600000016,-6042480.801016001,-4955312.9610160012,-3868145.1210160013,-2780977.2810160015,-1693809.4410160014,-606641.60101600131,480526.23898399877,1567694.0789839989,2654861.9189839987,3742029.7589839986,4829197.5989839984,5916365.4389839983,5533247.4921679981,6619810.332167998,7706373.1721679978,8416196.7321679983,8409541.7321679983,8402886.7321679983,8396231.7321679983,8389576.7321679983,8382921.7321679983,8376266.7321679983,8369611.7321679983,8362956.7321679983,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981,8038143.5193199981]
[null,null,null,"Discounted Cummulated Cash Flow ","[NGN]",null,{"$f":"G82","v":-17383254},{"$f":"H82+G84","v":-16305172.953385085},{"$f":"I82+H84","v":-15236643.321591686},-14177580.48247996,-13127900.563632132,-12087520.43571024,-11056357.7058727,-10034330.711249216,-9021358.5124734901,-8017360.8872732408,-7022258.3241169965,-6035972.0159171894,-6596880.6534798741,-5628483.1344546266,-4668665.2731883023,-3717351.0569631755,-2774465.146507177,-1839932.8700274057,-913680.21729649999,4366.1662085972494,914278.98511594604,1816130.2999164481,2709991.5326706721,3595933.4726651218,3286493.5666490318,4156322.4636888849,5018444.9859200381,5576657.6846118085,5571470.4902509954,5566329.2525882022,5561233.5644634217,5556183.022323939,5551177.2261923747,5546215.7796350047,5541298.2897303673,5536424.3670381466,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233,5300648.4606144233]
[]
[null,null,null,"Total Revenu ",{"$f":"SUM(G63:BO63)","v":32905888.399999995}]
[null,null,null,"Total Cost ",{"$f":"SUM(G64:BO66)","v":-24867744.880680002}]
[null,null,null,"ROI ",{"$f":"(E86-ABS(E87))/ABS(E87)","v":0.3232357239423389}]
[]
[]
[]
[]
["Graph Construction - Kutools "]
[]
["Cash Flow Distribution"]
[]
[null,{"$f":"'Data SHS2 5 years'!G8","v":0},{"$f":"'Data SHS2 5 years'!H8","v":1},{"$f":"'Data SHS2 5 years'!I8","v":2},{"$f":"'Data SHS2 5 years'!J8","v":3},{"$f":"'Data SHS2 5 years'!K8","v":4},{"$f":"'Data SHS2 5 years'!L8","v":5},{"$f":"'Data SHS2 5 years'!M8","v":6},{"$f":"'Data SHS2 5 years'!N8","v":7},{"$f":"'Data SHS2 5 years'!O8","v":8},{"$f":"'Data SHS2 5 years'!P8","v":9},{"$f":"'Data SHS2 5 years'!Q8","v":10},{"$f":"'Data SHS2 5 years'!R8","v":11},{"$f":"'Data SHS2 5 years'!S8","v":12},{"$f":"'Data SHS2 5 years'!T8","v":13},{"$f":"'Data SHS2 5 years'!U8","v":14},{"$f":"'Data SHS2 5 years'!V8","v":15},{"$f":"'Data SHS2 5 years'!W8","v":16},{"$f":"'Data SHS2 5 years'!X8","v":17},{"$f":"'Data SHS2 5 years'!Y8","v":18},{"$f":"'Data SHS2 5 years'!Z8","v":19},{"$f":"'Data SHS2 5 years'!AA8","v":20},{"$f":"'Data SHS2 5 years'!AB8","v":21},{"$f":"'Data SHS2 5 years'!AC8","v":22},{"$f":"'Data SHS2 5 years'!AD8","v":23},{"$f":"'Data SHS2 5 years'!AE8","v":24},{"$f":"'Data SHS2 5 years'!AF8","v":25},{"$f":"'Data SHS2 5 years'!AG8","v":26},{"$f":"'Data SHS2 5 years'!AH8","v":27},{"$f":"'Data SHS2 5 years'!AI8","v":28},{"$f":"'Data SHS2 5 years'!AJ8","v":29},{"$f":"'Data SHS2 5 years'!AK8","v":30},{"$f":"'Data SHS2 5 years'!AL8","v":31},{"$f":"'Data SHS2 5 years'!AM8","v":32},{"$f":"'Data SHS2 5 years'!AN8","v":33},{"$f":"'Data SHS2 5 years'!AO8","v":34},{"$f":"'Data SHS2 5 years'!AP8","v":35},{"$f":"'Data SHS2 5 years'!AQ8","v":36}]
[{"$f":"'Data SHS2 5 years'!E63","v":"TOTAL Revenue [NGN]"},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!G63,NA())","v":2136746},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!H63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!I63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!J63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!K63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!L63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!M63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!N63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!O63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!P63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!Q63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!R63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!S63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!T63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!U63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!V63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!W63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!X63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!Y63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!Z63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AA63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AB63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AC63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AD63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AE63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AF63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AG63,NA())","v":1153842.8400000001},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AH63,NA())","v":769228.56000000017},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AI63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AJ63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AK63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AL63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AM63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AN63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AO63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AP63,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM98,'Data SHS2 5 years'!AQ63,NA())","v":0},true]
[{"$f":"'Data SHS2 5 years'!E64","v":"TOTAL Capex [NGN]"},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!G64,NA())","v":-19520000},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!H64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!I64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!J64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!K64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!L64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!M64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!N64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!O64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!P64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!Q64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!R64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!S64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!T64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!U64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!V64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!W64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!X64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!Y64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!Z64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AA64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AB64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AC64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AD64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AE64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AF64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AG64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AH64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AI64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AJ64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AK64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AL64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AM64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AN64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AO64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AP64,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM99,'Data SHS2 5 years'!AQ64,NA())","v":0},true]
[{"$f":"'Data SHS2 5 years'!E65","v":"TOTAL Opex [NGN]"},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!G65,NA())","v":0},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!H65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!I65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!J65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!K65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!L65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!M65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!N65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!O65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!P65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!Q65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!R65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!S65,NA())","v":-66125},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!T65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!U65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!V65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!W65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!X65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!Y65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!Z65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AA65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AB65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AC65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AD65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AE65,NA())","v":-66675},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AF65,NA())","v":-67280},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AG65,NA())","v":-67280},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AH65,NA())","v":-59405},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AI65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AJ65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AK65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AL65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AM65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AN65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AO65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AP65,NA())","v":-6655.0000000000018},{"$f":"IF('Data SHS2 5 years'!$AM100,'Data SHS2 5 years'!AQ65,NA())","v":-6655.0000000000018},true]
[]
[]
["OpEx and CapEx "]
[]
[null,"CapEx "]
[]
[null,"5 YEARS"]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"SUM(G42:AF42)","v":17500000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"SUM(G43:AF43)","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,1750000]
[null,"Other costs [NGN]",null,null,null,null,50000]
[]
[null,"1 YEAR "]
[]
[null,"Fosera SPARK (incl. mounting system) [NGN/unit]",null,null,null,null,{"$f":"G42","v":17500000}]
[null,"PAYG Onboarding fee [NGN]",null,null,null,null,{"$f":"G43","v":220000}]
[null,"Shipping costs [NGN]",null,null,null,null,1750000]
[null,"Other costs [NGN]",null,null,null,null,50000]
[]
[null,"OpEx"]
[]
[null,"5 YEARS"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"F29","v":1629000}]
[null,"Other OPEX over 5 years [NGN]",null,null,null,null,{"$f":"F34","v":218460}]
[]
[null,"1 YEAR"]
[]
[null,"Total PAYG costs - SHS users [NGN]",null,null,null,null,{"$f":"H28","v":60625}]
[null,"Other OPEX over 25 years [NGN]",null,null,null,null,{"$f":"H36","v":66125}]

{"sheet":"10. SHS2 5 years","index":20,"n_rows":146,"n_cols":68,"rows_kept":146,"cut":false,"hidden":false,"merged":[[0,1,0,6],[12,1,12,5],[118,1,118,5],[122,1,122,5],[48,1,48,5],[6,2,10,19],[133,1,133,5],[134,1,134,5],[136,1,136,5],[128,1,128,5],[123,1,123,5],[124,1,124,5],[125,1,125,5],[126,1,126,5],[132,1,132,5],[135,1,135,5]]}
[]
[null,null,null,null,null,null,"Solar Home System over 5 years of use "]
[]
[]
[]
[null,null,null,null,{"$f":"IF('2. Control table'!T298=TRUE,\"THIS SYSTEM IS NOT TAKEN INTO ACCOUNT\",\"\")","v":""}]
[null,null,"This sheet does the very same thing as SHS1 - 5 years but for bigger-sized solar home systems (SHS2).\nSolar Home System 2 directly refers to the fosera product: fosera IGNITE. It is a package that includes a solar panel, lamps, different oulet capacity (regular, configurable and high) outlet USB outlets for phone charging, and optionally a radio, fan, TV and torch. This system also includes the Open PAYGO feature. This system reaches 75 Wp. \nThere are some differences between OPEX and CAPEX as this is not the same SHS model, and of course, the SHS price is not the same.\nAs for SHS1, SHS2, 5 years gives a monthly-based analysis for one 5-year SHS cycle."]
[]
[]
[]
[]
[]
[null,"Diagrams"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graphs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table results "]
[]
[null,null,"To see the detailed results (Total Revenue, Total CAPEX & OPEX, Corporate tax, Net cash Flow for SHS2 ), click on the + on the left. "]
[]
[null,"TOTAL Revenue [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G63","v":2136746},{"$f":"'Data SHS2 5 years'!H63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!I63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!J63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!K63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!L63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!M63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!N63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!O63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!P63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!Q63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!R63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!S63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!T63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!U63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!V63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!W63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!X63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!Y63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!Z63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AA63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AB63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AC63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AD63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AE63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AF63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AG63","v":1153842.8400000001},{"$f":"'Data SHS2 5 years'!AH63","v":769228.56000000017},{"$f":"'Data SHS2 5 years'!AI63","v":0},{"$f":"'Data SHS2 5 years'!AJ63","v":0},{"$f":"'Data SHS2 5 years'!AK63","v":0},{"$f":"'Data SHS2 5 years'!AL63","v":0},{"$f":"'Data SHS2 5 years'!AM63","v":0},{"$f":"'Data SHS2 5 years'!AN63","v":0},{"$f":"'Data SHS2 5 years'!AO63","v":0},{"$f":"'Data SHS2 5 years'!AP63","v":0},{"$f":"'Data SHS2 5 years'!AQ63","v":0},{"$f":"'Data SHS2 5 years'!AR63","v":0},{"$f":"'Data SHS2 5 years'!AS63","v":0},{"$f":"'Data SHS2 5 years'!AT63","v":0},{"$f":"'Data SHS2 5 years'!AU63","v":0},{"$f":"'Data SHS2 5 years'!AV63","v":0},{"$f":"'Data SHS2 5 years'!AW63","v":0},{"$f":"'Data SHS2 5 years'!AX63","v":0},{"$f":"'Data SHS2 5 years'!AY63","v":0},{"$f":"'Data SHS2 5 years'!AZ63","v":0},{"$f":"'Data SHS2 5 years'!BA63","v":0},{"$f":"'Data SHS2 5 years'!BB63","v":0},{"$f":"'Data SHS2 5 years'!BC63","v":0},{"$f":"'Data SHS2 5 years'!BD63","v":0},{"$f":"'Data SHS2 5 years'!BE63","v":0},{"$f":"'Data SHS2 5 years'!BF63","v":0},{"$f":"'Data SHS2 5 years'!BG63","v":0},{"$f":"'Data SHS2 5 years'!BH63","v":0},{"$f":"'Data SHS2 5 years'!BI63","v":0},{"$f":"'Data SHS2 5 years'!BJ63","v":0},{"$f":"'Data SHS2 5 years'!BK63","v":0},{"$f":"'Data SHS2 5 years'!BL63","v":0},{"$f":"'Data SHS2 5 years'!BM63","v":0},{"$f":"'Data SHS2 5 years'!BN63","v":0},{"$f":"'Data SHS2 5 years'!BO63","v":0}]
[null,"TOTAL Capex [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G64","v":-19520000},{"$f":"'Data SHS2 5 years'!H64","v":0},{"$f":"'Data SHS2 5 years'!I64","v":0},{"$f":"'Data SHS2 5 years'!J64","v":0},{"$f":"'Data SHS2 5 years'!K64","v":0},{"$f":"'Data SHS2 5 years'!L64","v":0},{"$f":"'Data SHS2 5 years'!M64","v":0},{"$f":"'Data SHS2 5 years'!N64","v":0},{"$f":"'Data SHS2 5 years'!O64","v":0},{"$f":"'Data SHS2 5 years'!P64","v":0},{"$f":"'Data SHS2 5 years'!Q64","v":0},{"$f":"'Data SHS2 5 years'!R64","v":0},{"$f":"'Data SHS2 5 years'!S64","v":0},{"$f":"'Data SHS2 5 years'!T64","v":0},{"$f":"'Data SHS2 5 years'!U64","v":0},{"$f":"'Data SHS2 5 years'!V64","v":0},{"$f":"'Data SHS2 5 years'!W64","v":0},{"$f":"'Data SHS2 5 years'!X64","v":0},{"$f":"'Data SHS2 5 years'!Y64","v":0},{"$f":"'Data SHS2 5 years'!Z64","v":0},{"$f":"'Data SHS2 5 years'!AA64","v":0},{"$f":"'Data SHS2 5 years'!AB64","v":0},{"$f":"'Data SHS2 5 years'!AC64","v":0},{"$f":"'Data SHS2 5 years'!AD64","v":0},{"$f":"'Data SHS2 5 years'!AE64","v":0},{"$f":"'Data SHS2 5 years'!AF64","v":0},{"$f":"'Data SHS2 5 years'!AG64","v":0},{"$f":"'Data SHS2 5 years'!AH64","v":0},{"$f":"'Data SHS2 5 years'!AI64","v":0},{"$f":"'Data SHS2 5 years'!AJ64","v":0},{"$f":"'Data SHS2 5 years'!AK64","v":0},{"$f":"'Data SHS2 5 years'!AL64","v":0},{"$f":"'Data SHS2 5 years'!AM64","v":0},{"$f":"'Data SHS2 5 years'!AN64","v":0},{"$f":"'Data SHS2 5 years'!AO64","v":0},{"$f":"'Data SHS2 5 years'!AP64","v":0},{"$f":"'Data SHS2 5 years'!AQ64","v":0},{"$f":"'Data SHS2 5 years'!AR64","v":0},{"$f":"'Data SHS2 5 years'!AS64","v":0},{"$f":"'Data SHS2 5 years'!AT64","v":0},{"$f":"'Data SHS2 5 years'!AU64","v":0},{"$f":"'Data SHS2 5 years'!AV64","v":0},{"$f":"'Data SHS2 5 years'!AW64","v":0},{"$f":"'Data SHS2 5 years'!AX64","v":0},{"$f":"'Data SHS2 5 years'!AY64","v":0},{"$f":"'Data SHS2 5 years'!AZ64","v":0},{"$f":"'Data SHS2 5 years'!BA64","v":0},{"$f":"'Data SHS2 5 years'!BB64","v":0},{"$f":"'Data SHS2 5 years'!BC64","v":0},{"$f":"'Data SHS2 5 years'!BD64","v":0},{"$f":"'Data SHS2 5 years'!BE64","v":0},{"$f":"'Data SHS2 5 years'!BF64","v":0},{"$f":"'Data SHS2 5 years'!BG64","v":0},{"$f":"'Data SHS2 5 years'!BH64","v":0},{"$f":"'Data SHS2 5 years'!BI64","v":0},{"$f":"'Data SHS2 5 years'!BJ64","v":0},{"$f":"'Data SHS2 5 years'!BK64","v":0},{"$f":"'Data SHS2 5 years'!BL64","v":0},{"$f":"'Data SHS2 5 years'!BM64","v":0},{"$f":"'Data SHS2 5 years'!BN64","v":0},{"$f":"'Data SHS2 5 years'!BO64","v":0}]
[null,"TOTAL Opex [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G65","v":0},{"$f":"'Data SHS2 5 years'!H65","v":-66125},{"$f":"'Data SHS2 5 years'!I65","v":-66125},{"$f":"'Data SHS2 5 years'!J65","v":-66125},{"$f":"'Data SHS2 5 years'!K65","v":-66125},{"$f":"'Data SHS2 5 years'!L65","v":-66125},{"$f":"'Data SHS2 5 years'!M65","v":-66125},{"$f":"'Data SHS2 5 years'!N65","v":-66125},{"$f":"'Data SHS2 5 years'!O65","v":-66125},{"$f":"'Data SHS2 5 years'!P65","v":-66125},{"$f":"'Data SHS2 5 years'!Q65","v":-66125},{"$f":"'Data SHS2 5 years'!R65","v":-66125},{"$f":"'Data SHS2 5 years'!S65","v":-66125},{"$f":"'Data SHS2 5 years'!T65","v":-66675},{"$f":"'Data SHS2 5 years'!U65","v":-66675},{"$f":"'Data SHS2 5 years'!V65","v":-66675},{"$f":"'Data SHS2 5 years'!W65","v":-66675},{"$f":"'Data SHS2 5 years'!X65","v":-66675},{"$f":"'Data SHS2 5 years'!Y65","v":-66675},{"$f":"'Data SHS2 5 years'!Z65","v":-66675},{"$f":"'Data SHS2 5 years'!AA65","v":-66675},{"$f":"'Data SHS2 5 years'!AB65","v":-66675},{"$f":"'Data SHS2 5 years'!AC65","v":-66675},{"$f":"'Data SHS2 5 years'!AD65","v":-66675},{"$f":"'Data SHS2 5 years'!AE65","v":-66675},{"$f":"'Data SHS2 5 years'!AF65","v":-67280},{"$f":"'Data SHS2 5 years'!AG65","v":-67280},{"$f":"'Data SHS2 5 years'!AH65","v":-59405},{"$f":"'Data SHS2 5 years'!AI65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AJ65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AK65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AL65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AM65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AN65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AO65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AP65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AQ65","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AR65","v":0},{"$f":"'Data SHS2 5 years'!AS65","v":0},{"$f":"'Data SHS2 5 years'!AT65","v":0},{"$f":"'Data SHS2 5 years'!AU65","v":0},{"$f":"'Data SHS2 5 years'!AV65","v":0},{"$f":"'Data SHS2 5 years'!AW65","v":0},{"$f":"'Data SHS2 5 years'!AX65","v":0},{"$f":"'Data SHS2 5 years'!AY65","v":0},{"$f":"'Data SHS2 5 years'!AZ65","v":0},{"$f":"'Data SHS2 5 years'!BA65","v":0},{"$f":"'Data SHS2 5 years'!BB65","v":0},{"$f":"'Data SHS2 5 years'!BC65","v":0},{"$f":"'Data SHS2 5 years'!BD65","v":0},{"$f":"'Data SHS2 5 years'!BE65","v":0},{"$f":"'Data SHS2 5 years'!BF65","v":0},{"$f":"'Data SHS2 5 years'!BG65","v":0},{"$f":"'Data SHS2 5 years'!BH65","v":0},{"$f":"'Data SHS2 5 years'!BI65","v":0},{"$f":"'Data SHS2 5 years'!BJ65","v":0},{"$f":"'Data SHS2 5 years'!BK65","v":0},{"$f":"'Data SHS2 5 years'!BL65","v":0},{"$f":"'Data SHS2 5 years'!BM65","v":0},{"$f":"'Data SHS2 5 years'!BN65","v":0},{"$f":"'Data SHS2 5 years'!BO65","v":0}]
[null,"Corporate Tax [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G66","v":0},{"$f":"'Data SHS2 5 years'!H66","v":0},{"$f":"'Data SHS2 5 years'!I66","v":0},{"$f":"'Data SHS2 5 years'!J66","v":0},{"$f":"'Data SHS2 5 years'!K66","v":0},{"$f":"'Data SHS2 5 years'!L66","v":0},{"$f":"'Data SHS2 5 years'!M66","v":0},{"$f":"'Data SHS2 5 years'!N66","v":0},{"$f":"'Data SHS2 5 years'!O66","v":0},{"$f":"'Data SHS2 5 years'!P66","v":0},{"$f":"'Data SHS2 5 years'!Q66","v":0},{"$f":"'Data SHS2 5 years'!R66","v":0},{"$f":"'Data SHS2 5 years'!S66","v":-1711840.8810159999},{"$f":"'Data SHS2 5 years'!T66","v":0},{"$f":"'Data SHS2 5 years'!U66","v":0},{"$f":"'Data SHS2 5 years'!V66","v":0},{"$f":"'Data SHS2 5 years'!W66","v":0},{"$f":"'Data SHS2 5 years'!X66","v":0},{"$f":"'Data SHS2 5 years'!Y66","v":0},{"$f":"'Data SHS2 5 years'!Z66","v":0},{"$f":"'Data SHS2 5 years'!AA66","v":0},{"$f":"'Data SHS2 5 years'!AB66","v":0},{"$f":"'Data SHS2 5 years'!AC66","v":0},{"$f":"'Data SHS2 5 years'!AD66","v":0},{"$f":"'Data SHS2 5 years'!AE66","v":-1470285.786816},{"$f":"'Data SHS2 5 years'!AF66","v":0},{"$f":"'Data SHS2 5 years'!AG66","v":0},{"$f":"'Data SHS2 5 years'!AH66","v":0},{"$f":"'Data SHS2 5 years'!AI66","v":0},{"$f":"'Data SHS2 5 years'!AJ66","v":0},{"$f":"'Data SHS2 5 years'!AK66","v":0},{"$f":"'Data SHS2 5 years'!AL66","v":0},{"$f":"'Data SHS2 5 years'!AM66","v":0},{"$f":"'Data SHS2 5 years'!AN66","v":0},{"$f":"'Data SHS2 5 years'!AO66","v":0},{"$f":"'Data SHS2 5 years'!AP66","v":0},{"$f":"'Data SHS2 5 years'!AQ66","v":-318158.21284800005},{"$f":"'Data SHS2 5 years'!AR66","v":0},{"$f":"'Data SHS2 5 years'!AS66","v":0},{"$f":"'Data SHS2 5 years'!AT66","v":0},{"$f":"'Data SHS2 5 years'!AU66","v":0},{"$f":"'Data SHS2 5 years'!AV66","v":0},{"$f":"'Data SHS2 5 years'!AW66","v":0},{"$f":"'Data SHS2 5 years'!AX66","v":0},{"$f":"'Data SHS2 5 years'!AY66","v":0},{"$f":"'Data SHS2 5 years'!AZ66","v":0},{"$f":"'Data SHS2 5 years'!BA66","v":0},{"$f":"'Data SHS2 5 years'!BB66","v":0},{"$f":"'Data SHS2 5 years'!BC66","v":0},{"$f":"'Data SHS2 5 years'!BD66","v":0},{"$f":"'Data SHS2 5 years'!BE66","v":0},{"$f":"'Data SHS2 5 years'!BF66","v":0},{"$f":"'Data SHS2 5 years'!BG66","v":0},{"$f":"'Data SHS2 5 years'!BH66","v":0},{"$f":"'Data SHS2 5 years'!BI66","v":0},{"$f":"'Data SHS2 5 years'!BJ66","v":0},{"$f":"'Data SHS2 5 years'!BK66","v":0},{"$f":"'Data SHS2 5 years'!BL66","v":0},{"$f":"'Data SHS2 5 years'!BM66","v":0},{"$f":"'Data SHS2 5 years'!BN66","v":0},{"$f":"'Data SHS2 5 years'!BO66","v":0}]
[null,"SHS2 Free Cash Flow [NGN]",null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G67","v":-17383254},{"$f":"'Data SHS2 5 years'!H67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!I67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!J67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!K67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!L67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!M67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!N67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!O67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!P67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!Q67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!R67","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!S67","v":-624123.04101599986},{"$f":"'Data SHS2 5 years'!T67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!U67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!V67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!W67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!X67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!Y67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!Z67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AA67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AB67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AC67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AD67","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AE67","v":-383117.94681599992},{"$f":"'Data SHS2 5 years'!AF67","v":1086562.8400000001},{"$f":"'Data SHS2 5 years'!AG67","v":1086562.8400000001},{"$f":"'Data SHS2 5 years'!AH67","v":709823.56000000017},{"$f":"'Data SHS2 5 years'!AI67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AJ67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AK67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AL67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AM67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AN67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AO67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AP67","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AQ67","v":-324813.21284800005},{"$f":"'Data SHS2 5 years'!AR67","v":0},{"$f":"'Data SHS2 5 years'!AS67","v":0},{"$f":"'Data SHS2 5 years'!AT67","v":0},{"$f":"'Data SHS2 5 years'!AU67","v":0},{"$f":"'Data SHS2 5 years'!AV67","v":0},{"$f":"'Data SHS2 5 years'!AW67","v":0},{"$f":"'Data SHS2 5 years'!AX67","v":0},{"$f":"'Data SHS2 5 years'!AY67","v":0},{"$f":"'Data SHS2 5 years'!AZ67","v":0},{"$f":"'Data SHS2 5 years'!BA67","v":0},{"$f":"'Data SHS2 5 years'!BB67","v":0},{"$f":"'Data SHS2 5 years'!BC67","v":0},{"$f":"'Data SHS2 5 years'!BD67","v":0},{"$f":"'Data SHS2 5 years'!BE67","v":0},{"$f":"'Data SHS2 5 years'!BF67","v":0},{"$f":"'Data SHS2 5 years'!BG67","v":0},{"$f":"'Data SHS2 5 years'!BH67","v":0},{"$f":"'Data SHS2 5 years'!BI67","v":0},{"$f":"'Data SHS2 5 years'!BJ67","v":0},{"$f":"'Data SHS2 5 years'!BK67","v":0},{"$f":"'Data SHS2 5 years'!BL67","v":0},{"$f":"'Data SHS2 5 years'!BM67","v":0},{"$f":"'Data SHS2 5 years'!BN67","v":0},{"$f":"'Data SHS2 5 years'!BO67","v":0}]
[]
[null,"SHS2 Performances - KPIs"]
[]
[null,null,"Information for month",null,60]
[]
[null,"WACC",null,null,null,null,{"$f":"'Data SHS2 5 years'!E76","v":0.11270000000000001}]
[null,"NPV [NGN]",null,null,null,null,{"$f":"'Data SHS2 5 years'!E77","v":5300648.4606144233}]
[null,"Project IRR",null,null,null,null,{"$f":"'Data SHS2 5 years'!E78","v":3.1645897336941786E-2}]
[null,"ROI",null,null,null,null,{"$f":"'Data SHS2 5 years'!E88","v":0.3232357239423389}]
[null,"LCOE[NGN/kWh]",null,null,null,null,{"$f":"(NPV(G133,#REF!))/(NPV(G133,#REF!))","v":{"$error":"#REF!"}}]
[]
[null,null,"To see the detailed results click on the + on the left. "]
[]
[null,null,null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G8","v":0},{"$f":"'Data SHS2 5 years'!H8","v":1},{"$f":"'Data SHS2 5 years'!I8","v":2},{"$f":"'Data SHS2 5 years'!J8","v":3},{"$f":"'Data SHS2 5 years'!K8","v":4},{"$f":"'Data SHS2 5 years'!L8","v":5},{"$f":"'Data SHS2 5 years'!M8","v":6},{"$f":"'Data SHS2 5 years'!N8","v":7},{"$f":"'Data SHS2 5 years'!O8","v":8},{"$f":"'Data SHS2 5 years'!P8","v":9},{"$f":"'Data SHS2 5 years'!Q8","v":10},{"$f":"'Data SHS2 5 years'!R8","v":11},{"$f":"'Data SHS2 5 years'!S8","v":12},{"$f":"'Data SHS2 5 years'!T8","v":13},{"$f":"'Data SHS2 5 years'!U8","v":14},{"$f":"'Data SHS2 5 years'!V8","v":15},{"$f":"'Data SHS2 5 years'!W8","v":16},{"$f":"'Data SHS2 5 years'!X8","v":17},{"$f":"'Data SHS2 5 years'!Y8","v":18},{"$f":"'Data SHS2 5 years'!Z8","v":19},{"$f":"'Data SHS2 5 years'!AA8","v":20},{"$f":"'Data SHS2 5 years'!AB8","v":21},{"$f":"'Data SHS2 5 years'!AC8","v":22},{"$f":"'Data SHS2 5 years'!AD8","v":23},{"$f":"'Data SHS2 5 years'!AE8","v":24},{"$f":"'Data SHS2 5 years'!AF8","v":25},{"$f":"'Data SHS2 5 years'!AG8","v":26},{"$f":"'Data SHS2 5 years'!AH8","v":27},{"$f":"'Data SHS2 5 years'!AI8","v":28},{"$f":"'Data SHS2 5 years'!AJ8","v":29},{"$f":"'Data SHS2 5 years'!AK8","v":30},{"$f":"'Data SHS2 5 years'!AL8","v":31},{"$f":"'Data SHS2 5 years'!AM8","v":32},{"$f":"'Data SHS2 5 years'!AN8","v":33},{"$f":"'Data SHS2 5 years'!AO8","v":34},{"$f":"'Data SHS2 5 years'!AP8","v":35},{"$f":"'Data SHS2 5 years'!AQ8","v":36},{"$f":"'Data SHS2 5 years'!AR8","v":37},{"$f":"'Data SHS2 5 years'!AS8","v":38},{"$f":"'Data SHS2 5 years'!AT8","v":39},{"$f":"'Data SHS2 5 years'!AU8","v":40},{"$f":"'Data SHS2 5 years'!AV8","v":41},{"$f":"'Data SHS2 5 years'!AW8","v":42},{"$f":"'Data SHS2 5 years'!AX8","v":43},{"$f":"'Data SHS2 5 years'!AY8","v":44},{"$f":"'Data SHS2 5 years'!AZ8","v":45},{"$f":"'Data SHS2 5 years'!BA8","v":46},{"$f":"'Data SHS2 5 years'!BB8","v":47},{"$f":"'Data SHS2 5 years'!BC8","v":48},{"$f":"'Data SHS2 5 years'!BD8","v":49},{"$f":"'Data SHS2 5 years'!BE8","v":50},{"$f":"'Data SHS2 5 years'!BF8","v":51},{"$f":"'Data SHS2 5 years'!BG8","v":52},{"$f":"'Data SHS2 5 years'!BH8","v":53},{"$f":"'Data SHS2 5 years'!BI8","v":54},{"$f":"'Data SHS2 5 years'!BJ8","v":55},{"$f":"'Data SHS2 5 years'!BK8","v":56},{"$f":"'Data SHS2 5 years'!BL8","v":57},{"$f":"'Data SHS2 5 years'!BM8","v":58},{"$f":"'Data SHS2 5 years'!BN8","v":59},{"$f":"'Data SHS2 5 years'!BO8","v":60}]
[null,null,null,null,null,null,null,{"$f":"'Data SHS2 5 years'!G9","v":0},{"$f":"'Data SHS2 5 years'!H9","v":8.3333333333333329E-2},{"$f":"'Data SHS2 5 years'!I9","v":0.16666666666666666},{"$f":"'Data SHS2 5 years'!J9","v":0.25},{"$f":"'Data SHS2 5 years'!K9","v":0.33333333333333331},{"$f":"'Data SHS2 5 years'!L9","v":0.41666666666666663},{"$f":"'Data SHS2 5 years'!M9","v":0.49999999999999994},{"$f":"'Data SHS2 5 years'!N9","v":0.58333333333333326},{"$f":"'Data SHS2 5 years'!O9","v":0.66666666666666663},{"$f":"'Data SHS2 5 years'!P9","v":0.75},{"$f":"'Data SHS2 5 years'!Q9","v":0.83333333333333337},{"$f":"'Data SHS2 5 years'!R9","v":0.91666666666666674},{"$f":"'Data SHS2 5 years'!S9","v":1},{"$f":"'Data SHS2 5 years'!T9","v":1.0833333333333333},{"$f":"'Data SHS2 5 years'!U9","v":1.1666666666666665},{"$f":"'Data SHS2 5 years'!V9","v":1.2499999999999998},{"$f":"'Data SHS2 5 years'!W9","v":1.333333333333333},{"$f":"'Data SHS2 5 years'!X9","v":1.4166666666666663},{"$f":"'Data SHS2 5 years'!Y9","v":1.4999999999999996},{"$f":"'Data SHS2 5 years'!Z9","v":1.5833333333333328},{"$f":"'Data SHS2 5 years'!AA9","v":1.6666666666666661},{"$f":"'Data SHS2 5 years'!AB9","v":1.7499999999999993},{"$f":"'Data SHS2 5 years'!AC9","v":1.8333333333333326},{"$f":"'Data SHS2 5 years'!AD9","v":1.9166666666666659},{"$f":"'Data SHS2 5 years'!AE9","v":1.9999999999999991},{"$f":"'Data SHS2 5 years'!AF9","v":2.0833333333333326},{"$f":"'Data SHS2 5 years'!AG9","v":2.1666666666666661},{"$f":"'Data SHS2 5 years'!AH9","v":2.2499999999999996},{"$f":"'Data SHS2 5 years'!AI9","v":2.333333333333333},{"$f":"'Data SHS2 5 years'!AJ9","v":2.4166666666666665},{"$f":"'Data SHS2 5 years'!AK9","v":2.5},{"$f":"'Data SHS2 5 years'!AL9","v":2.5833333333333335},{"$f":"'Data SHS2 5 years'!AM9","v":2.666666666666667},{"$f":"'Data SHS2 5 years'!AN9","v":2.7500000000000004},{"$f":"'Data SHS2 5 years'!AO9","v":2.8333333333333339},{"$f":"'Data SHS2 5 years'!AP9","v":2.9166666666666674},{"$f":"'Data SHS2 5 years'!AQ9","v":3.0000000000000009},{"$f":"'Data SHS2 5 years'!AR9","v":3.0833333333333344},{"$f":"'Data SHS2 5 years'!AS9","v":3.1666666666666679},{"$f":"'Data SHS2 5 years'!AT9","v":3.2500000000000013},{"$f":"'Data SHS2 5 years'!AU9","v":3.3333333333333348},{"$f":"'Data SHS2 5 years'!AV9","v":3.4166666666666683},{"$f":"'Data SHS2 5 years'!AW9","v":3.5000000000000018},{"$f":"'Data SHS2 5 years'!AX9","v":3.5833333333333353},{"$f":"'Data SHS2 5 years'!AY9","v":3.6666666666666687},{"$f":"'Data SHS2 5 years'!AZ9","v":3.7500000000000022},{"$f":"'Data SHS2 5 years'!BA9","v":3.8333333333333357},{"$f":"'Data SHS2 5 years'!BB9","v":3.9166666666666692},{"$f":"'Data SHS2 5 years'!BC9","v":4.0000000000000027},{"$f":"'Data SHS2 5 years'!BD9","v":4.0833333333333357},{"$f":"'Data SHS2 5 years'!BE9","v":4.1666666666666687},{"$f":"'Data SHS2 5 years'!BF9","v":4.2500000000000018},{"$f":"'Data SHS2 5 years'!BG9","v":4.3333333333333348},{"$f":"'Data SHS2 5 years'!BH9","v":4.4166666666666679},{"$f":"'Data SHS2 5 years'!BI9","v":4.5000000000000009},{"$f":"'Data SHS2 5 years'!BJ9","v":4.5833333333333339},{"$f":"'Data SHS2 5 years'!BK9","v":4.666666666666667},{"$f":"'Data SHS2 5 years'!BL9","v":4.75},{"$f":"'Data SHS2 5 years'!BM9","v":4.833333333333333},{"$f":"'Data SHS2 5 years'!BN9","v":4.9166666666666661},{"$f":"'Data SHS2 5 years'!BO9","v":4.9999999999999991}]
[null,null,null,null,null,null,"Net Cash Flow [NGN]",{"$f":"'Data SHS2 5 years'!G81","v":-17383254},{"$f":"'Data SHS2 5 years'!H81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!I81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!J81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!K81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!L81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!M81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!N81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!O81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!P81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!Q81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!R81","v":1087717.8400000001},{"$f":"'Data SHS2 5 years'!S81","v":-624123.04101599986},{"$f":"'Data SHS2 5 years'!T81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!U81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!V81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!W81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!X81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!Y81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!Z81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AA81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AB81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AC81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AD81","v":1087167.8400000001},{"$f":"'Data SHS2 5 years'!AE81","v":-383117.94681599992},{"$f":"'Data SHS2 5 years'!AF81","v":1086562.8400000001},{"$f":"'Data SHS2 5 years'!AG81","v":1086562.8400000001},{"$f":"'Data SHS2 5 years'!AH81","v":709823.56000000017},{"$f":"'Data SHS2 5 years'!AI81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AJ81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AK81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AL81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AM81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AN81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AO81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AP81","v":-6655.0000000000018},{"$f":"'Data SHS2 5 years'!AQ81","v":-324813.21284800005},{"$f":"'Data SHS2 5 years'!AR81","v":0},{"$f":"'Data SHS2 5 years'!AS81","v":0},{"$f":"'Data SHS2 5 years'!AT81","v":0},{"$f":"'Data SHS2 5 years'!AU81","v":0},{"$f":"'Data SHS2 5 years'!AV81","v":0},{"$f":"'Data SHS2 5 years'!AW81","v":0},{"$f":"'Data SHS2 5 years'!AX81","v":0},{"$f":"'Data SHS2 5 years'!AY81","v":0},{"$f":"'Data SHS2 5 years'!AZ81","v":0},{"$f":"'Data SHS2 5 years'!BA81","v":0},{"$f":"'Data SHS2 5 years'!BB81","v":0},{"$f":"'Data SHS2 5 years'!BC81","v":0},{"$f":"'Data SHS2 5 years'!BD81","v":0},{"$f":"'Data SHS2 5 years'!BE81","v":0},{"$f":"'Data SHS2 5 years'!BF81","v":0},{"$f":"'Data SHS2 5 years'!BG81","v":0},{"$f":"'Data SHS2 5 years'!BH81","v":0},{"$f":"'Data SHS2 5 years'!BI81","v":0},{"$f":"'Data SHS2 5 years'!BJ81","v":0},{"$f":"'Data SHS2 5 years'!BK81","v":0},{"$f":"'Data SHS2 5 years'!BL81","v":0},{"$f":"'Data SHS2 5 years'!BM81","v":0},{"$f":"'Data SHS2 5 years'!BN81","v":0},{"$f":"'Data SHS2 5 years'!BO81","v":0}]
[null,null,null,null,null,null,"Present Value  [NGN]",{"$f":"'Data SHS2 5 years'!G82","v":-17383254},{"$f":"'Data SHS2 5 years'!H82","v":1078081.0466149149},{"$f":"'Data SHS2 5 years'!I82","v":1068529.6317933979},{"$f":"'Data SHS2 5 years'!J82","v":1059062.8391117277},{"$f":"'Data SHS2 5 years'!K82","v":1049679.9188478277},{"$f":"'Data SHS2 5 years'!L82","v":1040380.1279218929},{"$f":"'Data SHS2 5 years'!M82","v":1031162.7298375405},{"$f":"'Data SHS2 5 years'!N82","v":1022026.9946234846},{"$f":"'Data SHS2 5 years'!O82","v":1012972.198775725},{"$f":"'Data SHS2 5 years'!P82","v":1003997.6252002496},{"$f":"'Data SHS2 5 years'!Q82","v":995102.56315624469},{"$f":"'Data SHS2 5 years'!R82","v":986286.30819980707},{"$f":"'Data SHS2 5 years'!S82","v":-560908.63756268518},{"$f":"'Data SHS2 5 years'!T82","v":968397.51902524766},{"$f":"'Data SHS2 5 years'!U82","v":959817.8612663243},{"$f":"'Data SHS2 5 years'!V82","v":951314.21622512676},{"$f":"'Data SHS2 5 years'!W82","v":942885.91045599838},{"$f":"'Data SHS2 5 years'!X82","v":934532.27647977136},{"$f":"'Data SHS2 5 years'!Y82","v":926252.65273090568},{"$f":"'Data SHS2 5 years'!Z82","v":918046.38350509724},{"$f":"'Data SHS2 5 years'!AA82","v":909912.81890734879},{"$f":"'Data SHS2 5 years'!AB82","v":901851.31480050203},{"$f":"'Data SHS2 5 years'!AC82","v":893861.23275422421},{"$f":"'Data SHS2 5 years'!AD82","v":885941.93999444949},{"$f":"'Data SHS2 5 years'!AE82","v":-309439.90601609013},{"$f":"'Data SHS2 5 years'!AF82","v":869828.89703985292},{"$f":"'Data SHS2 5 years'!AG82","v":862122.52223115298},{"$f":"'Data SHS2 5 years'!AH82","v":558212.69869177078},{"$f":"'Data SHS2 5 years'!AI82","v":-5187.194360812834},{"$f":"'Data SHS2 5 years'!AJ82","v":-5141.2376627932153},{"$f":"'Data SHS2 5 years'!AK82","v":-5095.6881247807123},{"$f":"'Data SHS2 5 years'!AL82","v":-5050.542139482407},{"$f":"'Data SHS2 5 years'!AM82","v":-5005.7961315647126},{"$f":"'Data SHS2 5 years'!AN82","v":-4961.4465573702246},{"$f":"'Data SHS2 5 years'!AO82","v":-4917.4899046370865},{"$f":"'Data SHS2 5 years'!AP82","v":-4873.9226922208309},{"$f":"'Data SHS2 5 years'!AQ82","v":-235775.90642372356},{"$f":"'Data SHS2 5 years'!AR82","v":0},{"$f":"'Data SHS2 5 years'!AS82","v":0},{"$f":"'Data SHS2 5 years'!AT82","v":0},{"$f":"'Data SHS2 5 years'!AU82","v":0},{"$f":"'Data SHS2 5 years'!AV82","v":0},{"$f":"'Data SHS2 5 years'!AW82","v":0},{"$f":"'Data SHS2 5 years'!AX82","v":0},{"$f":"'Data SHS2 5 years'!AY82","v":0},{"$f":"'Data SHS2 5 years'!AZ82","v":0},{"$f":"'Data SHS2 5 years'!BA82","v":0},{"$f":"'Data SHS2 5 years'!BB82","v":0},{"$f":"'Data SHS2 5 years'!BC82","v":0},{"$f":"'Data SHS2 5 years'!BD82","v":0},{"$f":"'Data SHS2 5 years'!BE82","v":0},{"$f":"'Data SHS2 5 years'!BF82","v":0},{"$f":"'Data SHS2 5 years'!BG82","v":0},{"$f":"'Data SHS2 5 years'!BH82","v":0},{"$f":"'Data SHS2 5 years'!BI82","v":0},{"$f":"'Data SHS2 5 years'!BJ82","v":0},{"$f":"'Data SHS2 5 years'!BK82","v":0},{"$f":"'Data SHS2 5 years'!BL82","v":0},{"$f":"'Data SHS2 5 years'!BM82","v":0},{"$f":"'Data SHS2 5 years'!BN82","v":0},{"$f":"'Data SHS2 5 years'!BO82","v":0}]
[null,null,null,null,null,null,"Cummulated Cash Flow  [NGN]",{"$f":"'Data SHS2 5 years'!G83","v":-17383254},{"$f":"'Data SHS2 5 years'!H83","v":-16295536.16},{"$f":"'Data SHS2 5 years'!I83","v":-15207818.32},{"$f":"'Data SHS2 5 years'!J83","v":-14120100.48},{"$f":"'Data SHS2 5 years'!K83","v":-13032382.640000001},{"$f":"'Data SHS2 5 years'!L83","v":-11944664.800000001},{"$f":"'Data SHS2 5 years'!M83","v":-10856946.960000001},{"$f":"'Data SHS2 5 years'!N83","v":-9769229.120000001},{"$f":"'Data SHS2 5 years'!O83","v":-8681511.2800000012},{"$f":"'Data SHS2 5 years'!P83","v":-7593793.4400000013},{"$f":"'Data SHS2 5 years'!Q83","v":-6506075.6000000015},{"$f":"'Data SHS2 5 years'!R83","v":-5418357.7600000016},{"$f":"'Data SHS2 5 years'!S83","v":-6042480.801016001},{"$f":"'Data SHS2 5 years'!T83","v":-4955312.9610160012},{"$f":"'Data SHS2 5 years'!U83","v":-3868145.1210160013},{"$f":"'Data SHS2 5 years'!V83","v":-2780977.2810160015},{"$f":"'Data SHS2 5 years'!W83","v":-1693809.4410160014},{"$f":"'Data SHS2 5 years'!X83","v":-606641.60101600131},{"$f":"'Data SHS2 5 years'!Y83","v":480526.23898399877},{"$f":"'Data SHS2 5 years'!Z83","v":1567694.0789839989},{"$f":"'Data SHS2 5 years'!AA83","v":2654861.9189839987},{"$f":"'Data SHS2 5 years'!AB83","v":3742029.7589839986},{"$f":"'Data SHS2 5 years'!AC83","v":4829197.5989839984},{"$f":"'Data SHS2 5 years'!AD83","v":5916365.4389839983},{"$f":"'Data SHS2 5 years'!AE83","v":5533247.4921679981},{"$f":"'Data SHS2 5 years'!AF83","v":6619810.332167998},{"$f":"'Data SHS2 5 years'!AG83","v":7706373.1721679978},{"$f":"'Data SHS2 5 years'!AH83","v":8416196.7321679983},{"$f":"'Data SHS2 5 years'!AI83","v":8409541.7321679983},{"$f":"'Data SHS2 5 years'!AJ83","v":8402886.7321679983},{"$f":"'Data SHS2 5 years'!AK83","v":8396231.7321679983},{"$f":"'Data SHS2 5 years'!AL83","v":8389576.7321679983},{"$f":"'Data SHS2 5 years'!AM83","v":8382921.7321679983},{"$f":"'Data SHS2 5 years'!AN83","v":8376266.7321679983},{"$f":"'Data SHS2 5 years'!AO83","v":8369611.7321679983},{"$f":"'Data SHS2 5 years'!AP83","v":8362956.7321679983},{"$f":"'Data SHS2 5 years'!AQ83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AR83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AS83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AT83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AU83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AV83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AW83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AX83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AY83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!AZ83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BA83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BB83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BC83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BD83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BE83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BF83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BG83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BH83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BI83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BJ83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BK83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BL83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BM83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BN83","v":8038143.5193199981},{"$f":"'Data SHS2 5 years'!BO83","v":8038143.5193199981}]
[null,null,null,null,null,null,"Discounted Cummulated Cash Flow  [NGN]",{"$f":"'Data SHS2 5 years'!G84","v":-17383254},{"$f":"'Data SHS2 5 years'!H84","v":-16305172.953385085},{"$f":"'Data SHS2 5 years'!I84","v":-15236643.321591686},{"$f":"'Data SHS2 5 years'!J84","v":-14177580.48247996},{"$f":"'Data SHS2 5 years'!K84","v":-13127900.563632132},{"$f":"'Data SHS2 5 years'!L84","v":-12087520.43571024},{"$f":"'Data SHS2 5 years'!M84","v":-11056357.7058727},{"$f":"'Data SHS2 5 years'!N84","v":-10034330.711249216},{"$f":"'Data SHS2 5 years'!O84","v":-9021358.5124734901},{"$f":"'Data SHS2 5 years'!P84","v":-8017360.8872732408},{"$f":"'Data SHS2 5 years'!Q84","v":-7022258.3241169965},{"$f":"'Data SHS2 5 years'!R84","v":-6035972.0159171894},{"$f":"'Data SHS2 5 years'!S84","v":-6596880.6534798741},{"$f":"'Data SHS2 5 years'!T84","v":-5628483.1344546266},{"$f":"'Data SHS2 5 years'!U84","v":-4668665.2731883023},{"$f":"'Data SHS2 5 years'!V84","v":-3717351.0569631755},{"$f":"'Data SHS2 5 years'!W84","v":-2774465.146507177},{"$f":"'Data SHS2 5 years'!X84","v":-1839932.8700274057},{"$f":"'Data SHS2 5 years'!Y84","v":-913680.21729649999},{"$f":"'Data SHS2 5 years'!Z84","v":4366.1662085972494},{"$f":"'Data SHS2 5 years'!AA84","v":914278.98511594604},{"$f":"'Data SHS2 5 years'!AB84","v":1816130.2999164481},{"$f":"'Data SHS2 5 years'!AC84","v":2709991.5326706721},{"$f":"'Data SHS2 5 years'!AD84","v":3595933.4726651218},{"$f":"'Data SHS2 5 years'!AE84","v":3286493.5666490318},{"$f":"'Data SHS2 5 years'!AF84","v":4156322.4636888849},{"$f":"'Data SHS2 5 years'!AG84","v":5018444.9859200381},{"$f":"'Data SHS2 5 years'!AH84","v":5576657.6846118085},{"$f":"'Data SHS2 5 years'!AI84","v":5571470.4902509954},{"$f":"'Data SHS2 5 years'!AJ84","v":5566329.2525882022},{"$f":"'Data SHS2 5 years'!AK84","v":5561233.5644634217},{"$f":"'Data SHS2 5 years'!AL84","v":5556183.022323939},{"$f":"'Data SHS2 5 years'!AM84","v":5551177.2261923747},{"$f":"'Data SHS2 5 years'!AN84","v":5546215.7796350047},{"$f":"'Data SHS2 5 years'!AO84","v":5541298.2897303673},{"$f":"'Data SHS2 5 years'!AP84","v":5536424.3670381466},{"$f":"'Data SHS2 5 years'!AQ84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AR84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AS84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AT84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AU84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AV84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AW84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AX84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AY84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!AZ84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BA84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BB84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BC84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BD84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BE84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BF84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BG84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BH84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BI84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BJ84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BK84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BL84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BM84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BN84","v":5300648.4606144233},{"$f":"'Data SHS2 5 years'!BO84","v":5300648.4606144233}]

{"sheet":"11. Summary of values","index":21,"n_rows":174,"n_cols":32,"rows_kept":174,"cut":false,"hidden":false,"merged":[[165,1,165,5],[61,1,61,31],[111,1,111,5],[112,1,112,5],[113,1,113,5],[20,1,20,5],[21,1,21,5],[22,1,22,5],[23,1,23,5],[24,1,24,5],[25,1,25,5],[36,1,36,5],[37,1,37,5],[38,1,38,5],[114,1,114,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[122,1,122,5],[123,1,123,5],[28,1,28,5],[29,1,29,5],[30,1,30,5],[31,1,31,5],[32,1,32,5],[33,1,33,5],[39,1,39,5],[40,1,40,5],[41,1,41,5],[88,1,88,31],[52,1,52,31],[129,1,129,5],[130,1,130,5],[159,1,159,5],[153,1,153,5],[154,1,154,5],[150,1,150,5],[151,1,151,5],[152,1,152,5],[126,1,126,5],[127,1,127,5],[162,1,162,5],[163,1,163,5],[164,1,164,5],[160,1,160,5],[161,1,161,5],[126,15,126,19],[127,15,127,19],[128,15,128,19],[129,15,129,19],[130,15,130,19],[131,15,131,19],[132,15,132,19],[155,1,155,5],[156,1,156,5],[126,8,126,12],[127,8,127,12],[128,8,128,12],[129,8,129,12],[130,8,130,12],[131,8,131,12],[132,8,132,12],[131,1,131,5],[132,1,132,5],[128,1,128,5],[140,15,140,19],[141,15,141,19],[135,15,135,19],[136,15,136,19],[137,15,137,19],[138,15,138,19],[139,15,139,19],[140,1,140,5],[141,1,141,5],[135,8,135,12],[136,8,136,12],[137,8,137,12],[138,8,138,12],[139,8,139,12],[140,8,140,12],[141,8,141,12],[135,1,135,5],[136,1,136,5],[137,1,137,5],[138,1,138,5],[139,1,139,5],[122,8,122,12],[123,8,123,12],[72,1,72,5],[73,1,73,5],[74,1,74,5],[75,1,75,5],[76,1,76,5],[77,1,77,5],[78,1,78,5],[117,8,117,12],[118,8,118,12],[119,8,119,12],[120,8,120,12],[121,8,121,12],[99,1,99,5],[100,1,100,5],[101,1,101,5],[102,1,102,5],[103,1,103,5],[104,1,104,5],[105,1,105,5],[108,1,108,5],[109,1,109,5],[110,1,110,5]]}
[]
[null,null,null,null,null,null,"Summary of the values "]
[]
[]
[]
[null,null,"This sheet is not relevant for the end user, it shall not be modified. In this sheet, there is only one table that synthesizes all the values that are used."]
[]
[null,"Summary of the values"]
[null,null,null,null,null,null,0,{"$f":"G9+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,{"$f":"('4. Indexation&Financing'!U16)","v":2023},{"$f":"('4. Indexation&Financing'!V16)","v":2024},{"$f":"('4. Indexation&Financing'!W16)","v":2025},{"$f":"('4. Indexation&Financing'!X16)","v":2026},{"$f":"('4. Indexation&Financing'!Y16)","v":2027},{"$f":"('4. Indexation&Financing'!Z16)","v":2028},{"$f":"('4. Indexation&Financing'!AA16)","v":2029},{"$f":"('4. Indexation&Financing'!AB16)","v":2030},{"$f":"('4. Indexation&Financing'!AC16)","v":2031},{"$f":"('4. Indexation&Financing'!AD16)","v":2032},{"$f":"('4. Indexation&Financing'!AE16)","v":2033},{"$f":"('4. Indexation&Financing'!AF16)","v":2034},{"$f":"('4. Indexation&Financing'!AG16)","v":2035},{"$f":"('4. Indexation&Financing'!AH16)","v":2036},{"$f":"('4. Indexation&Financing'!AI16)","v":2037},{"$f":"('4. Indexation&Financing'!AJ16)","v":2038},{"$f":"('4. Indexation&Financing'!AK16)","v":2039},{"$f":"('4. Indexation&Financing'!AL16)","v":2040},{"$f":"('4. Indexation&Financing'!AM16)","v":2041},{"$f":"('4. Indexation&Financing'!AN16)","v":2042},{"$f":"('4. Indexation&Financing'!AO16)","v":2043},{"$f":"('4. Indexation&Financing'!AP16)","v":2044},{"$f":"('4. Indexation&Financing'!AQ16)","v":2045},{"$f":"('4. Indexation&Financing'!AR16)","v":2046},{"$f":"('4. Indexation&Financing'!AS16)","v":2047},{"$f":"('4. Indexation&Financing'!AT16)","v":2048}]
[null,"Number of users"]
[null,null,null,null,null,"Mini grid",{"$f":"0","v":0},{"$f":"SUM('Data Mini Grid'!G18:G21)","v":67.320000000000007},{"$f":"SUM('Data Mini Grid'!H18:H21)","v":68.666399999999996},{"$f":"SUM('Data Mini Grid'!I18:I21)","v":70.039727999999997},{"$f":"SUM('Data Mini Grid'!J18:J21)","v":71.440522560000005},{"$f":"SUM('Data Mini Grid'!K18:K21)","v":72.869333011199998},{"$f":"SUM('Data Mini Grid'!L18:L21)","v":74.326719671424001},{"$f":"SUM('Data Mini Grid'!M18:M21)","v":75.813254064852487},{"$f":"SUM('Data Mini Grid'!N18:N21)","v":77.329519146149536},{"$f":"SUM('Data Mini Grid'!O18:O21)","v":78.876109529072536},{"$f":"SUM('Data Mini Grid'!P18:P21)","v":80.453631719653984},{"$f":"SUM('Data Mini Grid'!Q18:Q21)","v":82.062704354047057},{"$f":"SUM('Data Mini Grid'!R18:R21)","v":83.703958441128009},{"$f":"SUM('Data Mini Grid'!S18:S21)","v":85.378037609950553},{"$f":"SUM('Data Mini Grid'!T18:T21)","v":87.085598362149582},{"$f":"SUM('Data Mini Grid'!U18:U21)","v":88.82731032939256},{"$f":"SUM('Data Mini Grid'!V18:V21)","v":90.603856535980427},{"$f":"SUM('Data Mini Grid'!W18:W21)","v":92.415933666700042},{"$f":"SUM('Data Mini Grid'!X18:X21)","v":94.264252340034048},{"$f":"SUM('Data Mini Grid'!Y18:Y21)","v":96.149537386834723},{"$f":"SUM('Data Mini Grid'!Z18:Z21)","v":98.072528134571428},{"$f":"SUM('Data Mini Grid'!AA18:AA21)","v":100.03397869726284},{"$f":"SUM('Data Mini Grid'!AB18:AB21)","v":102.0346582712081},{"$f":"SUM('Data Mini Grid'!AC18:AC21)","v":104.07535143663227},{"$f":"SUM('Data Mini Grid'!AD18:AD21)","v":106.15685846536491},{"$f":"SUM('Data Mini Grid'!AE18:AE21)","v":108.27999563467222}]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),0)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H24)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I24)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J24)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K24)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L24)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M24)","v":94},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N24)","v":94},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O24)","v":94},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P24)","v":94},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q24)","v":94},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R24)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S24)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T24)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U24)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V24)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W24)","v":76.846868272000009},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X24)","v":76.846868272000009},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y24)","v":76.846868272000009},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z24)","v":76.846868272000009},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA24)","v":76.846868272000009},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB24)","v":68.998283773154355},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC24)","v":68.998283773154355},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD24)","v":68.998283773154355},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE24)","v":68.998283773154355},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF24)","v":68.998283773154355}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),0)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H22)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I22)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J22)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K22)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L22)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M22)","v":62},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N22)","v":62},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O22)","v":62},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P22)","v":62},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q22)","v":62},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R22)","v":56},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S22)","v":56},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T22)","v":56},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U22)","v":56},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V22)","v":56},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W22)","v":50.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X22)","v":50.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y22)","v":50.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z22)","v":50.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA22)","v":50.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB22)","v":46.290273705306404},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC22)","v":46.290273705306404},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD22)","v":46.290273705306404},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE22)","v":46.290273705306404},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF22)","v":46.290273705306404}]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G13+G14","v":0},{"$f":"H13+H14","v":176},176,176,176,176,156,156,156,156,156,141,141,141,141,141,127.67539325120002,127.67539325120002,127.67539325120002,127.67539325120002,127.67539325120002,115.28855747846076,115.28855747846076,115.28855747846076,115.28855747846076,115.28855747846076]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G12+G13","v":0},173.32,174.66640000000001,176.039728,177.44052256000001,178.86933301120001,168.326719671424,169.81325406485249,171.32951914614955,172.87610952907255,174.45363171965397,167.06270435404707,168.70395844112801,170.37803760995055,172.0855983621496,173.82731032939256,167.45072480798044,169.26280193870005,171.11112061203406,172.99640565883473,174.91939640657142,169.03226247041721,171.03294204436247,173.07363520978663,175.15514223851926,177.27827940782657]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G12+G14","v":0},137.32,138.66640000000001,140.039728,141.44052256000001,142.86933301120001,136.326719671424,137.81325406485249,139.32951914614955,140.87610952907255,142.45363171965397,138.06270435404707,139.70395844112801,141.37803760995055,143.0855983621496,144.82731032939256,141.43238151518045,143.24445864590007,145.09277731923407,146.97806236603475,148.90105311377144,146.32425240256924,148.32493197651451,150.36562514193866,152.4471321706713,154.57026933997861]
[null,null,null,null,null,"Total",{"$f":"SUM(G12:G14)","v":0},243.32,244.66640000000001,246.039728,247.44052256000001,248.86933301120001,230.326719671424,231.81325406485249,233.32951914614955,234.87610952907255,236.45363171965397,223.06270435404707,224.70395844112801,226.37803760995055,228.0855983621496,229.82731032939256,218.27924978718045,220.09132691790006,221.93964559123407,223.82493063803474,225.74792138577143,215.3225361757236,217.32321574966886,219.36390891509302,221.44541594382565,223.56855311313296]
[]
[null,"Cumulated SHS installed",null,null,null,"[NGN]"]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G23)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H23)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I23)","v":108},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J23)","v":110},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K23)","v":112},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L23)","v":114},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M23)","v":117},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N23)","v":119},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O23)","v":121},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P23)","v":123},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q23)","v":125},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R23)","v":129},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S23)","v":131},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T23)","v":133},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U23)","v":135},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V23)","v":137},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W23)","v":137.84686827199999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X23)","v":139.84686827199999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y23)","v":141.84686827199999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z23)","v":143.84686827199999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA23)","v":145.84686827199999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB23)","v":145.84515204515435},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC23)","v":147.84515204515435},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD23)","v":149.84515204515435},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE23)","v":151.84515204515435},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF23)","v":153.84515204515435}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G21)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H21)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I21)","v":71},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J21)","v":72},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K21)","v":73},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L21)","v":74},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M21)","v":77},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N21)","v":78},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O21)","v":79},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P21)","v":80},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q21)","v":81},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R21)","v":84},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S21)","v":85},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T21)","v":86},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U21)","v":87},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V21)","v":88},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W21)","v":89.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X21)","v":90.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y21)","v":91.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z21)","v":92.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA21)","v":93.828524979200012},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB21)","v":95.118798684506416},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC21)","v":96.118798684506416},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD21)","v":97.118798684506416},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE21)","v":98.118798684506416},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF21)","v":99.118798684506416}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G21+G22","v":0},176,179,182,185,188,194,197,200,203,206,213,216,219,222,225,227.67539325120001,230.67539325120001,233.67539325120001,236.67539325120001,239.67539325120001,240.96395072966078,243.96395072966078,246.96395072966078,249.96395072966078,252.96395072966078]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),G21)","v":0},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),H21)","v":106},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),I21)","v":108},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),J21)","v":110},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),K21)","v":112},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),L21)","v":114},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),M21)","v":117},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),N21)","v":119},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),O21)","v":121},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),P21)","v":123},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),Q21)","v":125},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),R21)","v":129},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),S21)","v":131},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),T21)","v":133},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),U21)","v":135},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),V21)","v":137},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),W21)","v":137.84686827199999},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),X21)","v":139.84686827199999},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),Y21)","v":141.84686827199999},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),Z21)","v":143.84686827199999},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AA21)","v":145.84686827199999},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AB21)","v":145.84515204515435},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AC21)","v":147.84515204515435},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AD21)","v":149.84515204515435},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AE21)","v":151.84515204515435},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),AF21)","v":153.84515204515435}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),G22)","v":0},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),H22)","v":70},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),I22)","v":71},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),J22)","v":72},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),K22)","v":73},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),L22)","v":74},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),M22)","v":77},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),N22)","v":78},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),O22)","v":79},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),P22)","v":80},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),Q22)","v":81},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),R22)","v":84},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),S22)","v":85},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),T22)","v":86},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),U22)","v":87},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),V22)","v":88},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),W22)","v":89.828524979200012},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),X22)","v":90.828524979200012},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),Y22)","v":91.828524979200012},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),Z22)","v":92.828524979200012},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AA22)","v":93.828524979200012},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AB22)","v":95.118798684506416},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AC22)","v":96.118798684506416},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AD22)","v":97.118798684506416},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AE22)","v":98.118798684506416},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),AF22)","v":99.118798684506416}]
[null,"Total",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),G23)","v":0},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),H23)","v":176},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),I23)","v":179},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),J23)","v":182},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),K23)","v":185},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),L23)","v":188},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),M23)","v":194},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),N23)","v":197},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),O23)","v":200},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),P23)","v":203},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),Q23)","v":206},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),R23)","v":213},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),S23)","v":216},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),T23)","v":219},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),U23)","v":222},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),V23)","v":225},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),W23)","v":227.67539325120001},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),X23)","v":230.67539325120001},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),Y23)","v":233.67539325120001},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),Z23)","v":236.67539325120001},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AA23)","v":239.67539325120001},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AB23)","v":240.96395072966078},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AC23)","v":243.96395072966078},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AD23)","v":246.96395072966078},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AE23)","v":249.96395072966078},{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),AF23)","v":252.96395072966078}]
[]
[null,"New users of SHS",null,null,null,"[NGN]"]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G21)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H21)","v":106},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I21)","v":108},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J21)","v":110},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K21)","v":112},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L21)","v":115},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M21)","v":11},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N21)","v":13},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O21)","v":15},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P21)","v":17},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q21)","v":19},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R21)","v":12},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S21)","v":14},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T21)","v":16},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U21)","v":18},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V21)","v":20},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W21)","v":9},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X21)","v":11},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y21)","v":13},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z21)","v":15},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA21)","v":17},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB21)","v":8},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC21)","v":10},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD21)","v":12},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE21)","v":14},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF21)","v":16}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G19)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H19)","v":70},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I19)","v":71},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J19)","v":73},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K19)","v":74},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L19)","v":76},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M19)","v":7},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N19)","v":8},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O19)","v":9},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P19)","v":10},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q19)","v":11},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R19)","v":7},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S19)","v":8},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T19)","v":9},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U19)","v":10},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V19)","v":11},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W19)","v":6},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X19)","v":7},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y19)","v":8},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z19)","v":9},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA19)","v":10},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB19)","v":5},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC19)","v":6},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD19)","v":7},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE19)","v":8},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF19)","v":9}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G29+G30","v":0},176,179,183,186,191,18,21,24,27,30,19,22,25,28,31,15,18,21,24,27,13,16,19,22,25]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),G29)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),H29)","v":106},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),I29)","v":108},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),J29)","v":110},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),K29)","v":112},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),L29)","v":115},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),M29)","v":11},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),N29)","v":13},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),O29)","v":15},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),P29)","v":17},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Q29)","v":19},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),R29)","v":12},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),S29)","v":14},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),T29)","v":16},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),U29)","v":18},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),V29)","v":20},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),W29)","v":9},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),X29)","v":11},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Y29)","v":13},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Z29)","v":15},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AA29)","v":17},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AB29)","v":8},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AC29)","v":10},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AD29)","v":12},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AE29)","v":14},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AF29)","v":16}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),G30)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),H30)","v":70},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),I30)","v":71},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),J30)","v":73},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),K30)","v":74},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),L30)","v":76},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),M30)","v":7},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),N30)","v":8},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),O30)","v":9},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),P30)","v":10},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Q30)","v":11},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),R30)","v":7},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),S30)","v":8},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),T30)","v":9},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),U30)","v":10},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),V30)","v":11},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),W30)","v":6},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),X30)","v":7},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Y30)","v":8},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Z30)","v":9},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AA30)","v":10},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AB30)","v":5},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AC30)","v":6},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AD30)","v":7},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AE30)","v":8},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AF30)","v":9}]
[null,"Total",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(G29:G30))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(H29:H30))","v":176},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(I29:I30))","v":179},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(J29:J30))","v":183},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(K29:K30))","v":186},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(L29:L30))","v":191},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(M29:M30))","v":18},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(N29:N30))","v":21},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(O29:O30))","v":24},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(P29:P30))","v":27},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Q29:Q30))","v":30},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(R29:R30))","v":19},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(S29:S30))","v":22},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(T29:T30))","v":25},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(U29:U30))","v":28},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(V29:V30))","v":31},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(W29:W30))","v":15},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(X29:X30))","v":18},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Y29:Y30))","v":21},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Z29:Z30))","v":24},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AA29:AA30))","v":27},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AB29:AB30))","v":13},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AC29:AC30))","v":16},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AD29:AD30))","v":19},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AE29:AE30))","v":22},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AF29:AF30))","v":25}]
[]
[null,"Battery changed ",null,null,null,"[NGN]"]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L22)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M22)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N22)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O22)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P22)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q22)","v":85},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R22)","v":75},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S22)","v":75},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T22)","v":75},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U22)","v":75},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V22)","v":75},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W22)","v":68},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X22)","v":68},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y22)","v":68},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z22)","v":68},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA22)","v":68},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB22)","v":61},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC22)","v":61},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD22)","v":61},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE22)","v":61},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF22)","v":61}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G20)","v":0},{"$f":"'Data SHS2 25 years'!H20","v":0},{"$f":"'Data SHS2 25 years'!I20","v":0},{"$f":"'Data SHS2 25 years'!J20","v":0},{"$f":"'Data SHS2 25 years'!K20","v":0},{"$f":"'Data SHS2 25 years'!L20","v":0},{"$f":"'Data SHS2 25 years'!M20","v":56},{"$f":"'Data SHS2 25 years'!N20","v":56},{"$f":"'Data SHS2 25 years'!O20","v":56},{"$f":"'Data SHS2 25 years'!P20","v":56},{"$f":"'Data SHS2 25 years'!Q20","v":56},{"$f":"'Data SHS2 25 years'!R20","v":50},{"$f":"'Data SHS2 25 years'!S20","v":50},{"$f":"'Data SHS2 25 years'!T20","v":50},{"$f":"'Data SHS2 25 years'!U20","v":50},{"$f":"'Data SHS2 25 years'!V20","v":50},{"$f":"'Data SHS2 25 years'!W20","v":45},{"$f":"'Data SHS2 25 years'!X20","v":45},{"$f":"'Data SHS2 25 years'!Y20","v":45},{"$f":"'Data SHS2 25 years'!Z20","v":45},{"$f":"'Data SHS2 25 years'!AA20","v":45},{"$f":"'Data SHS2 25 years'!AB20","v":41},{"$f":"'Data SHS2 25 years'!AC20","v":41},{"$f":"'Data SHS2 25 years'!AD20","v":41},{"$f":"'Data SHS2 25 years'!AE20","v":41},{"$f":"'Data SHS2 25 years'!AF20","v":41}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G37+G38","v":0},0,0,0,0,0,141,141,141,141,141,125,125,125,125,125,113,113,113,113,113,102,102,102,102,102]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),G37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),H37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),I37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),J37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),K37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),L37)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),M37)","v":85},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),N37)","v":85},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),O37)","v":85},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),P37)","v":85},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Q37)","v":85},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),R37)","v":75},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),S37)","v":75},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),T37)","v":75},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),U37)","v":75},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),V37)","v":75},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),W37)","v":68},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),X37)","v":68},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Y37)","v":68},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Z37)","v":68},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AA37)","v":68},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AB37)","v":61},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AC37)","v":61},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AD37)","v":61},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AE37)","v":61},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AF37)","v":61}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),G38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),H38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),I38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),J38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),K38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),L38)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),M38)","v":56},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),N38)","v":56},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),O38)","v":56},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),P38)","v":56},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Q38)","v":56},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),R38)","v":50},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),S38)","v":50},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),T38)","v":50},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),U38)","v":50},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),V38)","v":50},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),W38)","v":45},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),X38)","v":45},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Y38)","v":45},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),Z38)","v":45},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AA38)","v":45},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AB38)","v":41},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AC38)","v":41},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AD38)","v":41},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AE38)","v":41},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),AF38)","v":41}]
[null,"Total",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(G37:G38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(H37:H38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(I37:I38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(J37:J38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(K37:K38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(L37:L38))","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(M37:M38))","v":141},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(N37:N38))","v":141},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(O37:O38))","v":141},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(P37:P38))","v":141},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Q37:Q38))","v":141},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(R37:R38))","v":125},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(S37:S38))","v":125},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(T37:T38))","v":125},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(U37:U38))","v":125},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(V37:V38))","v":125},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(W37:W38))","v":113},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(X37:X38))","v":113},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Y37:Y38))","v":113},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(Z37:Z38))","v":113},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AA37:AA38))","v":113},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AB37:AB38))","v":102},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AC37:AC38))","v":102},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AD37:AD38))","v":102},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AE37:AE38))","v":102},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(AF37:AF38))","v":102}]
[]
[]
[null,"Operational Costs",null,null,null,"[NGN]"]
[null,null,null,null,null,"Mini grid",{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!F70)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!G70)","v":3639355},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!H70)","v":4069252.2341000005},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!I70)","v":4550807.882705423},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!J70)","v":5090327.0266505703},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!K70)","v":5694894.973692989},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!L70)","v":6372474.957255723},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!M70)","v":7132018.1908702692},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!N70)","v":7983587.8537196415},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!O70)","v":8938498.7848811969},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!P70)","v":10009474.892158577},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Q70)","v":11210826.539151179},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!R70)","v":12558650.465258062},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!S70)","v":14071055.121967074},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!T70)","v":15768414.679917265},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!U70)","v":17673655.380355395},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!V70)","v":19812578.377965447},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!W70)","v":22214223.756673791},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!X70)","v":24911281.003879592},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Y70)","v":27940551.91062355},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Z70)","v":31343472.635653216},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AA70)","v":35166702.541659832},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AB70)","v":39462788.395136736},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AC70)","v":44290913.632022776},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AD70)","v":49717743.646140106},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AE70)","v":55818379.475172415}]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H68)","v":829200},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I68)","v":912120},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J68)","v":303613.20000000007},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M68)","v":2097270.5424000011},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N68)","v":2306997.5966400015},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O68)","v":820799.64252000069},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R68)","v":3307955.3839131389},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S68)","v":3638750.9223044533},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T68)","v":1300815.7935833216},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W68)","v":5227097.0597869251},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X68)","v":3879652.760318228},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y68)","v":1499964.6017745063},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB68)","v":8421714.7422859538},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC68)","v":5878206.6702818265},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD68)","v":2223288.0372532494},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE68)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF68)","v":0}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G67)","v":0},{"$f":"'Data SHS2 25 years'!H67","v":793500},{"$f":"'Data SHS2 25 years'!I67","v":872850.00000000012},{"$f":"'Data SHS2 25 years'!J67","v":290400.00000000006},{"$f":"'Data SHS2 25 years'!K67","v":0},{"$f":"'Data SHS2 25 years'!L67","v":0},{"$f":"'Data SHS2 25 years'!M67","v":3481117.3650000012},{"$f":"'Data SHS2 25 years'!N67","v":3829229.1015000027},{"$f":"'Data SHS2 25 years'!O67","v":1383589.1410000012},{"$f":"'Data SHS2 25 years'!P67","v":0},{"$f":"'Data SHS2 25 years'!Q67","v":0},{"$f":"'Data SHS2 25 years'!R67","v":5431296.7114494052},{"$f":"'Data SHS2 25 years'!S67","v":5974426.3825943451},{"$f":"'Data SHS2 25 years'!T67","v":2143546.5813004458},{"$f":"'Data SHS2 25 years'!U67","v":0},{"$f":"'Data SHS2 25 years'!V67","v":0},{"$f":"'Data SHS2 25 years'!W67","v":8462060.4791937657},{"$f":"'Data SHS2 25 years'!X67","v":9308266.5271131434},{"$f":"'Data SHS2 25 years'!Y67","v":3646800.3106224099},{"$f":"'Data SHS2 25 years'!Z67","v":0},{"$f":"'Data SHS2 25 years'!AA67","v":0},{"$f":"'Data SHS2 25 years'!AB67","v":13724099.896624245},{"$f":"'Data SHS2 25 years'!AC67","v":14349252.829415327},{"$f":"'Data SHS2 25 years'!AD67","v":4799243.7313500568},{"$f":"'Data SHS2 25 years'!AE67","v":0},{"$f":"'Data SHS2 25 years'!AF67","v":0}]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G47+G48","v":0},1622700,1784970,594013.20000000019,0,0,5578387.9074000027,6136226.6981400046,2204388.7835200019,0,0,8739252.0953625441,9613177.3048987985,3444362.3748837672,0,0,13689157.538980691,13187919.28743137,5146764.9123969162,0,0,22145814.638910197,20227459.499697153,7022531.7686033063,0,0]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G46+G47","v":0},{"$f":"H46+H47","v":4468555},4981372.2341000009,4854421.0827054232,5090327.0266505703,5694894.973692989,8469745.4996557236,9439015.7875102703,8804387.4962396417,8938498.7848811969,10009474.892158577,14518781.923064318,16197401.387562515,15371870.915550396,15768414.679917265,17673655.380355395,25039675.437752374,26093876.516992018,26411245.605654098,27940551.91062355,31343472.635653216,43588417.283945784,45340995.065418564,46514201.669276029,49717743.646140106,55818379.475172415]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G46+G48","v":0},4432855,4942102.2341000009,4841207.882705423,5090327.0266505703,5694894.973692989,9853592.3222557232,10961247.292370271,9367176.9947196431,8938498.7848811969,10009474.892158577,16642123.250600584,18533076.847852409,16214601.703267518,15768414.679917265,17673655.380355395,28274638.857159212,31522490.283786934,28558081.314502001,27940551.91062355,31343472.635653216,48890802.438284077,53812041.224552065,49090157.363372833,49717743.646140106,55818379.475172415]
[null,null,null,null,null,"Total",{"$f":"SUM(G46:G48)","v":0},5262055,5854222.2341000009,5144821.0827054232,5090327.0266505703,5694894.973692989,11950862.864655726,13268244.889010273,10187976.637239642,8938498.7848811969,10009474.892158577,19950078.634513721,22171827.77015686,17515417.496850841,15768414.679917265,17673655.380355395,33501735.916946139,35402143.044105157,30058045.916276507,27940551.91062355,31343472.635653216,57312517.180570029,59690247.894833893,51313445.400626086,49717743.646140106,55818379.475172415]
[]
[null,"Capital Investments",null,null,null,"[NGN]"]
[null,null,null,null,null,"Mini grid",{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!F104)","v":85828860},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!G104)","v":44000},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!H104)","v":96800.000000000015},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!I104)","v":53240.000000000015},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!J104)","v":58564.000000000022},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!K104)","v":128840.80000000006},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!L104)","v":70862.440000000046},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!M104)","v":30058961.267500021},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!N104)","v":85743.552400000059},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!O104)","v":10386759.578855006},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!P104)","v":103749.6984040001},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Q104)","v":33096153.790876031},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!R104)","v":251074.27013768029},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!S104)","v":53113192.633437887},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!T104)","v":303799.86686659319},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!U104)","v":334179.85355325253},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!V104)","v":367597.83890857775},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!W104)","v":22062762.793994196},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!X104)","v":444793.38507937914},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Y104)","v":94337897.01667957},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Z104)","v":538199.99594604876},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AA104)","v":85842899.353394777},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AB104)","v":651221.99509471911},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AC104)","v":716344.19460419111},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AD104)","v":787978.61406461021},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AE104)","v":213985442.38192075}]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G79)","v":7266000},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L79)","v":1444575.1928454007},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q79)","v":2660205.9372465387},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V79)","v":4271426.2431864953},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA79)","v":7216910.4234091127},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE79)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF79)","v":0}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G87)","v":15670000},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L87)","v":4172675.6444140016},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q87)","v":6273399.9012725893},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V87)","v":9134483.0813073888},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA87)","v":13889850.492461134},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE87)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF87)","v":0}]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G56+G57","v":22936000},{"$f":"H56+H57","v":0},0,0,0,5617250.8372594025,0,0,0,0,8933605.838519128,0,0,0,0,13405909.324493885,0,0,0,0,21106760.915870246,0,0,0,0,0]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G55+G56","v":93094860},44000,96800.000000000015,53240.000000000015,58564.000000000022,1573415.9928454007,70862.440000000046,30058961.267500021,85743.552400000059,10386759.578855006,2763955.6356505388,33096153.790876031,251074.27013768029,53113192.633437887,303799.86686659319,4605606.0967397476,367597.83890857775,22062762.793994196,444793.38507937914,94337897.01667957,7755110.4193551615,85842899.353394777,651221.99509471911,716344.19460419111,787978.61406461021,213985442.38192075]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G55+G57","v":101498860},{"$f":"H55+H57","v":44000},96800.000000000015,53240.000000000015,58564.000000000022,4301516.4444140019,70862.440000000046,30058961.267500021,85743.552400000059,10386759.578855006,6377149.5996765895,33096153.790876031,251074.27013768029,53113192.633437887,303799.86686659319,9468662.9348606411,367597.83890857775,22062762.793994196,444793.38507937914,94337897.01667957,14428050.488407183,85842899.353394777,651221.99509471911,716344.19460419111,787978.61406461021,213985442.38192075]
[null,null,null,null,null,"Total",{"$f":"SUM(G55:G57)","v":108764860},44000,96800.000000000015,53240.000000000015,58564.000000000022,5746091.6372594023,70862.440000000046,30058961.267500021,85743.552400000059,10386759.578855006,9037355.5369231291,33096153.790876031,251074.27013768029,53113192.633437887,303799.86686659319,13740089.178047135,367597.83890857775,22062762.793994196,444793.38507937914,94337897.01667957,21644960.911816295,85842899.353394777,651221.99509471911,716344.19460419111,787978.61406461021,213985442.38192075]
[]
[null,"Revenue",null,null,null,"[NGN]"]
[null,null,null,null,null,"Mini grid",{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!F58)","v":370000},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!G58)","v":7745079.9375660019},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!H58)","v":9040757.9666432273},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!I58)","v":10480086.528489199},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!J58)","v":12219923.014066398},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!K58)","v":14222011.58049256},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!L58)","v":16535211.944472808},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!M58)","v":19284424.558157228},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!N58)","v":22397766.058176205},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!O58)","v":26116711.797573049},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!P58)","v":30431408.294763476},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Q58)","v":35410625.810697131},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!R58)","v":41281235.345384255},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!S58)","v":48060220.748707555},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!T58)","v":56020769.654335208},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!U58)","v":65266416.404283598},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!V58)","v":76106157.542311877},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!W58)","v":88673457.502035409},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!X58)","v":103282483.47046544},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Y58)","v":120452675.40961234},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Z58)","v":140369501.93862963},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AA58)","v":163665822.26932183},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AB58)","v":190741512.74424508},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AC58)","v":222400896.4885245},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AD58)","v":259233208.65547526},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AE58)","v":302264935.75729442}]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G108)","v":931093.32},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H108)","v":6008187.0837735841},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I108)","v":6008187.0837735841},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J108)","v":1391369.6404528299},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K108)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L108)","v":686175.93785986025},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M108)","v":4406213.1861053379},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N108)","v":4406213.1861053379},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O108)","v":1068507.1329713115},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P108)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q108)","v":1062782.6504618949},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R108)","v":6860535.644549191},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S108)","v":6860535.644549191},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T108)","v":1582998.8775529023},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U108)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V108)","v":1543097.4124630555},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W108)","v":9913204.1798238903},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X108)","v":9913204.1798238903},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y108)","v":2394194.3798202174},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z108)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA108)","v":2435011.9873230141},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB108)","v":15544298.392558517},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC108)","v":15544298.392558517},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD108)","v":3975575.8323343685},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE108)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF108)","v":0}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G108)","v":1762675.0000000002},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H108)","v":11422134},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I108)","v":11422134},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J108)","v":2538252},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K108)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L108)","v":4321606.9358847355},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M108)","v":25541921.362630662},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N108)","v":25541921.362630662},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O108)","v":6323031.7433562633},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P108)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q108)","v":5546999.5914865974},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R108)","v":35513044.851142257},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S108)","v":35513044.851142257},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T108)","v":8850704.4151224792},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U108)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V108)","v":7675153.8855226133},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W108)","v":48502362.488389246},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X108)","v":48502362.488389246},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y108)","v":14127876.89538689},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z108)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA108)","v":12652762.179528538},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB108)","v":79768904.856881231},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC108)","v":79768904.856881231},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD108)","v":19955892.010033648},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE108)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF108)","v":0}]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G65+G66","v":2693768.3200000003},17430321.083773583,17430321.083773583,3929621.6404528301,0,5007782.8737445958,29948134.548735999,29948134.548735999,7391538.8763275743,0,6609782.2419484928,42373580.495691448,42373580.495691448,10433703.292675382,0,9218251.2979856692,58415566.668213136,58415566.668213136,16522071.275207106,0,15087774.166851552,95313203.249439746,95313203.249439746,23931467.842368018,0,0]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G64+G65","v":1301093.3199999998},13753267.021339586,15048945.050416812,11871456.168942029,12219923.014066398,14908187.518352419,20941425.130578145,23690637.744262565,23466273.191147517,26116711.797573049,31494190.945225369,42271161.455246322,48141770.989933446,49643219.626260459,56020769.654335208,66809513.816746652,86019361.722135767,98586661.6818593,105676677.85028565,120452675.40961234,142804513.92595264,179210120.66188034,206285811.1368036,226376472.32085887,259233208.65547526,302264935.75729442]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G64+G66","v":2132675},19167213.937566001,20462891.966643229,13018338.528489199,12219923.014066398,18543618.516377296,42077133.30710347,44826345.920787886,28720797.80153247,26116711.797573049,35978407.886250071,70923670.661839396,76794280.196526513,56910925.163830034,56020769.654335208,72941570.289806217,124608520.03070113,137175819.99042466,117410360.36585233,120452675.40961234,153022264.11815816,243434727.12620306,270510417.60112631,242356788.49855813,259233208.65547526,302264935.75729442]
[null,null,null,null,null,"Total",{"$f":"SUM(G64:G66)","v":3063768.3200000003},25175401.021339588,26471079.050416812,14409708.168942029,12219923.014066398,19229794.454237156,46483346.493208811,49232559.106893227,29789304.934503779,26116711.797573049,37041190.536711968,77784206.306388587,83654815.841075704,58493924.041382939,56020769.654335208,74484667.702269271,134521724.21052501,147089024.17024854,119804554.74567254,120452675.40961234,155457276.10548118,258979025.51876158,286054715.99368483,246332364.3308925,259233208.65547526,302264935.75729442]
[]
[null,"Corporate tax ",null,null,null,"[NGN]"]
[null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),ABS('Data Mini Grid'!F110))","v":88800},{"$f":"ABS('Data Mini Grid'!G110)","v":985374},{"$f":"ABS('Data Mini Grid'!H110)","v":1193161.3838159998},{"$f":"ABS('Data Mini Grid'!I110)","v":1423026.9881506984},{"$f":"ABS('Data Mini Grid'!J110)","v":1711103.0336038631},{"$f":"ABS('Data Mini Grid'!K110)","v":2046508.0863136826},{"$f":"ABS('Data Mini Grid'!L110)","v":2439056.8902586265},{"$f":"ABS('Data Mini Grid'!M110)","v":2916577.6341911349},{"$f":"ABS('Data Mini Grid'!N110)","v":3459402.7551072859},{"$f":"ABS('Data Mini Grid'!O110)","v":4122771.1716285124},{"$f":"ABS('Data Mini Grid'!P110)","v":4901263.9458819414},{"$f":"ABS('Data Mini Grid'!Q110)","v":5807951.8706037169},{"$f":"ABS('Data Mini Grid'!R110)","v":6893420.2883380651},{"$f":"ABS('Data Mini Grid'!S110)","v":8157399.8107279008},{"$f":"ABS('Data Mini Grid'!T110)","v":9660565.2768198568},{"$f":"ABS('Data Mini Grid'!U110)","v":11422262.548714705},{"$f":"ABS('Data Mini Grid'!V110)","v":13510459.109288292},{"$f":"ABS('Data Mini Grid'!W110)","v":15950216.21839829},{"$f":"ABS('Data Mini Grid'!X110)","v":18809088.479068898},{"$f":"ABS('Data Mini Grid'!Y110)","v":22202909.541450348},{"$f":"ABS('Data Mini Grid'!Z110)","v":26166247.04744323},{"$f":"ABS('Data Mini Grid'!AA110)","v":30839788.670001641},{"$f":"ABS('Data Mini Grid'!AB110)","v":36306893.905167177},{"$f":"ABS('Data Mini Grid'!AC110)","v":42746395.768314533},{"$f":"ABS('Data Mini Grid'!AD110)","v":50283711.684926376},{"$f":"ABS('Data Mini Grid'!AE110)","v":59147173.565958619}]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!G111))","v":223462.39679999999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!H111))","v":1242956.9001056601},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!I111))","v":1223056.10010566},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!J111))","v":261061.54570867919},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!K111))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!L111))","v":164682.22508636647},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!M111))","v":554146.23448928085},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!N111))","v":503811.7414716807},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!O111))","v":59449.797708314582},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!P111))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!Q111))","v":255067.83611085478},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!R111))","v":852619.26255265251},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!S111))","v":773228.33333873702},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!T111))","v":67723.940152699361},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!U111))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!V111))","v":370343.3789911333},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!W111))","v":1124665.7088088717},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!X111))","v":1448052.3406813589},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!Y111))","v":214615.14673097065},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!Z111))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AA111))","v":584402.8769575234},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AB111))","v":1709420.0760654151},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AC111))","v":2319862.0133464057},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AD111))","v":420549.07081946853},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AE111))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),ABS('Data SHS1 25 years'!AF111))","v":0}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!G112))","v":423042.00000000006},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!H112))","v":2550872.1599999997},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!I112))","v":2531828.1599999997},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!J112))","v":539484.48},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!K112))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!L112))","v":1037185.6646123365},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!M112))","v":5294592.9594313577},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!N112))","v":5211046.1426713588},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!O112))","v":1185466.224565503},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!P112))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!Q112))","v":1331279.9019567834},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!R112))","v":7219619.5535262842},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!S112))","v":7089268.4324514987},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!T112))","v":1609717.8801172879},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!U112))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!V112))","v":1842036.9325254271},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!W112))","v":9609672.4822069146},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!X112))","v":9406583.0307062641},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!Y112))","v":2515458.3803434754},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!Z112))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AA112))","v":3036662.923086849},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AB112))","v":15850753.190461677},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AC112))","v":15700716.486591816},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AD112))","v":3637595.5868840618},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AE112))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),ABS('Data SHS2 25 years'!AF112))","v":0}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G75+G74","v":646504.39679999999},{"$f":"H75+H74","v":3793829.06010566},3754884.2601056597,800546.02570867911,0,1201867.8896987031,5848739.1939206384,5714857.8841430396,1244916.0222738176,0,1586347.7380676381,8072238.8160789367,7862496.7657902353,1677441.8202699872,0,2212380.3115165606,10734338.191015786,10854635.371387623,2730073.527074446,0,3621065.8000443727,17560173.26652709,18020578.49993822,4058144.6577035305,0,0]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"G73+G74","v":312262.39679999999},{"$f":"H73+H74","v":2228330.9001056598},2416217.4839216601,1684088.5338593775,1711103.0336038631,2211190.3114000489,2993203.1247479073,3420389.3756628158,3518852.5528156003,4122771.1716285124,5156331.7819927959,6660571.1331563694,7666648.6216768026,8225123.7508806,9660565.2768198568,11792605.927705837,14635124.818097163,17398268.559079647,19023703.625799868,22202909.541450348,26750649.924400754,32549208.746067055,38626755.918513581,43166944.839134,50283711.684926376,59147173.565958619]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"G73+G75","v":511842.00000000006},{"$f":"H73+H75","v":3536246.1599999997},3724989.5438159993,1962511.4681506983,1711103.0336038631,3083693.7509260192,7733649.8496899847,8127623.7768624937,4644868.9796727886,4122771.1716285124,6232543.847838725,13027571.42413,13982688.720789563,9767117.6908451878,9660565.2768198568,13264299.481240131,23120131.591495208,25356799.249104552,21324546.859412372,22202909.541450348,29202909.970530078,46690541.860463321,52007610.391758993,46383991.355198592,50283711.684926376,59147173.565958619]
[null,"Total",null,null,null,null,{"$f":"SUM(G73:G75)","v":735304.39679999999},{"$f":"SUM(H73:H75)","v":4779203.0601056591},4948045.6439216603,2223573.0138593772,1711103.0336038631,3248375.9760123855,8287796.0841792654,8631435.5183341745,4704318.7773811035,4122771.1716285124,6487611.6839495795,13880190.686682653,14755917.0541283,9834841.6309978887,9660565.2768198568,13634642.860231265,24244797.300304078,26804851.589785911,21539162.006143343,22202909.541450348,29787312.847487602,48399961.936528727,54327472.405105397,46804540.426018059,50283711.684926376,59147173.565958619]
[]
[null,"Net Cash Flow",null,null,null,"[NGN]"]
[null,null,null,null,null,"Mini grid",{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!F112)","v":-85547660},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!G112)","v":3076351},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!H112)","v":3681544.382083999},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!I112)","v":4453012.1291438788},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!J112)","v":5359928.9397455668},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!K112)","v":6351768.1399933277},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!L112)","v":7652817.7124856506},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!M112)","v":-20823132.092561424},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!N112)","v":10869031.838773074},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!O112)","v":2668682.4646352846},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!P112)","v":15416919.463555485},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Q112)","v":-14704306.200630926},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!R112)","v":21578089.97626619},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!S112)","v":-27281426.566132862},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!T112)","v":30287990.176396281},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!U112)","v":35836318.217376649},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!V112)","v":42415522.673837677},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!W112)","v":28446255.230933726},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!X112)","v":59117320.131972127},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Y112)","v":-24028683.468753468},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Z112)","v":82321582.320957512},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AA112)","v":11816431.434943751},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AB112)","v":114320608.70460136},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AC112)","v":134647242.4050585},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AD112)","v":158443775.05486894},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AE112)","v":-26686059.423051789}]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!G112)","v":-6558369.0767999999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!H112)","v":3936030.1836679243},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!I112)","v":3873010.9836679241},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!J112)","v":826694.89474415081},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!K112)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!L112)","v":-1773081.4800719067},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!M112)","v":1754796.4092160561},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!N112)","v":1595403.8479936556},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!O112)","v":188257.69274299618},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!P112)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Q112)","v":-2602491.1228954988},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!R112)","v":2699960.9980833996},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!S112)","v":2448556.3889060006},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!T112)","v":214459.14381688135},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!U112)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!V112)","v":-3778672.2097145729},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!W112)","v":3561441.4112280933},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!X112)","v":4585499.0788243031},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Y112)","v":679614.63131474052},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!Z112)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AA112)","v":-5976301.3130436223},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AB112)","v":5413163.5742071476},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AC112)","v":7346229.7089302856},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AD112)","v":1331738.7242616506},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AE112)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),'Data SHS1 25 years'!AF112)","v":0}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!G113)","v":-14330367},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!H113)","v":8077761.8399999999},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!I113)","v":8017455.8399999999},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!J113)","v":1708367.52},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!K113)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!L113)","v":-888254.37314160261},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!M113)","v":16766211.038199302},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!N113)","v":16501646.118459303},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!O113)","v":3753976.3777907593},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!P113)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Q113)","v":-2057680.2117427753},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!R113)","v":22862128.586166568},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!S113)","v":22449350.036096413},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!T113)","v":5097439.9537047455},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!U113)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!V113)","v":-3301366.1283102026},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!W113)","v":30430629.526988562},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!X113)","v":29787512.930569835},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Y113)","v":7965618.2044210052},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!Z113)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AA113)","v":-4273751.2360194447},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AB113)","v":50194051.769795313},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AC113)","v":49718935.540874086},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AD113)","v":11519052.691799529},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AE113)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!AF113)","v":0}]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G83+G84","v":-20888736.0768},12013792.023667924,11890466.823667925,2535062.4147441508,0,-2661335.8532135095,18521007.447415359,18097049.96645296,3942234.0705337557,0,-4660171.3346382743,25562089.584249966,24897906.425002415,5311899.0975216273,0,-7080038.3380247755,33992070.938216656,34373012.009394139,8645232.8357357457,0,-10250052.549063068,55607215.344002463,57065165.24980437,12850791.41606118,0,0]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G82+G83","v":-92106029.076800004},7012381.1836679243,7554555.3657519231,5279707.0238880292,5359928.9397455668,4578686.6599214207,9407614.1217017062,-19227728.244567767,11057289.53151607,2668682.4646352846,12814428.340659987,-12004345.202547526,24026646.365172192,-27066967.422315981,30287990.176396281,32057646.007662077,45976964.085065767,33031754.30975803,59796934.763286866,-24028683.468753468,76345281.007913888,17229595.0091509,121666838.41353165,135978981.12932014,158443775.05486894,-26686059.423051789]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G82+G84","v":-99878027},11154112.84,11699000.222083999,6161379.6491438784,5359928.9397455668,5463513.7668517251,24419028.750684954,-4321485.9741021208,14623008.216563832,2668682.4646352846,13359239.251812709,8157822.3855356425,44027440.012362599,-22183986.612428118,30287990.176396281,32534952.089066446,72846152.200826243,58233768.161503561,67082938.336393133,-24028683.468753468,78047831.084938064,62010483.204739064,164039544.24547544,146166295.09685802,158443775.05486894,-26686059.423051789]
[null,null,null,null,null,"Total",{"$f":"SUM(G82:G84)","v":-106436396.0768},15090143.023667924,15572011.205751922,6988074.5438880287,5359928.9397455668,3690432.2867798181,26173825.159901008,-2726082.1261084639,14811265.909306828,2668682.4646352846,10756748.128917212,10857783.383619042,46475996.401268601,-21969527.468611237,30287990.176396281,28756279.879351873,76407593.612054333,62819267.240327865,67762552.967707872,-24028683.468753468,72071529.77189444,67423646.778946221,171385773.95440573,147498033.82111967,158443775.05486894,-26686059.423051789]
[]
[null,"Cummulated Cash Flow",null,null,null,"[NGN]"]
[null,null,null,null,null,"Mini grid",{"$f":"G82","v":-85547660},{"$f":"G91+H82","v":-82471309},-78789764.617916003,-74336752.488772124,-68976823.549026564,-62625055.409033239,-54972237.69654759,-75795369.789109021,-64926337.95033595,-62257655.485700667,-46840736.022145182,-61545042.222776107,-39966952.246509917,-67248378.812642783,-36960388.636246502,-1124070.418869853,41291452.254967824,69737707.485901549,128855027.61787367,104826344.1491202,187147926.47007769,198964357.90502143,313284966.60962278,447932209.01468128,606375984.06955028,579689924.64649844]
[null,null,null,null,null,"SHS1",{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),G83)","v":-6558369.0767999999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),G92+H83)","v":-2622338.8931320757},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),H92+I83)","v":1250672.0905358484},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),I92+J83)","v":2077366.9852799992},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),J92+K83)","v":2077366.9852799992},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),K92+L83)","v":304285.50520809251},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),L92+M83)","v":2059081.9144241486},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),M92+N83)","v":3654485.7624178044},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),N92+O83)","v":3842743.4551608008},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),O92+P83)","v":3842743.4551608008},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),P92+Q83)","v":1240252.3322653021},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Q92+R83)","v":3940213.3303487017},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),R92+S83)","v":6388769.7192547023},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),S92+T83)","v":6603228.8630715832},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),T92+U83)","v":6603228.8630715832},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),U92+V83)","v":2824556.6533570103},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),V92+W83)","v":6385998.0645851037},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),W92+X83)","v":10971497.143409407},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),X92+Y83)","v":11651111.774724148},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Y92+Z83)","v":11651111.774724148},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Z92+AA83)","v":5674810.4616805259},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AA92+AB83)","v":11087974.035887673},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AB92+AC83)","v":18434203.744817957},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AC92+AD83)","v":19765942.469079606},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AD92+AE83)","v":19765942.469079606},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AE92+AF83)","v":19765942.469079606}]
[null,null,null,null,null,"SHS2",{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),G84)","v":-14330367},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),G93+H84)","v":-6252605.1600000001},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),H93+I84)","v":1764850.6799999997},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),I93+J84)","v":3473218.1999999997},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),J93+K84)","v":3473218.1999999997},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),K93+L84)","v":2584963.8268583971},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),L93+M84)","v":19351174.865057699},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),M93+N84)","v":35852820.983517006},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),N93+O84)","v":39606797.361307763},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),O93+P84)","v":39606797.361307763},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),P93+Q84)","v":37549117.149564989},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Q93+R84)","v":60411245.735731557},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),R93+S84)","v":82860595.771827966},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),S93+T84)","v":87958035.725532711},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),T93+U84)","v":87958035.725532711},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),U93+V84)","v":84656669.597222507},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),V93+W84)","v":115087299.12421107},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),W93+X84)","v":144874812.0547809},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),X93+Y84)","v":152840430.25920191},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Y93+Z84)","v":152840430.25920191},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Z93+AA84)","v":148566679.02318248},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AA93+AB84)","v":198760730.79297781},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AB93+AC84)","v":248479666.3338519},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AC93+AD84)","v":259998719.02565143},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AD93+AE84)","v":259998719.02565143},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AE93+AF84)","v":259998719.02565143}]
[null,null,null,null,null,"SHS1 + SHS2",{"$f":"G92+G93","v":-20888736.0768},-8874944.0531320758,3015522.7705358481,5550585.1852799989,5550585.1852799989,2889249.3320664894,21410256.779481847,39507306.745934814,43449540.816468567,43449540.816468567,38789369.481830291,64351459.066080257,89249365.491082668,94561264.588604301,94561264.588604301,87481226.250579521,121473297.18879618,155846309.1981903,164491542.03392607,164491542.03392607,154241489.48486301,209848704.82886547,266913870.07866985,279764661.49473101,279764661.49473101,279764661.49473101]
[null,null,null,null,null,"Mini grid + SHS1",{"$f":"G91+G92","v":-92106029.076800004},-85093647.893132076,-77539092.527380154,-72259385.503492132,-66899456.563746564,-62320769.903825149,-52913155.782123439,-72140884.026691213,-61083594.495175146,-58414912.030539863,-45600483.689879879,-57604828.892427407,-33578182.527255215,-60645149.9495712,-30357159.773174919,1700486.2344871573,47677450.319552928,80709204.629310951,140506139.39259782,116477455.92384434,192822736.93175822,210052331.94090909,331719170.35444075,467698151.48376089,626141926.53862989,599455867.11557806]
[null,null,null,null,null,"Mini grid + SHS2",{"$f":"G91+G93","v":-99878027},-88723914.159999996,-77024913.937916011,-70863534.288772121,-65503605.349026561,-60040091.582174845,-35621062.831489891,-39942548.805592015,-25319540.589028187,-22650858.124392904,-9291618.872580193,-1133796.4870445505,42893643.525318049,20709656.912889928,50997647.089286208,83532599.178352654,156378751.37917888,214612519.54068244,281695457.87707555,257666774.4083221,335714605.49326015,397725088.69799924,561764632.94347465,707930928.04033267,866374703.09520173,839688643.6721499]
[null,null,null,null,null,"Total",{"$f":"SUM(G91:G93)","v":-106436396.0768},-91346253.053132072,-75774241.847380161,-68786167.303492129,-63426238.363746561,-59735806.076966755,-33561980.91706574,-36288063.043174207,-21476797.133867383,-18808114.6692321,-8051366.5403148904,2806416.8433041498,49282413.244572751,27312885.775961511,57600875.952357791,86357155.831709668,162764749.443764,225584016.68409187,293346569.65179974,269317886.18304622,341389415.95494068,408813062.7338869,580198836.68829262,727696870.50941229,886140645.56428134,859454586.14122951]
[]
[null,"Discounted Net Cash Flow",null,null,null,"[NGN]"]
[null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),G82/((1+$G$127)^G9))","v":-85547660},{"$f":"H82/((1+$G$127)^H9)","v":2764762.2899254067},2973540.5429421682,3232359.1822480801,3496605.8497369392,3723953.0446257968,4032300.0427403441,-9860511.3598566372,4625579.5741546517,1020690.5867623423,5299278.244367823,-4542402.0303245103,5990677.5350479307,-6806940.1412913678,6791680.121834564,7221909.8623614805,7682019.6598719759,4630177.1305001192,8647870.0276897252,-3158975.8337230245,9726396.0246690139,1254719.045664499,10909543.822473492,11547858.091513075,12212401.337380357,-1848554.4504680547]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),G83/((1+$G$128)^G9))","v":-6558369.0767999999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),H83/((1+$G$128)^H9))","v":3537368.7280200631},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),I83/((1+$G$128)^I9))","v":3128185.8883031481},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),J83/((1+$G$128)^J9))","v":600082.5410860962},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),K83/((1+$G$128)^K9))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),L83/((1+$G$128)^L9))","v":-1039532.9348546289},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),M83/((1+$G$128)^M9))","v":924609.19647127599},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),N83/((1+$G$128)^N9))","v":755481.82169579295},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),O83/((1+$G$128)^O9))","v":80117.61775534405},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),P83/((1+$G$128)^P9))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Q83/((1+$G$128)^Q9))","v":-894557.73712266097},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),R83/((1+$G$128)^R9))","v":834062.35915876075},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),S83/((1+$G$128)^S9))","v":679787.31057527359},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),T83/((1+$G$128)^T9))","v":53509.318919792691},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),U83/((1+$G$128)^U9))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),V83/((1+$G$128)^V9))","v":-761496.47774744523},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),W83/((1+$G$128)^W9))","v":645024.77427707741},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),X83/((1+$G$128)^X9))","v":746378.48793585261},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Y83/((1+$G$128)^Y9))","v":99416.19456710793},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Z83/((1+$G$128)^Z9))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AA83/((1+$G$128)^AA9))","v":-706107.33776692057},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AB83/((1+$G$128)^AB9))","v":574792.7765881673},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AC83/((1+$G$128)^AC9))","v":701046.08300870494},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AD83/((1+$G$128)^AD9))","v":114214.96295098611},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AE83/((1+$G$128)^AE9))","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AF83/((1+$G$128)^AF9))","v":0}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),G84/((1+$G$129)^G9))","v":-14330367},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),H84/((1+$G$129)^H9))","v":7259604.4216770018},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),I84/((1+$G$129)^I9))","v":6475605.7559717093},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),J84/((1+$G$129)^J9))","v":1240072.4003839695},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),K84/((1+$G$129)^K9))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),L84/((1+$G$129)^L9))","v":-520771.14660963119},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),M84/((1+$G$129)^M9))","v":8834183.1761684529},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),N84/((1+$G$129)^N9))","v":7814130.3759739455},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),O84/((1+$G$129)^O9))","v":1597595.5091992933},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),P84/((1+$G$129)^P9))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Q84/((1+$G$129)^Q9))","v":-707289.1575863437},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),R84/((1+$G$129)^R9))","v":7062487.5387107441},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),S84/((1+$G$129)^S9))","v":6232563.5441131592},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),T84/((1+$G$129)^T9))","v":1271853.1618786119},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),U84/((1+$G$129)^U9))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),V84/((1+$G$129)^V9))","v":-665307.42518490017},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),W84/((1+$G$129)^W9))","v":5511394.8750842027},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),X84/((1+$G$129)^X9))","v":4848492.7111115521},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Y84/((1+$G$129)^Y9))","v":1165236.0216642667},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Z84/((1+$G$129)^Z9))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AA84/((1+$G$129)^AA9))","v":-504948.95579602267},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AB84/((1+$G$129)^AB9))","v":5329818.3196314406},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AC84/((1+$G$129)^AC9))","v":4744646.7634848133},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AD84/((1+$G$129)^AD9))","v":987917.63914034143},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AE84/((1+$G$129)^AE9))","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AF84/((1+$G$129)^AF9))","v":0}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G85/((1+$G$130)^G9)","v":-20888736.0768},10796973.149697065,9603791.6442748588,1840154.9414700659,0,-1560304.0814642601,9758792.3726397287,8569612.1976697389,1677713.1269546375,0,-1601846.8947090046,7896549.8978695041,6912350.854688433,1325362.4807984047,0,-1426803.9029323454,6156419.6493612807,5594871.1990474053,1264652.2162313745,0,-1211056.2935629433,5904611.0962196076,5445692.846493518,1102132.6020913275,0,0]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"G86/((1+$G$131)^G9)","v":-92106029.076800004},6302131.0179454694,6101726.4312453158,3832441.723334176,3496605.8497369392,2684420.1097711679,4956909.2392116198,-9105029.5381608438,4705697.1919099949,1020690.5867623423,4404720.5072451625,-3708339.671165749,6670464.8456232045,-6753430.8223715751,6791680.121834564,6460413.3846140355,8327044.4341490529,5376555.6184359714,8747286.2222568337,-3158975.8337230245,9020288.6869020946,1829511.8222526666,11610589.905482197,11662073.054464061,12212401.337380357,-1848554.4504680547]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"G87/((1+$G$132)^G9)","v":-99878027},10024366.711602408,9449146.2989138775,4472431.5826320499,3496605.8497369392,3203181.8980161655,12866483.218908798,-2046380.9838826912,6223175.0833539441,1020690.5867623423,4591989.0867814794,2520085.5083862338,12223241.079161089,-5535086.9794127559,6791680.121834564,6556602.4371765805,13193414.53495618,9478669.8416116703,9813106.0493539926,-3158975.8337230245,9221447.0688729919,6584537.3652959391,15654190.585958306,12535775.730653416,12212401.337380357,-1848554.4504680547]
[null,"Total",null,null,null,null,{"$f":"G88/((1+$G$133)^G9)","v":-106436396.0768},13561735.439622471,12577332.187217025,5072514.1237181453,3496605.8497369392,2163648.9631615365,13791092.415380072,-1290899.1621868976,6303292.7011092883,1020690.5867623423,3697431.3496588184,3354147.8675449947,12903028.389736362,-5481577.6604929632,6791680.121834564,5795105.9594291346,13838439.309233256,10225048.329547524,9912522.2439211011,-3158975.8337230245,8515339.7311060708,7159330.1418841081,16355236.66896701,12649990.693604402,12212401.337380357,-1848554.4504680547]
[]
[null,"Project cashflow + Remaining value of Assets ",null,null,null,"[NGN]"]
[null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!F128)","v":0},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!G128)","v":51846872.009199999},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!H128)","v":48272124.800484002},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!I128)","v":44863651.956743881},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!J128)","v":41590628.176545575},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!K128)","v":38402526.785993338},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!L128)","v":35523635.767685659},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!M128)","v":23842253.579552099},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!N128)","v":49602656.564180098},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!O128)","v":42691070.883990161},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!P128)","v":48977497.51654122},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Q128)","v":35832750.169713199},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!R128)","v":64112017.278634414},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!S128)","v":44734113.799216121},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!T128)","v":91524066.248230785},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!U128)","v":86292929.995696664},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!V128)","v":82092670.158643216},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!W128)","v":72905445.214230061},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!X128)","v":91744508.786987484},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Y128)","v":63173011.112240657},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!Z128)","v":152772828.36518031},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AA128)","v":126525846.46633402},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AB128)","v":208497524.41118997},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AC128)","v":208291658.78684545},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AD128)","v":211555692.11185423},{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!AE128)","v":156894008.53307712}]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),G83)","v":-6558369.0767999999},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),H83)","v":3936030.1836679243},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),I83)","v":3873010.9836679241},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),J83)","v":826694.89474415081},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),K83)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),L83)","v":-1773081.4800719067},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),M83)","v":1754796.4092160561},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),N83)","v":1595403.8479936556},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),O83)","v":188257.69274299618},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),P83)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Q83)","v":-2602491.1228954988},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),R83)","v":2699960.9980833996},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),S83)","v":2448556.3889060006},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),T83)","v":214459.14381688135},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),U83)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),V83)","v":-3778672.2097145729},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),W83)","v":3561441.4112280933},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),X83)","v":4585499.0788243031},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Y83)","v":679614.63131474052},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),Z83)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AA83)","v":-5976301.3130436223},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AB83)","v":5413163.5742071476},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AC83)","v":7346229.7089302856},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AD83)","v":1331738.7242616506},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AE83)","v":0},{"$f":"IF('2. Control table'!$T$181=TRUE,NA(),AF83)","v":0}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),G84)","v":-14330367},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),H84)","v":8077761.8399999999},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),I84)","v":8017455.8399999999},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),J84)","v":1708367.52},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),K84)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),L84)","v":-888254.37314160261},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),M84)","v":16766211.038199302},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),N84)","v":16501646.118459303},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),O84)","v":3753976.3777907593},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),P84)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Q84)","v":-2057680.2117427753},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),R84)","v":22862128.586166568},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),S84)","v":22449350.036096413},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),T84)","v":5097439.9537047455},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),U84)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),V84)","v":-3301366.1283102026},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),W84)","v":30430629.526988562},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),X84)","v":29787512.930569835},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Y84)","v":7965618.2044210052},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),Z84)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AA84)","v":-4273751.2360194447},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AB84)","v":50194051.769795313},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AC84)","v":49718935.540874086},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AD84)","v":11519052.691799529},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AE84)","v":0},{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),AF84)","v":0}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"G85","v":-20888736.0768},{"$f":"H85","v":12013792.023667924},11890466.823667925,2535062.4147441508,0,-2661335.8532135095,18521007.447415359,18097049.96645296,3942234.0705337557,0,-4660171.3346382743,25562089.584249966,24897906.425002415,5311899.0975216273,0,-7080038.3380247755,33992070.938216656,34373012.009394139,8645232.8357357457,0,-10250052.549063068,55607215.344002463,57065165.24980437,12850791.41606118,0,0]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"G86+'Data Minigrid Depreciation'!G41","v":-39155567.476800002},{"$f":"H86+'Data Minigrid Depreciation'!H41","v":55782902.19286792},{"$f":"I86+'Data Minigrid Depreciation'!I41","v":52145135.784151927},{"$f":"J86+'Data Minigrid Depreciation'!J41","v":45690346.851488031},{"$f":"K86+'Data Minigrid Depreciation'!K41","v":41590628.176545575},{"$f":"L86+'Data Minigrid Depreciation'!L41","v":36629445.305921428},{"$f":"M86+'Data Minigrid Depreciation'!M41","v":37278432.176901713},{"$f":"N86+'Data Minigrid Depreciation'!N41","v":25437657.427545756},{"$f":"O86+'Data Minigrid Depreciation'!O41","v":49790914.256923094},{"$f":"P86+'Data Minigrid Depreciation'!P41","v":42691070.883990161},{"$f":"Q86+'Data Minigrid Depreciation'!Q41","v":46375006.393645719},{"$f":"R86+'Data Minigrid Depreciation'!R41","v":38532711.167796597},{"$f":"S86+'Data Minigrid Depreciation'!S41","v":66560573.667540416},{"$f":"T86+'Data Minigrid Depreciation'!T41","v":44948572.943032995},{"$f":"U86+'Data Minigrid Depreciation'!U41","v":91524066.248230785},{"$f":"V86+'Data Minigrid Depreciation'!V41","v":82514257.785982087},{"$f":"W86+'Data Minigrid Depreciation'!W41","v":85654111.569871306},{"$f":"X86+'Data Minigrid Depreciation'!X41","v":77490944.293054372},{"$f":"Y86+'Data Minigrid Depreciation'!Y41","v":92424123.418302223},{"$f":"Z86+'Data Minigrid Depreciation'!Z41","v":63173011.112240657},{"$f":"AA86+'Data Minigrid Depreciation'!AA41","v":146796527.05213666},{"$f":"AB86+'Data Minigrid Depreciation'!AB41","v":131939010.04054117},{"$f":"AC86+'Data Minigrid Depreciation'!AC41","v":215843754.12012026},{"$f":"AD86+'Data Minigrid Depreciation'!AD41","v":209623397.51110709},{"$f":"AE86+'Data Minigrid Depreciation'!AE41","v":211555692.11185423},{"$f":"AF86+'Data Minigrid Depreciation'!AF41","v":156894008.53307712}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"G87+'Data Minigrid Depreciation'!G41","v":-46927565.399999999},{"$f":"H87+'Data Minigrid Depreciation'!H41","v":59924633.849199995},{"$f":"I87+'Data Minigrid Depreciation'!I41","v":56289580.640484005},{"$f":"J87+'Data Minigrid Depreciation'!J41","v":46572019.476743877},{"$f":"K87+'Data Minigrid Depreciation'!K41","v":41590628.176545575},{"$f":"L87+'Data Minigrid Depreciation'!L41","v":37514272.412851736},{"$f":"M87+'Data Minigrid Depreciation'!M41","v":52289846.805884957},{"$f":"N87+'Data Minigrid Depreciation'!N41","v":40343899.698011398},{"$f":"O87+'Data Minigrid Depreciation'!O41","v":53356632.941970855},{"$f":"P87+'Data Minigrid Depreciation'!P41","v":42691070.883990161},{"$f":"Q87+'Data Minigrid Depreciation'!Q41","v":46919817.304798447},{"$f":"R87+'Data Minigrid Depreciation'!R41","v":58694878.755879767},{"$f":"S87+'Data Minigrid Depreciation'!S41","v":86561367.314730823},{"$f":"T87+'Data Minigrid Depreciation'!T41","v":49831553.752920866},{"$f":"U87+'Data Minigrid Depreciation'!U41","v":91524066.248230785},{"$f":"V87+'Data Minigrid Depreciation'!V41","v":82991563.86738646},{"$f":"W87+'Data Minigrid Depreciation'!W41","v":112523299.68563178},{"$f":"X87+'Data Minigrid Depreciation'!X41","v":102692958.1447999},{"$f":"Y87+'Data Minigrid Depreciation'!Y41","v":99710126.991408482},{"$f":"Z87+'Data Minigrid Depreciation'!Z41","v":63173011.112240657},{"$f":"AA87+'Data Minigrid Depreciation'!AA41","v":148499077.12916085},{"$f":"AB87+'Data Minigrid Depreciation'!AB41","v":176719898.23612934},{"$f":"AC87+'Data Minigrid Depreciation'!AC41","v":258216459.95206404},{"$f":"AD87+'Data Minigrid Depreciation'!AD41","v":219810711.47864497},{"$f":"AE87+'Data Minigrid Depreciation'!AE41","v":211555692.11185423},{"$f":"AF87+'Data Minigrid Depreciation'!AF41","v":156894008.53307712}]
[null,"Total",null,null,null,null,{"$f":"G88+'Data Minigrid Depreciation'!G41","v":-53485934.476800002},{"$f":"H88+'Data Minigrid Depreciation'!H41","v":63860664.032867923},{"$f":"I88+'Data Minigrid Depreciation'!I41","v":60162591.62415193},{"$f":"J88+'Data Minigrid Depreciation'!J41","v":47398714.371488035},{"$f":"K88+'Data Minigrid Depreciation'!K41","v":41590628.176545575},{"$f":"L88+'Data Minigrid Depreciation'!L41","v":35741190.932779826},{"$f":"M88+'Data Minigrid Depreciation'!M41","v":54044643.215101019},{"$f":"N88+'Data Minigrid Depreciation'!N41","v":41939303.546005055},{"$f":"O88+'Data Minigrid Depreciation'!O41","v":53544890.634713858},{"$f":"P88+'Data Minigrid Depreciation'!P41","v":42691070.883990161},{"$f":"Q88+'Data Minigrid Depreciation'!Q41","v":44317326.181902945},{"$f":"R88+'Data Minigrid Depreciation'!R41","v":61394839.753963165},{"$f":"S88+'Data Minigrid Depreciation'!S41","v":89009923.703636825},{"$f":"T88+'Data Minigrid Depreciation'!T41","v":50046012.896737739},{"$f":"U88+'Data Minigrid Depreciation'!U41","v":91524066.248230785},{"$f":"V88+'Data Minigrid Depreciation'!V41","v":79212891.657671884},{"$f":"W88+'Data Minigrid Depreciation'!W41","v":116084741.09685987},{"$f":"X88+'Data Minigrid Depreciation'!X41","v":107278457.2236242},{"$f":"Y88+'Data Minigrid Depreciation'!Y41","v":100389741.62272322},{"$f":"Z88+'Data Minigrid Depreciation'!Z41","v":63173011.112240657},{"$f":"AA88+'Data Minigrid Depreciation'!AA41","v":142522775.81611723},{"$f":"AB88+'Data Minigrid Depreciation'!AB41","v":182133061.81033647},{"$f":"AC88+'Data Minigrid Depreciation'!AC41","v":265562689.66099435},{"$f":"AD88+'Data Minigrid Depreciation'!AD41","v":221142450.20290661},{"$f":"AE88+'Data Minigrid Depreciation'!AE41","v":211555692.11185423},{"$f":"AF88+'Data Minigrid Depreciation'!AF41","v":156894008.53307712}]
[]
[null,"One year Revenue",null,null,null,"[NGN]",null,null,"Total Cost",null,null,null,"[NGN]"]
[null,"Mini grid",null,null,null,null,{"$f":"G64+H64","v":8115079.9375660019},null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(G46:AF46)+SUM(G55:AF55)+SUM(G73:AF73))","v":1502383378.3535016}]
[null,"SHS1",null,null,null,null,6939280.4037735844,null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),(SUM(G47:AF47)+SUM(G56:AF56)+SUM(G74:AF74)))","v":79879741.675780892}]
[null,"SHS2",null,null,null,null,13184809,null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),SUM(G48:AF48)+SUM(G57:AF57)+SUM(G75:AF75))","v":225252970.74875718}]
[null,"SHS1 + SHS2",null,null,null,null,20124089.403773583,null,"SHS1 + SHS2",null,null,null,null,{"$f":"SUM(G49:AF49)+SUM(G58:AF58)+SUM(G76:AF76)","v":305132712.42453808}]
[null,"Mini grid + SHS1",null,null,null,null,15054360.341339586,null,"Mini grid + SHS1",null,null,null,null,{"$f":"SUM(G50:AF50)+SUM(G59:AF59)+SUM(G77:AF77)","v":1582263120.0292821}]
[null,"Mini grid + SHS2",null,null,null,null,21299888.937566001,null,"Mini grid + SHS2",null,null,null,null,1727636349.1022587]
[null,"Total",null,null,null,null,28239169.341339588,null,"Total",null,null,null,null,1807516090.7780397]
[]
[null,"WACC",null,null,null,"[%]",null,null,"NPV ",null,null,null,"[NGN]",null,null,"IRR",null,null,null,"[%]"]
[null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Indexation & Financing'!D53)","v":0.11270000000000001},null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),SUM(G100:AF100))","v":6019278.2008462185},null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),IRR(G82:AF82))","v":0.11731802140812864}]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),'Data Indexation & Financing'!D54)","v":0.11270000000000001},null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),SUM(G101:AF101))","v":3514014.4970217878},null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),IRR(G83:AF83))","v":0.24969861509683322}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data Indexation & Financing'!D55)","v":0.11270000000000001},null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),SUM(G102:AF102))","v":53646918.529016599},null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),IRR(G84:AF84))","v":0.4345386393258539}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"(G128+G129)/2","v":0.11270000000000001},null,"SHS1 + SHS2",null,null,null,null,{"$f":"SUM(G103:AF103)","v":57160933.026038401},null,"SHS1 + SHS2",null,null,null,null,{"$f":"IRR(G85:AF85)","v":0.3984879152049754}]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"(G127+G128)/2","v":0.11270000000000001},null,"Mini grid + SHS1",null,null,null,null,{"$f":"SUM(G104:AF104)","v":9533292.6978679672},null,"Mini grid + SHS1",null,null,null,null,{"$f":"IRR(G86:AF86)","v":0.11991362136262618}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"(G127+G129)/2","v":0.11270000000000001},null,"Mini grid + SHS2",null,null,null,null,59666196.729862809,null,"Mini grid + SHS2",null,null,null,null,0.15389184111248477]
[null,"Total",null,null,null,null,{"$f":"(G127+G128+G129)/3","v":0.11270000000000001},null,"Total",null,null,null,null,63180211.226884589,null,"Total",null,null,null,null,0.15572133635996077]
[]
[null,"LCOE",null,null,null,"[NGN / kWh]",null,null,"ROI",null,null,null,"[%]",null,null,"Total scenario revenue ",null,null,null,"[NGN]"]
[null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!E126)","v":172.36206868562246},null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!E133)","v":0.38584687037858123},null,"Mini grid",null,null,null,null,{"$f":"IF('2. Control table'!$T$84=TRUE,NA(),'Data Mini Grid'!E130)","v":2082073303}]
[null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),'Data SHS1 25 years'!F127)","v":27.145201872310651},null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),'Data SHS1 25 years'!F135)","v":0.23880638103843782},null,"SHS1",null,null,null,null,{"$f":"IF('2. Control table'!T181=TRUE,NA(),'Data SHS1 25 years'!F134)","v":102535684.14486049}]
[null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!F129)","v":100.20022381542039},null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!F137)","v":1.1542521200115443},null,"SHS2",null,null,null,null,{"$f":"IF('2. Control table'!$T$298=TRUE,NA(),'Data SHS2 25 years'!F135)","v":485251689.77440852}]
[null,"SHS1 + SHS2",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),'Data Summary of values'!D10)","v":58.253996257437173},null,"SHS1 + SHS2",null,null,null,null,{"$f":"(U139-N121)/N121","v":0.92633352631646726},null,"SHS1 + SHS2",null,null,null,null,{"$f":"U138+U137","v":587787373.91926897}]
[null,"Mini grid + SHS1",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE),NA(),'Data Summary of values'!D34)","v":189.4970699559141},null,"Mini grid + SHS1",null,null,null,null,{"$f":"(U140-N122)/N122","v":0.38068628377335301},null,"Mini grid + SHS1",null,null,null,null,{"$f":"U136+U137","v":2184608987.1448603}]
[null,"Mini grid + SHS2",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$298=TRUE),NA(),'Data Summary of values'!D60)","v":260.0160895074535},null,"Mini grid + SHS2",null,null,null,null,{"$f":"(U141-N123)/N123","v":0.4860332118553084},null,"Mini grid + SHS2",null,null,null,null,{"$f":"U136+U138","v":2567324992.7744083}]
[null,"Total",null,null,null,null,{"$f":"IF(OR('2. Control table'!$T$84=TRUE,'2. Control table'!$T$181=TRUE,'2. Control table'!$T$298=TRUE),NA(),'Data Summary of values'!D85)","v":165.71630779348959},null,"Total",null,null,null,null,0.4770881933172918,null,"Total",null,null,null,null,{"$f":"SUM(U136:U138)","v":2669860676.9192686}]
[]
[]
[null,"Summary "]
[]
[null,null,"Chosen scenario",{"$f":"'3. Simulation results'!H23","v":"Total"}]
[null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,{"$f":"G10","v":2023},{"$f":"G149+1","v":2024},{"$f":"H149+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
[null,"Operational Costs",null,null,null,null,{"$f":"INDEX($G$46:$AF$52,MATCH($D$147,$F$46:$F$52,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":0},5262055,5854222.2341000009,5144821.0827054232,5090327.0266505703,5694894.973692989,11950862.864655726,13268244.889010273,10187976.637239642,8938498.7848811969,10009474.892158577,19950078.634513721,22171827.77015686,17515417.496850841,15768414.679917265,17673655.380355395,33501735.916946139,35402143.044105157,30058045.916276507,27940551.91062355,31343472.635653216,57312517.180570029,59690247.894833893,51313445.400626086,49717743.646140106,55818379.475172415]
[null,"Capital Investments",null,null,null,null,{"$f":"INDEX($G$55:$AF$61,MATCH($D$147,$F$55:$F$61,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":108764860},44000,96800.000000000015,53240.000000000015,58564.000000000022,5746091.6372594023,70862.440000000046,30058961.267500021,85743.552400000059,10386759.578855006,9037355.5369231291,33096153.790876031,251074.27013768029,53113192.633437887,303799.86686659319,13740089.178047135,367597.83890857775,22062762.793994196,444793.38507937914,94337897.01667957,21644960.911816295,85842899.353394777,651221.99509471911,716344.19460419111,787978.61406461021,213985442.38192075]
[null,"Revenue",null,null,null,null,{"$f":"INDEX($G$64:$AF$70,MATCH($D$147,$F$64:$F$70,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":3063768.3200000003},25175401.021339588,26471079.050416812,14409708.168942029,12219923.014066398,19229794.454237156,46483346.493208811,49232559.106893227,29789304.934503779,26116711.797573049,37041190.536711968,77784206.306388587,83654815.841075704,58493924.041382939,56020769.654335208,74484667.702269271,134521724.21052501,147089024.17024854,119804554.74567254,120452675.40961234,155457276.10548118,258979025.51876158,286054715.99368483,246332364.3308925,259233208.65547526,302264935.75729442]
[null,"Net Cash Flow",null,null,null,null,{"$f":"INDEX($G$82:$AF$88,MATCH($D$147,$F$82:$F$88,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":-106436396.0768},15090143.023667924,15572011.205751922,6988074.5438880287,5359928.9397455668,3690432.2867798181,26173825.159901008,-2726082.1261084639,14811265.909306828,2668682.4646352846,10756748.128917212,10857783.383619042,46475996.401268601,-21969527.468611237,30287990.176396281,28756279.879351873,76407593.612054333,62819267.240327865,67762552.967707872,-24028683.468753468,72071529.77189444,67423646.778946221,171385773.95440573,147498033.82111967,158443775.05486894,-26686059.423051789]
[null,"Cummulated Cash Flow",null,null,null,null,{"$f":"INDEX($G$91:$AF$97,MATCH($D$147,$F$91:$F$97,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":-106436396.0768},-91346253.053132072,-75774241.847380161,-68786167.303492129,-63426238.363746561,-59735806.076966755,-33561980.91706574,-36288063.043174207,-21476797.133867383,-18808114.6692321,-8051366.5403148904,2806416.8433041498,49282413.244572751,27312885.775961511,57600875.952357791,86357155.831709668,162764749.443764,225584016.68409187,293346569.65179974,269317886.18304622,341389415.95494068,408813062.7338869,580198836.68829262,727696870.50941229,886140645.56428134,859454586.14122951]
[null,{"$f":"B99","v":"Discounted Net Cash Flow"},null,null,null,null,{"$f":"INDEX($G$100:$AF$106,MATCH($D$147,$B$100:$B$106,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":-106436396.0768},13561735.439622471,12577332.187217025,5072514.1237181453,3496605.8497369392,2163648.9631615365,13791092.415380072,-1290899.1621868976,6303292.7011092883,1020690.5867623423,3697431.3496588184,3354147.8675449947,12903028.389736362,-5481577.6604929632,6791680.121834564,5795105.9594291346,13838439.309233256,10225048.329547524,9912522.2439211011,-3158975.8337230245,8515339.7311060708,7159330.1418841081,16355236.66896701,12649990.693604402,12212401.337380357,-1848554.4504680547]
[null,{"$f":"B108","v":"Project cashflow + Remaining value of Assets "},null,null,null,null,{"$f":"INDEX($G$109:$AF$115,MATCH($D$147,$B$109:$B$115,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":-53485934.476800002},63860664.032867923,60162591.62415193,47398714.371488035,41590628.176545575,35741190.932779826,54044643.215101019,41939303.546005055,53544890.634713858,42691070.883990161,44317326.181902945,61394839.753963165,89009923.703636825,50046012.896737739,91524066.248230785,79212891.657671884,116084741.09685987,107278457.2236242,100389741.62272322,63173011.112240657,142522775.81611723,182133061.81033647,265562689.66099435,221142450.20290661,211555692.11185423,156894008.53307712]
[]
[]
[null,"WACC",null,null,null,null,{"$f":"INDEX($G$127:$G$133,MATCH($D$147,$B$127:$B$133,0))","v":0.11270000000000001}]
[null,"NPV ",null,null,null,null,{"$f":"INDEX($N$127:$N$133,MATCH($D$147,$I$127:$I$133,0))","v":63180211.226884589}]
[null,"IRR",null,null,null,null,{"$f":"INDEX($U$127:$U$133,MATCH($D$147,$P$127:$P$133,0))","v":0.15572133635996077}]
[null,"LCOE",null,null,null,null,{"$f":"INDEX($G$136:$G$142,MATCH($D$147,$B$136:$B$142,0))","v":165.71630779348959}]
[null,"ROI",null,null,null,null,{"$f":"INDEX($N$136:$N$142,MATCH($D$147,$I$136:$I$142,0))","v":0.4770881933172918}]
[null,"1 year scenario revenue ",null,null,null,null,{"$f":"INDEX($G$118:$G$124,MATCH($D$147,$F$64:$F$70,0))","v":28239169.341339588}]
[null,"Scenario revenue",null,null,null,null,{"$f":"INDEX($U$136:$U$142,MATCH($D$147,$P$136:$P$142,0))","v":2669860676.9192686}]
[]
[]
[null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[null,null,null,null,null,null,{"$f":"G10","v":2023},{"$f":"G170+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"Number of users",null,null,null,null,{"$f":"INDEX($G$12:$AF$18,MATCH($D$147,$F$12:$F$18,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":0},243.32,244.66640000000001,246.039728,247.44052256000001,248.86933301120001,230.326719671424,231.81325406485249,233.32951914614955,234.87610952907255,236.45363171965397,223.06270435404707,224.70395844112801,226.37803760995055,228.0855983621496,229.82731032939256,218.27924978718045,220.09132691790006,221.93964559123407,223.82493063803474,225.74792138577143,215.3225361757236,217.32321574966886,219.36390891509302,221.44541594382565,223.56855311313296]
[null,"Total  SHS  installed ",null,null,null,null,{"$f":"INDEX($G$21:$AF$26,MATCH($D$147,$B$21:$B$26,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":0},176,179,182,185,188,194,197,200,203,206,213,216,219,222,225,227.67539325120001,230.67539325120001,233.67539325120001,236.67539325120001,239.67539325120001,240.96395072966078,243.96395072966078,246.96395072966078,249.96395072966078,252.96395072966078]
[null,"Quantity of new users ",null,null,null,null,{"$f":"INDEX($G$29:$AF$34,MATCH($D$147,$B$29:$B$34,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":0},176,179,183,186,191,18,21,24,27,30,19,22,25,28,31,15,18,21,24,27,13,16,19,22,25]
[null,{"$f":"B36","v":"Battery changed "},null,null,null,null,{"$f":"INDEX($G$37:$AF$42,MATCH($D$147,$B$37:$B$42,0),_xlfn.SEQUENCE(1,COUNTA(G149:AF149)))","v":0},0,0,0,0,0,141,141,141,141,141,125,125,125,125,125,113,113,113,113,113,102,102,102,102,102]

{"sheet":"Data Summary of values","index":22,"n_rows":102,"n_cols":28,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Data summary of values "]
[]
[null,null,null,null,null,"In this sheet, you can have access to all the different calculations made for the combined scenario (SHS1+ SHS2, SHS1+Mini-grid, SHS2+Mini-grid, Total)"]
[]
["SHS1+SHS2"]
[]
[null,null,"WACC",{"$f":"'11. Summary of values'!G130","v":0.11270000000000001}]
[null,null,"NPV Total Cost ",{"$f":"SUM(C23:AB23)","v":90349653.341060668}]
[null,null,"NPV Total Output  ",{"$f":"SUM(C25:AB25)","v":1550960.6060635867}]
[null,null,"LCOE ",{"$f":"D8/D9","v":58.253996257437173}]
[]
["Users"]
[null,"SHS1",{"$f":"'11. Summary of values'!G13","v":0},{"$f":"'11. Summary of values'!H13","v":106},{"$f":"'11. Summary of values'!I13","v":106},{"$f":"'11. Summary of values'!J13","v":106},{"$f":"'11. Summary of values'!K13","v":106},{"$f":"'11. Summary of values'!L13","v":106},{"$f":"'11. Summary of values'!M13","v":94},{"$f":"'11. Summary of values'!N13","v":94},{"$f":"'11. Summary of values'!O13","v":94},{"$f":"'11. Summary of values'!P13","v":94},{"$f":"'11. Summary of values'!Q13","v":94},{"$f":"'11. Summary of values'!R13","v":85},{"$f":"'11. Summary of values'!S13","v":85},{"$f":"'11. Summary of values'!T13","v":85},{"$f":"'11. Summary of values'!U13","v":85},{"$f":"'11. Summary of values'!V13","v":85},{"$f":"'11. Summary of values'!W13","v":76.846868272000009},{"$f":"'11. Summary of values'!X13","v":76.846868272000009},{"$f":"'11. Summary of values'!Y13","v":76.846868272000009},{"$f":"'11. Summary of values'!Z13","v":76.846868272000009},{"$f":"'11. Summary of values'!AA13","v":76.846868272000009},{"$f":"'11. Summary of values'!AB13","v":68.998283773154355},{"$f":"'11. Summary of values'!AC13","v":68.998283773154355},{"$f":"'11. Summary of values'!AD13","v":68.998283773154355},{"$f":"'11. Summary of values'!AE13","v":68.998283773154355},{"$f":"'11. Summary of values'!AF13","v":68.998283773154355}]
[null,"SHS2",{"$f":"'11. Summary of values'!G14","v":0},{"$f":"'11. Summary of values'!H14","v":70},{"$f":"'11. Summary of values'!I14","v":70},{"$f":"'11. Summary of values'!J14","v":70},{"$f":"'11. Summary of values'!K14","v":70},{"$f":"'11. Summary of values'!L14","v":70},{"$f":"'11. Summary of values'!M14","v":62},{"$f":"'11. Summary of values'!N14","v":62},{"$f":"'11. Summary of values'!O14","v":62},{"$f":"'11. Summary of values'!P14","v":62},{"$f":"'11. Summary of values'!Q14","v":62},{"$f":"'11. Summary of values'!R14","v":56},{"$f":"'11. Summary of values'!S14","v":56},{"$f":"'11. Summary of values'!T14","v":56},{"$f":"'11. Summary of values'!U14","v":56},{"$f":"'11. Summary of values'!V14","v":56},{"$f":"'11. Summary of values'!W14","v":50.828524979200012},{"$f":"'11. Summary of values'!X14","v":50.828524979200012},{"$f":"'11. Summary of values'!Y14","v":50.828524979200012},{"$f":"'11. Summary of values'!Z14","v":50.828524979200012},{"$f":"'11. Summary of values'!AA14","v":50.828524979200012},{"$f":"'11. Summary of values'!AB14","v":46.290273705306404},{"$f":"'11. Summary of values'!AC14","v":46.290273705306404},{"$f":"'11. Summary of values'!AD14","v":46.290273705306404},{"$f":"'11. Summary of values'!AE14","v":46.290273705306404},{"$f":"'11. Summary of values'!AF14","v":46.290273705306404}]
[null,"SHS1+SHS2",{"$f":"SUM(C13:C14)","v":0},{"$f":"SUM(D13:D14)","v":176},176,176,176,176,156,156,156,156,156,141,141,141,141,141,127.67539325120002,127.67539325120002,127.67539325120002,127.67539325120002,127.67539325120002,115.28855747846076,115.28855747846076,115.28855747846076,115.28855747846076,115.28855747846076]
[]
["Calculations"]
[null,"Year",0,{"$f":"C18+1","v":1},{"$f":"D18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"V18+1","v":20},21,22,23,24,25]
[null,"Discount factor",{"$f":"1/(($D$7+1)^C18)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,"Capex",{"$f":"'11. Summary of values'!G49","v":0},{"$f":"'11. Summary of values'!H49","v":1622700},{"$f":"'11. Summary of values'!I49","v":1784970},{"$f":"'11. Summary of values'!J49","v":594013.20000000019},{"$f":"'11. Summary of values'!K49","v":0},{"$f":"'11. Summary of values'!L49","v":0},{"$f":"'11. Summary of values'!M49","v":5578387.9074000027},{"$f":"'11. Summary of values'!N49","v":6136226.6981400046},{"$f":"'11. Summary of values'!O49","v":2204388.7835200019},{"$f":"'11. Summary of values'!P49","v":0},{"$f":"'11. Summary of values'!Q49","v":0},{"$f":"'11. Summary of values'!R49","v":8739252.0953625441},{"$f":"'11. Summary of values'!S49","v":9613177.3048987985},{"$f":"'11. Summary of values'!T49","v":3444362.3748837672},{"$f":"'11. Summary of values'!U49","v":0},{"$f":"'11. Summary of values'!V49","v":0},{"$f":"'11. Summary of values'!W49","v":13689157.538980691},{"$f":"'11. Summary of values'!X49","v":13187919.28743137},{"$f":"'11. Summary of values'!Y49","v":5146764.9123969162},{"$f":"'11. Summary of values'!Z49","v":0},{"$f":"'11. Summary of values'!AA49","v":0},{"$f":"'11. Summary of values'!AB49","v":22145814.638910197},{"$f":"'11. Summary of values'!AC49","v":20227459.499697153},{"$f":"'11. Summary of values'!AD49","v":7022531.7686033063},{"$f":"'11. Summary of values'!AE49","v":0},{"$f":"'11. Summary of values'!AF49","v":0}]
[null,"Opex ",{"$f":"'11. Summary of values'!G58","v":22936000},{"$f":"'11. Summary of values'!H58","v":0},{"$f":"'11. Summary of values'!I58","v":0},{"$f":"'11. Summary of values'!J58","v":0},{"$f":"'11. Summary of values'!K58","v":0},{"$f":"'11. Summary of values'!L58","v":5617250.8372594025},{"$f":"'11. Summary of values'!M58","v":0},{"$f":"'11. Summary of values'!N58","v":0},{"$f":"'11. Summary of values'!O58","v":0},{"$f":"'11. Summary of values'!P58","v":0},{"$f":"'11. Summary of values'!Q58","v":8933605.838519128},{"$f":"'11. Summary of values'!R58","v":0},{"$f":"'11. Summary of values'!S58","v":0},{"$f":"'11. Summary of values'!T58","v":0},{"$f":"'11. Summary of values'!U58","v":0},{"$f":"'11. Summary of values'!V58","v":13405909.324493885},{"$f":"'11. Summary of values'!W58","v":0},{"$f":"'11. Summary of values'!X58","v":0},{"$f":"'11. Summary of values'!Y58","v":0},{"$f":"'11. Summary of values'!Z58","v":0},{"$f":"'11. Summary of values'!AA58","v":21106760.915870246},{"$f":"'11. Summary of values'!AB58","v":0},{"$f":"'11. Summary of values'!AC58","v":0},{"$f":"'11. Summary of values'!AD58","v":0},{"$f":"'11. Summary of values'!AE58","v":0},{"$f":"'11. Summary of values'!AF58","v":0}]
[null,"Corporate tax",{"$f":"'11. Summary of values'!G76","v":646504.39679999999},{"$f":"'11. Summary of values'!H76","v":3793829.06010566},{"$f":"'11. Summary of values'!I76","v":3754884.2601056597},{"$f":"'11. Summary of values'!J76","v":800546.02570867911},{"$f":"'11. Summary of values'!K76","v":0},{"$f":"'11. Summary of values'!L76","v":1201867.8896987031},{"$f":"'11. Summary of values'!M76","v":5848739.1939206384},{"$f":"'11. Summary of values'!N76","v":5714857.8841430396},{"$f":"'11. Summary of values'!O76","v":1244916.0222738176},{"$f":"'11. Summary of values'!P76","v":0},{"$f":"'11. Summary of values'!Q76","v":1586347.7380676381},{"$f":"'11. Summary of values'!R76","v":8072238.8160789367},{"$f":"'11. Summary of values'!S76","v":7862496.7657902353},{"$f":"'11. Summary of values'!T76","v":1677441.8202699872},{"$f":"'11. Summary of values'!U76","v":0},{"$f":"'11. Summary of values'!V76","v":2212380.3115165606},{"$f":"'11. Summary of values'!W76","v":10734338.191015786},{"$f":"'11. Summary of values'!X76","v":10854635.371387623},{"$f":"'11. Summary of values'!Y76","v":2730073.527074446},{"$f":"'11. Summary of values'!Z76","v":0},{"$f":"'11. Summary of values'!AA76","v":3621065.8000443727},{"$f":"'11. Summary of values'!AB76","v":17560173.26652709},{"$f":"'11. Summary of values'!AC76","v":18020578.49993822},{"$f":"'11. Summary of values'!AD76","v":4058144.6577035305},{"$f":"'11. Summary of values'!AE76","v":0},{"$f":"'11. Summary of values'!AF76","v":0}]
[null,"Present Value ",{"$f":"C19*(C20+C21+C22)","v":23582504.3968},{"$f":"D19*(D20+D21+D22)","v":4867915.0355941942},4474475.8000419009,1012284.7608939392,0,3997954.1735834046,6020998.6478416277,5611920.129535581,1467935.1474339243,0,3616037.6430551158,5193346.0448230617,4851732.8540314045,1277932.2403582269,0,3147474.0030863266,4423422.4296464743,3913389.8587469282,1152249.0346584376,0,2921623.0870133098,4216151.0034703277,3649986.2221592469,950320.82828722219,0,0]
[null,"Output per Year  ",0,{"$f":"IF('2. Control table'!I54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!D15*365,365*('Data Summary of values'!D13*'14. Default data'!$X$15+'Data Summary of values'!D14*'14. Default data'!$X$16))","v":219256.56181818177},{"$f":"IF('2. Control table'!J54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!E15*365,365*('Data Summary of values'!E13*'14. Default data'!$X$15+'Data Summary of values'!E14*'14. Default data'!$X$16))","v":207925.7175},{"$f":"IF('2. Control table'!K54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!F15*365,365*('Data Summary of values'!F13*'14. Default data'!$X$15+'Data Summary of values'!F14*'14. Default data'!$X$16))","v":207925.7175},{"$f":"IF('2. Control table'!L54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!G15*365,365*('Data Summary of values'!G13*'14. Default data'!$X$15+'Data Summary of values'!G14*'14. Default data'!$X$16))","v":207925.7175},{"$f":"IF('2. Control table'!M54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!H15*365,365*('Data Summary of values'!H13*'14. Default data'!$X$15+'Data Summary of values'!H14*'14. Default data'!$X$16))","v":207925.7175},{"$f":"IF('2. Control table'!N54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!I15*365,365*('Data Summary of values'!I13*'14. Default data'!$X$15+'Data Summary of values'!I14*'14. Default data'!$X$16))","v":184298.97136792453},{"$f":"IF('2. Control table'!O54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!J15*365,365*('Data Summary of values'!J13*'14. Default data'!$X$15+'Data Summary of values'!J14*'14. Default data'!$X$16))","v":184298.97136792453},{"$f":"IF('2. Control table'!P54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!K15*365,365*('Data Summary of values'!K13*'14. Default data'!$X$15+'Data Summary of values'!K14*'14. Default data'!$X$16))","v":184298.97136792453},{"$f":"IF('2. Control table'!Q54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!L15*365,365*('Data Summary of values'!L13*'14. Default data'!$X$15+'Data Summary of values'!L14*'14. Default data'!$X$16))","v":184298.97136792453},{"$f":"IF('2. Control table'!R54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!M15*365,365*('Data Summary of values'!M13*'14. Default data'!$X$15+'Data Summary of values'!M14*'14. Default data'!$X$16))","v":184298.97136792453},{"$f":"IF('2. Control table'!S54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!N15*365,365*('Data Summary of values'!N13*'14. Default data'!$X$15+'Data Summary of values'!N14*'14. Default data'!$X$16))","v":166578.91176886795},{"$f":"IF('2. Control table'!T54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!O15*365,365*('Data Summary of values'!O13*'14. Default data'!$X$15+'Data Summary of values'!O14*'14. Default data'!$X$16))","v":166578.91176886795},{"$f":"IF('2. Control table'!U54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!P15*365,365*('Data Summary of values'!P13*'14. Default data'!$X$15+'Data Summary of values'!P14*'14. Default data'!$X$16))","v":166578.91176886795},{"$f":"IF('2. Control table'!V54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!Q15*365,365*('Data Summary of values'!Q13*'14. Default data'!$X$15+'Data Summary of values'!Q14*'14. Default data'!$X$16))","v":166578.91176886795},{"$f":"IF('2. Control table'!W54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!R15*365,365*('Data Summary of values'!R13*'14. Default data'!$X$15+'Data Summary of values'!R14*'14. Default data'!$X$16))","v":166578.91176886795},{"$f":"IF('2. Control table'!X54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!S15*365,365*('Data Summary of values'!S13*'14. Default data'!$X$15+'Data Summary of values'!S14*'14. Default data'!$X$16))","v":150833.95834818008},{"$f":"IF('2. Control table'!Y54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!T15*365,365*('Data Summary of values'!T13*'14. Default data'!$X$15+'Data Summary of values'!T14*'14. Default data'!$X$16))","v":150833.95834818008},{"$f":"IF('2. Control table'!Z54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!U15*365,365*('Data Summary of values'!U13*'14. Default data'!$X$15+'Data Summary of values'!U14*'14. Default data'!$X$16))","v":150833.95834818008},{"$f":"IF('2. Control table'!AA54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!V15*365,365*('Data Summary of values'!V13*'14. Default data'!$X$15+'Data Summary of values'!V14*'14. Default data'!$X$16))","v":150833.95834818008},{"$f":"IF('2. Control table'!AB54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!W15*365,365*('Data Summary of values'!W13*'14. Default data'!$X$15+'Data Summary of values'!W14*'14. Default data'!$X$16))","v":150833.95834818008},{"$f":"IF('2. Control table'!AC54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!X15*365,365*('Data Summary of values'!X13*'14. Default data'!$X$15+'Data Summary of values'!X14*'14. Default data'!$X$16))","v":136190.14903943092},{"$f":"IF('2. Control table'!AD54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!Y15*365,365*('Data Summary of values'!Y13*'14. Default data'!$X$15+'Data Summary of values'!Y14*'14. Default data'!$X$16))","v":136190.14903943092},{"$f":"IF('2. Control table'!AE54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!Z15*365,365*('Data Summary of values'!Z13*'14. Default data'!$X$15+'Data Summary of values'!Z14*'14. Default data'!$X$16))","v":136190.14903943092},{"$f":"IF('2. Control table'!AF54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!AA15*365,365*('Data Summary of values'!AA13*'14. Default data'!$X$15+'Data Summary of values'!AA14*'14. Default data'!$X$16))","v":136190.14903943092},{"$f":"IF('2. Control table'!AG54=\"Default\",'14. Default data'!$F$21*'Data Summary of values'!AB15*365,365*('Data Summary of values'!AB13*'14. Default data'!$X$15+'Data Summary of values'!AB14*'14. Default data'!$X$16))","v":136190.14903943092}]
[null,"Present Value ",{"$f":"C24*C19","v":0},{"$f":"D24*D19","v":197049.12538706011},167939.1816965153,150929.43443562082,135642.52218533371,121903.94732212969,97107.859881652301,87272.274540893617,78432.888056882904,70488.800266813065,63349.330697234705,51458.965605305908,46246.935926400554,41562.807519008325,37353.111817208875,33569.79582745472,27318.051514233346,24551.138235133767,22064.472216351005,19829.668568662717,17821.217370955976,14461.250401397017,12996.540308615991,11680.18361518468,10497.154322984343,9433.9483445531969]
[]
[]
[]
["Mini-grid + SHS1 "]
[]
[null,null,"WACC",{"$f":"'11. Summary of values'!G131","v":0.11270000000000001}]
[null,null,"NPV Total Cost ",{"$f":"SUM(C49:AB49)","v":337378411.00316513}]
[null,null,"NPV Total Output  ",{"$f":"SUM(C51:AB51)","v":1780388.5362536483}]
[null,null,"LCOE ",{"$f":"D32/D33","v":189.4970699559141}]
[]
["User"]
[null,"SHS1",{"$f":"'11. Summary of values'!G13","v":0},{"$f":"'11. Summary of values'!H13","v":106},{"$f":"'11. Summary of values'!I13","v":106},{"$f":"'11. Summary of values'!J13","v":106},{"$f":"'11. Summary of values'!K13","v":106},{"$f":"'11. Summary of values'!L13","v":106},{"$f":"'11. Summary of values'!M13","v":94},{"$f":"'11. Summary of values'!N13","v":94},{"$f":"'11. Summary of values'!O13","v":94},{"$f":"'11. Summary of values'!P13","v":94},{"$f":"'11. Summary of values'!Q13","v":94},{"$f":"'11. Summary of values'!R13","v":85},{"$f":"'11. Summary of values'!S13","v":85},{"$f":"'11. Summary of values'!T13","v":85},{"$f":"'11. Summary of values'!U13","v":85},{"$f":"'11. Summary of values'!V13","v":85},{"$f":"'11. Summary of values'!W13","v":76.846868272000009},{"$f":"'11. Summary of values'!X13","v":76.846868272000009},{"$f":"'11. Summary of values'!Y13","v":76.846868272000009},{"$f":"'11. Summary of values'!Z13","v":76.846868272000009},{"$f":"'11. Summary of values'!AA13","v":76.846868272000009},{"$f":"'11. Summary of values'!AB13","v":68.998283773154355},{"$f":"'11. Summary of values'!AC13","v":68.998283773154355},{"$f":"'11. Summary of values'!AD13","v":68.998283773154355},{"$f":"'11. Summary of values'!AE13","v":68.998283773154355},{"$f":"'11. Summary of values'!AF13","v":68.998283773154355}]
[null,"Minigrid ",{"$f":"'11. Summary of values'!G12","v":0},{"$f":"'11. Summary of values'!H12","v":67.320000000000007},{"$f":"'11. Summary of values'!I12","v":68.666399999999996},{"$f":"'11. Summary of values'!J12","v":70.039727999999997},{"$f":"'11. Summary of values'!K12","v":71.440522560000005},{"$f":"'11. Summary of values'!L12","v":72.869333011199998},{"$f":"'11. Summary of values'!M12","v":74.326719671424001},{"$f":"'11. Summary of values'!N12","v":75.813254064852487},{"$f":"'11. Summary of values'!O12","v":77.329519146149536},{"$f":"'11. Summary of values'!P12","v":78.876109529072536},{"$f":"'11. Summary of values'!Q12","v":80.453631719653984},{"$f":"'11. Summary of values'!R12","v":82.062704354047057},{"$f":"'11. Summary of values'!S12","v":83.703958441128009},{"$f":"'11. Summary of values'!T12","v":85.378037609950553},{"$f":"'11. Summary of values'!U12","v":87.085598362149582},{"$f":"'11. Summary of values'!V12","v":88.82731032939256},{"$f":"'11. Summary of values'!W12","v":90.603856535980427},{"$f":"'11. Summary of values'!X12","v":92.415933666700042},{"$f":"'11. Summary of values'!Y12","v":94.264252340034048},{"$f":"'11. Summary of values'!Z12","v":96.149537386834723},{"$f":"'11. Summary of values'!AA12","v":98.072528134571428},{"$f":"'11. Summary of values'!AB12","v":100.03397869726284},{"$f":"'11. Summary of values'!AC12","v":102.0346582712081},{"$f":"'11. Summary of values'!AD12","v":104.07535143663227},{"$f":"'11. Summary of values'!AE12","v":106.15685846536491},{"$f":"'11. Summary of values'!AF12","v":108.27999563467222}]
[null,"SHS1+Minigrid",{"$f":"SUM(C37:C38)","v":0},{"$f":"SUM(D37:D38)","v":173.32},174.66640000000001,176.039728,177.44052256000001,178.86933301120001,168.326719671424,169.81325406485249,171.32951914614955,172.87610952907255,174.45363171965397,167.06270435404707,168.70395844112801,170.37803760995055,172.0855983621496,173.82731032939256,167.45072480798044,169.26280193870005,171.11112061203406,172.99640565883473,174.91939640657142,169.03226247041721,171.03294204436247,173.07363520978663,175.15514223851926,177.27827940782657]
[null,"Minigrid ",{"$f":"'Data Mini Grid'!F15","v":0},{"$f":"'Data Mini Grid'!G15","v":101971.73995000002},{"$f":"'Data Mini Grid'!H15","v":111149.19654550002},{"$f":"'Data Mini Grid'!I15","v":121152.62423459503},{"$f":"'Data Mini Grid'!J15","v":132056.36041570859},{"$f":"'Data Mini Grid'!K15","v":143941.43285312236},{"$f":"'Data Mini Grid'!L15","v":156896.16180990339},{"$f":"'Data Mini Grid'!M15","v":171016.81637279471},{"$f":"'Data Mini Grid'!N15","v":186408.32984634623},{"$f":"'Data Mini Grid'!O15","v":203185.07953251747},{"$f":"'Data Mini Grid'!P15","v":221471.736690444},{"$f":"'Data Mini Grid'!Q15","v":241404.19299258399},{"$f":"'Data Mini Grid'!R15","v":263130.57036191656},{"$f":"'Data Mini Grid'!S15","v":286812.3216944891},{"$f":"'Data Mini Grid'!T15","v":312625.4306469931},{"$f":"'Data Mini Grid'!U15","v":340761.71940522251},{"$f":"'Data Mini Grid'!V15","v":371430.27415169252},{"$f":"'Data Mini Grid'!W15","v":404858.99882534496},{"$f":"'Data Mini Grid'!X15","v":441296.30871962605},{"$f":"'Data Mini Grid'!Y15","v":481012.9765043924},{"$f":"'Data Mini Grid'!Z15","v":524304.14438978769},{"$f":"'Data Mini Grid'!AA15","v":571491.5173848687},{"$f":"'Data Mini Grid'!AB15","v":622925.75394950691},{"$f":"'Data Mini Grid'!AC15","v":678989.07180496259},{"$f":"'Data Mini Grid'!AD15","v":740098.08826740924},{"$f":"'Data Mini Grid'!AE15","v":806706.91621147597}]
[]
[]
["Calculations"]
[null,"Year",0,{"$f":"C44+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Discount factor",{"$f":"1/((1+$D$31)^C44)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,"Capex",{"$f":"'11. Summary of values'!G59","v":93094860},{"$f":"'11. Summary of values'!H59","v":44000},{"$f":"'11. Summary of values'!I59","v":96800.000000000015},{"$f":"'11. Summary of values'!J59","v":53240.000000000015},{"$f":"'11. Summary of values'!K59","v":58564.000000000022},{"$f":"'11. Summary of values'!L59","v":1573415.9928454007},{"$f":"'11. Summary of values'!M59","v":70862.440000000046},{"$f":"'11. Summary of values'!N59","v":30058961.267500021},{"$f":"'11. Summary of values'!O59","v":85743.552400000059},{"$f":"'11. Summary of values'!P59","v":10386759.578855006},{"$f":"'11. Summary of values'!Q59","v":2763955.6356505388},{"$f":"'11. Summary of values'!R59","v":33096153.790876031},{"$f":"'11. Summary of values'!S59","v":251074.27013768029},{"$f":"'11. Summary of values'!T59","v":53113192.633437887},{"$f":"'11. Summary of values'!U59","v":303799.86686659319},{"$f":"'11. Summary of values'!V59","v":4605606.0967397476},{"$f":"'11. Summary of values'!W59","v":367597.83890857775},{"$f":"'11. Summary of values'!X59","v":22062762.793994196},{"$f":"'11. Summary of values'!Y59","v":444793.38507937914},{"$f":"'11. Summary of values'!Z59","v":94337897.01667957},{"$f":"'11. Summary of values'!AA59","v":7755110.4193551615},{"$f":"'11. Summary of values'!AB59","v":85842899.353394777},{"$f":"'11. Summary of values'!AC59","v":651221.99509471911},{"$f":"'11. Summary of values'!AD59","v":716344.19460419111},{"$f":"'11. Summary of values'!AE59","v":787978.61406461021},{"$f":"'11. Summary of values'!AF59","v":213985442.38192075}]
[null,"Opex ",{"$f":"'11. Summary of values'!G50","v":0},{"$f":"'11. Summary of values'!H50","v":4468555},{"$f":"'11. Summary of values'!I50","v":4981372.2341000009},{"$f":"'11. Summary of values'!J50","v":4854421.0827054232},{"$f":"'11. Summary of values'!K50","v":5090327.0266505703},{"$f":"'11. Summary of values'!L50","v":5694894.973692989},{"$f":"'11. Summary of values'!M50","v":8469745.4996557236},{"$f":"'11. Summary of values'!N50","v":9439015.7875102703},{"$f":"'11. Summary of values'!O50","v":8804387.4962396417},{"$f":"'11. Summary of values'!P50","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q50","v":10009474.892158577},{"$f":"'11. Summary of values'!R50","v":14518781.923064318},{"$f":"'11. Summary of values'!S50","v":16197401.387562515},{"$f":"'11. Summary of values'!T50","v":15371870.915550396},{"$f":"'11. Summary of values'!U50","v":15768414.679917265},{"$f":"'11. Summary of values'!V50","v":17673655.380355395},{"$f":"'11. Summary of values'!W50","v":25039675.437752374},{"$f":"'11. Summary of values'!X50","v":26093876.516992018},{"$f":"'11. Summary of values'!Y50","v":26411245.605654098},{"$f":"'11. Summary of values'!Z50","v":27940551.91062355},{"$f":"'11. Summary of values'!AA50","v":31343472.635653216},{"$f":"'11. Summary of values'!AB50","v":43588417.283945784},{"$f":"'11. Summary of values'!AC50","v":45340995.065418564},{"$f":"'11. Summary of values'!AD50","v":46514201.669276029},{"$f":"'11. Summary of values'!AE50","v":49717743.646140106},{"$f":"'11. Summary of values'!AF50","v":55818379.475172415}]
[null,"Corporate tax",{"$f":"'11. Summary of values'!G77","v":312262.39679999999},{"$f":"'11. Summary of values'!H77","v":2228330.9001056598},{"$f":"'11. Summary of values'!I77","v":2416217.4839216601},{"$f":"'11. Summary of values'!J77","v":1684088.5338593775},{"$f":"'11. Summary of values'!K77","v":1711103.0336038631},{"$f":"'11. Summary of values'!L77","v":2211190.3114000489},{"$f":"'11. Summary of values'!M77","v":2993203.1247479073},{"$f":"'11. Summary of values'!N77","v":3420389.3756628158},{"$f":"'11. Summary of values'!O77","v":3518852.5528156003},{"$f":"'11. Summary of values'!P77","v":4122771.1716285124},{"$f":"'11. Summary of values'!Q77","v":5156331.7819927959},{"$f":"'11. Summary of values'!R77","v":6660571.1331563694},{"$f":"'11. Summary of values'!S77","v":7666648.6216768026},{"$f":"'11. Summary of values'!T77","v":8225123.7508806},{"$f":"'11. Summary of values'!U77","v":9660565.2768198568},{"$f":"'11. Summary of values'!V77","v":11792605.927705837},{"$f":"'11. Summary of values'!W77","v":14635124.818097163},{"$f":"'11. Summary of values'!X77","v":17398268.559079647},{"$f":"'11. Summary of values'!Y77","v":19023703.625799868},{"$f":"'11. Summary of values'!Z77","v":22202909.541450348},{"$f":"'11. Summary of values'!AA77","v":26750649.924400754},{"$f":"'11. Summary of values'!AB77","v":32549208.746067055},{"$f":"'11. Summary of values'!AC77","v":38626755.918513581},{"$f":"'11. Summary of values'!AD77","v":43166944.839134},{"$f":"'11. Summary of values'!AE77","v":50283711.684926376},{"$f":"'11. Summary of values'!AF77","v":59147173.565958619}]
[null,"Present Value ",{"$f":"(C48+C47+C46)*C45","v":93407122.396799996},{"$f":"(D48+D47+D46)*D45","v":6058134.1782202395},6053131.3379228124,4784829.1857852833,4475189.0612536632,5557699.3472482236,6077210.8516417267,20323409.459008291,5280943.3199149333,8968164.381498633,6163021.0600520894,16766596.74623516,6695028.7738280455,19139822.175782692,5770234.6108033909,6866329.1174954204,7252214.9911425421,10670326.647493068,6711434.9934319649,18994512.138785224,7780167.725412827,17199782.46768127,8075135.3967400379,7752831.5903190244,7768566.5939168325,22786572.454751704]
[null,"Output per Year  ",{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*C39,'Data Summary of values'!C40+'14. Default data'!$X$15*'Data Summary of values'!C37*365)","v":0},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*D39,'Data Summary of values'!D40+'14. Default data'!$X$15*'Data Summary of values'!D37*365)","v":215917.88235413222},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*E39,'Data Summary of values'!E40+'14. Default data'!$X$15*'Data Summary of values'!E37*365)","v":217595.19505204132},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*F39,'Data Summary of values'!F40+'14. Default data'!$X$15*'Data Summary of values'!F37*365)","v":219306.05400390856},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*G39,'Data Summary of values'!G40+'14. Default data'!$X$15*'Data Summary of values'!G37*365)","v":221051.1301348132},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*H39,'Data Summary of values'!H40+'14. Default data'!$X$15*'Data Summary of values'!H37*365)","v":222831.10778833591},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*I39,'Data Summary of values'!I40+'14. Default data'!$X$15*'Data Summary of values'!I37*365)","v":209697.37396187123},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*J39,'Data Summary of values'!J40+'14. Default data'!$X$15*'Data Summary of values'!J37*365)","v":211549.26271259625},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*K39,'Data Summary of values'!K40+'14. Default data'!$X$15*'Data Summary of values'!K37*365)","v":213438.18923833579},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*L39,'Data Summary of values'!L40+'14. Default data'!$X$15*'Data Summary of values'!L37*365)","v":215364.89429459014},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*M39,'Data Summary of values'!M40+'14. Default data'!$X$15*'Data Summary of values'!M37*365)","v":217330.13345196951},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*N39,'Data Summary of values'!N40+'14. Default data'!$X$15*'Data Summary of values'!N37*365)","v":208122.69411770313},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*O39,'Data Summary of values'!O40+'14. Default data'!$X$15*'Data Summary of values'!O37*365)","v":210167.32893704067},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*P39,'Data Summary of values'!P40+'14. Default data'!$X$15*'Data Summary of values'!P37*365)","v":212252.85645276494},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Q39,'Data Summary of values'!Q40+'14. Default data'!$X$15*'Data Summary of values'!Q37*365)","v":214380.09451880373},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*R39,'Data Summary of values'!R40+'14. Default data'!$X$15*'Data Summary of values'!R37*365)","v":216549.87734616324},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*S39,'Data Summary of values'!S40+'14. Default data'!$X$15*'Data Summary of values'!S37*365)","v":208606.08065545632},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*T39,'Data Summary of values'!T40+'14. Default data'!$X$15*'Data Summary of values'!T37*365)","v":210863.52270904119},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*U39,'Data Summary of values'!U40+'14. Default data'!$X$15*'Data Summary of values'!U37*365)","v":213166.11360369777},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*V39,'Data Summary of values'!V40+'14. Default data'!$X$15*'Data Summary of values'!V37*365)","v":215514.75631624745},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*W39,'Data Summary of values'!W40+'14. Default data'!$X$15*'Data Summary of values'!W37*365)","v":217910.37188304815},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*X39,'Data Summary of values'!X40+'14. Default data'!$X$15*'Data Summary of values'!X37*365)","v":210576.32219097819},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Y39,'Data Summary of values'!Y40+'14. Default data'!$X$15*'Data Summary of values'!Y37*365)","v":213068.72062667765},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Z39,'Data Summary of values'!Z40+'14. Default data'!$X$15*'Data Summary of values'!Z37*365)","v":215610.96703109107},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AA39,'Data Summary of values'!AA40+'14. Default data'!$X$15*'Data Summary of values'!AA37*365)","v":218204.05836359275},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AB39,'Data Summary of values'!AB40+'14. Default data'!$X$15*'Data Summary of values'!AB37*365)","v":220849.01152274452}]
[null,"Present Value ",{"$f":"C50*C45","v":0},{"$f":"D50*D45","v":194048.60461412082},175749.10615919097,159190.21031690144,144205.02275484268,130642.76969760176,110490.37906775787,100176.27986387409,90833.787510263428,82370.579204745081,74703.175998947045,64292.523252562423,58348.292061483924,52958.832090021431,48071.893116072453,43640.188855704066,37781.357195263387,34322.108572040946,31182.618573326472,28333.05070163506,25746.377985713792,22359.891264435872,20333.014066444015,18491.614130193313,16818.556192936863,15298.303007569068]
[]
[]
[]
["Mini-grid + SHS2"]
[]
[null,null,"WACC",{"$f":"'11. Summary of values'!G132","v":0.11270000000000001}]
[null,null,"NPV Total Cost ",{"$f":"SUM(C76:AB76)","v":376535182.696401}]
[null,null,"NPV Total Output  ",{"$f":"SUM(C78:AB78)","v":1448122.6273715165}]
[null,null,"LCOE ",{"$f":"D58/D59","v":260.0160895074535}]
[]
[]
["User"]
[null,"SHS2",{"$f":"'11. Summary of values'!G14","v":0},{"$f":"'11. Summary of values'!H14","v":70},{"$f":"'11. Summary of values'!I14","v":70},{"$f":"'11. Summary of values'!J14","v":70},{"$f":"'11. Summary of values'!K14","v":70},{"$f":"'11. Summary of values'!L14","v":70},{"$f":"'11. Summary of values'!M14","v":62},{"$f":"'11. Summary of values'!N14","v":62},{"$f":"'11. Summary of values'!O14","v":62},{"$f":"'11. Summary of values'!P14","v":62},{"$f":"'11. Summary of values'!Q14","v":62},{"$f":"'11. Summary of values'!R14","v":56},{"$f":"'11. Summary of values'!S14","v":56},{"$f":"'11. Summary of values'!T14","v":56},{"$f":"'11. Summary of values'!U14","v":56},{"$f":"'11. Summary of values'!V14","v":56},{"$f":"'11. Summary of values'!W14","v":50.828524979200012},{"$f":"'11. Summary of values'!X14","v":50.828524979200012},{"$f":"'11. Summary of values'!Y14","v":50.828524979200012},{"$f":"'11. Summary of values'!Z14","v":50.828524979200012},{"$f":"'11. Summary of values'!AA14","v":50.828524979200012},{"$f":"'11. Summary of values'!AB14","v":46.290273705306404},{"$f":"'11. Summary of values'!AC14","v":46.290273705306404},{"$f":"'11. Summary of values'!AD14","v":46.290273705306404},{"$f":"'11. Summary of values'!AE14","v":46.290273705306404},{"$f":"'11. Summary of values'!AF14","v":46.290273705306404}]
[null,"Minigrid ",{"$f":"'11. Summary of values'!G12","v":0},{"$f":"'11. Summary of values'!H12","v":67.320000000000007},{"$f":"'11. Summary of values'!I12","v":68.666399999999996},{"$f":"'11. Summary of values'!J12","v":70.039727999999997},{"$f":"'11. Summary of values'!K12","v":71.440522560000005},{"$f":"'11. Summary of values'!L12","v":72.869333011199998},{"$f":"'11. Summary of values'!M12","v":74.326719671424001},{"$f":"'11. Summary of values'!N12","v":75.813254064852487},{"$f":"'11. Summary of values'!O12","v":77.329519146149536},{"$f":"'11. Summary of values'!P12","v":78.876109529072536},{"$f":"'11. Summary of values'!Q12","v":80.453631719653984},{"$f":"'11. Summary of values'!R12","v":82.062704354047057},{"$f":"'11. Summary of values'!S12","v":83.703958441128009},{"$f":"'11. Summary of values'!T12","v":85.378037609950553},{"$f":"'11. Summary of values'!U12","v":87.085598362149582},{"$f":"'11. Summary of values'!V12","v":88.82731032939256},{"$f":"'11. Summary of values'!W12","v":90.603856535980427},{"$f":"'11. Summary of values'!X12","v":92.415933666700042},{"$f":"'11. Summary of values'!Y12","v":94.264252340034048},{"$f":"'11. Summary of values'!Z12","v":96.149537386834723},{"$f":"'11. Summary of values'!AA12","v":98.072528134571428},{"$f":"'11. Summary of values'!AB12","v":100.03397869726284},{"$f":"'11. Summary of values'!AC12","v":102.0346582712081},{"$f":"'11. Summary of values'!AD12","v":104.07535143663227},{"$f":"'11. Summary of values'!AE12","v":106.15685846536491},{"$f":"'11. Summary of values'!AF12","v":108.27999563467222}]
[null,"SHS2+Minigrid",{"$f":"SUM(C64:C65)","v":0},{"$f":"SUM(D64:D65)","v":137.32},138.66640000000001,140.039728,141.44052256000001,142.86933301120001,136.326719671424,137.81325406485249,139.32951914614955,140.87610952907255,142.45363171965397,138.06270435404707,139.70395844112801,141.37803760995055,143.0855983621496,144.82731032939256,141.43238151518045,143.24445864590007,145.09277731923407,146.97806236603475,148.90105311377144,146.32425240256924,148.32493197651451,150.36562514193866,152.4471321706713,154.57026933997861]
[null,"Production "]
[null,"Minigrid ",{"$f":"'Data Mini Grid'!F15","v":0},{"$f":"'Data Mini Grid'!G15","v":101971.73995000002},{"$f":"'Data Mini Grid'!H15","v":111149.19654550002},{"$f":"'Data Mini Grid'!I15","v":121152.62423459503},{"$f":"'Data Mini Grid'!J15","v":132056.36041570859},{"$f":"'Data Mini Grid'!K15","v":143941.43285312236},{"$f":"'Data Mini Grid'!L15","v":156896.16180990339},{"$f":"'Data Mini Grid'!M15","v":171016.81637279471},{"$f":"'Data Mini Grid'!N15","v":186408.32984634623},{"$f":"'Data Mini Grid'!O15","v":203185.07953251747},{"$f":"'Data Mini Grid'!P15","v":221471.736690444},{"$f":"'Data Mini Grid'!Q15","v":241404.19299258399},{"$f":"'Data Mini Grid'!R15","v":263130.57036191656},{"$f":"'Data Mini Grid'!S15","v":286812.3216944891},{"$f":"'Data Mini Grid'!T15","v":312625.4306469931},{"$f":"'Data Mini Grid'!U15","v":340761.71940522251},{"$f":"'Data Mini Grid'!V15","v":371430.27415169252},{"$f":"'Data Mini Grid'!W15","v":404858.99882534496},{"$f":"'Data Mini Grid'!X15","v":441296.30871962605},{"$f":"'Data Mini Grid'!Y15","v":481012.9765043924},{"$f":"'Data Mini Grid'!Z15","v":524304.14438978769},{"$f":"'Data Mini Grid'!AA15","v":571491.5173848687},{"$f":"'Data Mini Grid'!AB15","v":622925.75394950691},{"$f":"'Data Mini Grid'!AC15","v":678989.07180496259},{"$f":"'Data Mini Grid'!AD15","v":740098.08826740924},{"$f":"'Data Mini Grid'!AE15","v":806706.91621147597}]
[]
["Calculations"]
[null,"Year",0,{"$f":"C71+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Discount factor",{"$f":"1/((1+$D$57)^C71)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,"Capex",{"$f":"'11. Summary of values'!G60","v":101498860},{"$f":"'11. Summary of values'!H60","v":44000},{"$f":"'11. Summary of values'!I60","v":96800.000000000015},{"$f":"'11. Summary of values'!J60","v":53240.000000000015},{"$f":"'11. Summary of values'!K60","v":58564.000000000022},{"$f":"'11. Summary of values'!L60","v":4301516.4444140019},{"$f":"'11. Summary of values'!M60","v":70862.440000000046},{"$f":"'11. Summary of values'!N60","v":30058961.267500021},{"$f":"'11. Summary of values'!O60","v":85743.552400000059},{"$f":"'11. Summary of values'!P60","v":10386759.578855006},{"$f":"'11. Summary of values'!Q60","v":6377149.5996765895},{"$f":"'11. Summary of values'!R60","v":33096153.790876031},{"$f":"'11. Summary of values'!S60","v":251074.27013768029},{"$f":"'11. Summary of values'!T60","v":53113192.633437887},{"$f":"'11. Summary of values'!U60","v":303799.86686659319},{"$f":"'11. Summary of values'!V60","v":9468662.9348606411},{"$f":"'11. Summary of values'!W60","v":367597.83890857775},{"$f":"'11. Summary of values'!X60","v":22062762.793994196},{"$f":"'11. Summary of values'!Y60","v":444793.38507937914},{"$f":"'11. Summary of values'!Z60","v":94337897.01667957},{"$f":"'11. Summary of values'!AA60","v":14428050.488407183},{"$f":"'11. Summary of values'!AB60","v":85842899.353394777},{"$f":"'11. Summary of values'!AC60","v":651221.99509471911},{"$f":"'11. Summary of values'!AD60","v":716344.19460419111},{"$f":"'11. Summary of values'!AE60","v":787978.61406461021},{"$f":"'11. Summary of values'!AF60","v":213985442.38192075}]
[null,"Opex ",{"$f":"'11. Summary of values'!G51","v":0},{"$f":"'11. Summary of values'!H51","v":4432855},{"$f":"'11. Summary of values'!I51","v":4942102.2341000009},{"$f":"'11. Summary of values'!J51","v":4841207.882705423},{"$f":"'11. Summary of values'!K51","v":5090327.0266505703},{"$f":"'11. Summary of values'!L51","v":5694894.973692989},{"$f":"'11. Summary of values'!M51","v":9853592.3222557232},{"$f":"'11. Summary of values'!N51","v":10961247.292370271},{"$f":"'11. Summary of values'!O51","v":9367176.9947196431},{"$f":"'11. Summary of values'!P51","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q51","v":10009474.892158577},{"$f":"'11. Summary of values'!R51","v":16642123.250600584},{"$f":"'11. Summary of values'!S51","v":18533076.847852409},{"$f":"'11. Summary of values'!T51","v":16214601.703267518},{"$f":"'11. Summary of values'!U51","v":15768414.679917265},{"$f":"'11. Summary of values'!V51","v":17673655.380355395},{"$f":"'11. Summary of values'!W51","v":28274638.857159212},{"$f":"'11. Summary of values'!X51","v":31522490.283786934},{"$f":"'11. Summary of values'!Y51","v":28558081.314502001},{"$f":"'11. Summary of values'!Z51","v":27940551.91062355},{"$f":"'11. Summary of values'!AA51","v":31343472.635653216},{"$f":"'11. Summary of values'!AB51","v":48890802.438284077},{"$f":"'11. Summary of values'!AC51","v":53812041.224552065},{"$f":"'11. Summary of values'!AD51","v":49090157.363372833},{"$f":"'11. Summary of values'!AE51","v":49717743.646140106},{"$f":"'11. Summary of values'!AF51","v":55818379.475172415}]
[null,"Corporate tax",{"$f":"'11. Summary of values'!G78","v":511842.00000000006},{"$f":"'11. Summary of values'!H78","v":3536246.1599999997},{"$f":"'11. Summary of values'!I78","v":3724989.5438159993},{"$f":"'11. Summary of values'!J78","v":1962511.4681506983},{"$f":"'11. Summary of values'!K78","v":1711103.0336038631},{"$f":"'11. Summary of values'!L78","v":3083693.7509260192},{"$f":"'11. Summary of values'!M78","v":7733649.8496899847},{"$f":"'11. Summary of values'!N78","v":8127623.7768624937},{"$f":"'11. Summary of values'!O78","v":4644868.9796727886},{"$f":"'11. Summary of values'!P78","v":4122771.1716285124},{"$f":"'11. Summary of values'!Q78","v":6232543.847838725},{"$f":"'11. Summary of values'!R78","v":13027571.42413},{"$f":"'11. Summary of values'!S78","v":13982688.720789563},{"$f":"'11. Summary of values'!T78","v":9767117.6908451878},{"$f":"'11. Summary of values'!U78","v":9660565.2768198568},{"$f":"'11. Summary of values'!V78","v":13264299.481240131},{"$f":"'11. Summary of values'!W78","v":23120131.591495208},{"$f":"'11. Summary of values'!X78","v":25356799.249104552},{"$f":"'11. Summary of values'!Y78","v":21324546.859412372},{"$f":"'11. Summary of values'!Z78","v":22202909.541450348},{"$f":"'11. Summary of values'!AA78","v":29202909.970530078},{"$f":"'11. Summary of values'!AB78","v":46690541.860463321},{"$f":"'11. Summary of values'!AC78","v":52007610.391758993},{"$f":"'11. Summary of values'!AD78","v":46383991.355198592},{"$f":"'11. Summary of values'!AE78","v":50283711.684926376},{"$f":"'11. Summary of values'!AF78","v":59147173.565958619}]
[null,"Present Value ",{"$f":"C72*SUM(C73:C75)","v":102010702},{"$f":"D72*SUM(D73:D75)","v":7201492.9091399303},7078493.3742505005,4977340.0290070232,4475189.0612536632,7668683.1752484711,9304125.4419655222,23273288.423397321,5999655.5574745275,8968164.381498633,7774916.8354599224,19389402.914703909,9096985.4853973147,19734830.594255134,5770234.6108033899,8142938.9536841614,9374858.6781381499,12849342.816878466,7362055.6462867679,18994512.138785224,8858321.3228323665,19264399.333156455,10160448.537166649,8249661.4269488761,7768566.5939168325,22786572.454751704]
[null,"Output per Year  ",{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*C66,'Data Summary of values'!C68+'14. Default data'!$X$16*'Data Summary of values'!C64*365)","v":0},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*D66,'Data Summary of values'!D68+'14. Default data'!$X$16*'Data Summary of values'!D64*365)","v":171069.94925495866},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*E66,'Data Summary of values'!E68+'14. Default data'!$X$16*'Data Summary of values'!E64*365)","v":172747.26195286776},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*F66,'Data Summary of values'!F68+'14. Default data'!$X$16*'Data Summary of values'!F64*365)","v":174458.12090473503},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*G66,'Data Summary of values'!G68+'14. Default data'!$X$16*'Data Summary of values'!G64*365)","v":176203.19703563966},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*H66,'Data Summary of values'!H68+'14. Default data'!$X$16*'Data Summary of values'!H64*365)","v":177983.17468916238},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*I66,'Data Summary of values'!I68+'14. Default data'!$X$16*'Data Summary of values'!I64*365)","v":169832.54454038362},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*J66,'Data Summary of values'!J68+'14. Default data'!$X$16*'Data Summary of values'!J64*365)","v":171684.43329110867},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*K66,'Data Summary of values'!K68+'14. Default data'!$X$16*'Data Summary of values'!K64*365)","v":173573.35981684821},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*L66,'Data Summary of values'!L68+'14. Default data'!$X$16*'Data Summary of values'!L64*365)","v":175500.06487310253},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*M66,'Data Summary of values'!M68+'14. Default data'!$X$16*'Data Summary of values'!M64*365)","v":177465.3040304819},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*N66,'Data Summary of values'!N68+'14. Default data'!$X$16*'Data Summary of values'!N64*365)","v":171995.19245447998},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*O66,'Data Summary of values'!O68+'14. Default data'!$X$16*'Data Summary of values'!O64*365)","v":174039.82727381753},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*P66,'Data Summary of values'!P68+'14. Default data'!$X$16*'Data Summary of values'!P64*365)","v":176125.3547895418},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Q66,'Data Summary of values'!Q68+'14. Default data'!$X$16*'Data Summary of values'!Q64*365)","v":178252.59285558059},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*R66,'Data Summary of values'!R68+'14. Default data'!$X$16*'Data Summary of values'!R64*365)","v":180422.37568294012},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*S66,'Data Summary of values'!S68+'14. Default data'!$X$16*'Data Summary of values'!S64*365)","v":176193.05511804452},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*T66,'Data Summary of values'!T68+'14. Default data'!$X$16*'Data Summary of values'!T64*365)","v":178450.49717162939},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*U66,'Data Summary of values'!U68+'14. Default data'!$X$16*'Data Summary of values'!U64*365)","v":180753.08806628597},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*V66,'Data Summary of values'!V68+'14. Default data'!$X$16*'Data Summary of values'!V64*365)","v":183101.73077883568},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*W66,'Data Summary of values'!W68+'14. Default data'!$X$16*'Data Summary of values'!W64*365)","v":185497.34634563635},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*X66,'Data Summary of values'!X68+'14. Default data'!$X$16*'Data Summary of values'!X64*365)","v":182287.23007047249},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Y66,'Data Summary of values'!Y68+'14. Default data'!$X$16*'Data Summary of values'!Y64*365)","v":184779.62850617195},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Z66,'Data Summary of values'!Z68+'14. Default data'!$X$16*'Data Summary of values'!Z64*365)","v":187321.87491058538},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AA66,'Data Summary of values'!AA68+'14. Default data'!$X$16*'Data Summary of values'!AA64*365)","v":189914.96624308705},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AB66,'Data Summary of values'!AB68+'14. Default data'!$X$16*'Data Summary of values'!AB64*365)","v":192559.91940223883}]
[null,"Present Value ",{"$f":"C77*C72","v":0},{"$f":"D77*D72","v":153743.10169404032},139525.95264065004,126635.92477853451,114948.00330812123,104349.05221155751,89485.44213873097,81298.831379083145,73868.344457517014,67123.483803696785,61000.385128947673,53132.143791848015,48318.293444862727,43944.723510331314,39970.779986127163,36359.598283271895,31910.923832245702,29046.263004486635,26441.137879919163,24071.811649413161,21916.739222145981,19356.034908684509,17633.403788964581,16065.434317593841,14638.112396226636,13338.705814515928]
[]
["Total"]
[]
[null,null,"WACC",{"$f":"'11. Summary of values'!G133","v":0.11270000000000001}]
[null,null,"NPV Total Cost ",{"$f":"SUM(C100:AB100)","v":402131623.52031338}]
[null,null,"NPV Total Output  ",{"$f":"SUM(C102:AB102)","v":2426626.7386396099}]
[null,null,"LCOE ",{"$f":"D83/D84","v":165.71630779348959}]
[]
["User"]
[null,"SHS1",{"$f":"'11. Summary of values'!G13","v":0},{"$f":"'11. Summary of values'!H13","v":106},{"$f":"'11. Summary of values'!I13","v":106},{"$f":"'11. Summary of values'!J13","v":106},{"$f":"'11. Summary of values'!K13","v":106},{"$f":"'11. Summary of values'!L13","v":106},{"$f":"'11. Summary of values'!M13","v":94},{"$f":"'11. Summary of values'!N13","v":94},{"$f":"'11. Summary of values'!O13","v":94},{"$f":"'11. Summary of values'!P13","v":94},{"$f":"'11. Summary of values'!Q13","v":94},{"$f":"'11. Summary of values'!R13","v":85},{"$f":"'11. Summary of values'!S13","v":85},{"$f":"'11. Summary of values'!T13","v":85},{"$f":"'11. Summary of values'!U13","v":85},{"$f":"'11. Summary of values'!V13","v":85},{"$f":"'11. Summary of values'!W13","v":76.846868272000009},{"$f":"'11. Summary of values'!X13","v":76.846868272000009},{"$f":"'11. Summary of values'!Y13","v":76.846868272000009},{"$f":"'11. Summary of values'!Z13","v":76.846868272000009},{"$f":"'11. Summary of values'!AA13","v":76.846868272000009},{"$f":"'11. Summary of values'!AB13","v":68.998283773154355},{"$f":"'11. Summary of values'!AC13","v":68.998283773154355},{"$f":"'11. Summary of values'!AD13","v":68.998283773154355},{"$f":"'11. Summary of values'!AE13","v":68.998283773154355},{"$f":"'11. Summary of values'!AF13","v":68.998283773154355}]
[null,"SHS2",{"$f":"'11. Summary of values'!G14","v":0},{"$f":"'11. Summary of values'!H14","v":70},{"$f":"'11. Summary of values'!I14","v":70},{"$f":"'11. Summary of values'!J14","v":70},{"$f":"'11. Summary of values'!K14","v":70},{"$f":"'11. Summary of values'!L14","v":70},{"$f":"'11. Summary of values'!M14","v":62},{"$f":"'11. Summary of values'!N14","v":62},{"$f":"'11. Summary of values'!O14","v":62},{"$f":"'11. Summary of values'!P14","v":62},{"$f":"'11. Summary of values'!Q14","v":62},{"$f":"'11. Summary of values'!R14","v":56},{"$f":"'11. Summary of values'!S14","v":56},{"$f":"'11. Summary of values'!T14","v":56},{"$f":"'11. Summary of values'!U14","v":56},{"$f":"'11. Summary of values'!V14","v":56},{"$f":"'11. Summary of values'!W14","v":50.828524979200012},{"$f":"'11. Summary of values'!X14","v":50.828524979200012},{"$f":"'11. Summary of values'!Y14","v":50.828524979200012},{"$f":"'11. Summary of values'!Z14","v":50.828524979200012},{"$f":"'11. Summary of values'!AA14","v":50.828524979200012},{"$f":"'11. Summary of values'!AB14","v":46.290273705306404},{"$f":"'11. Summary of values'!AC14","v":46.290273705306404},{"$f":"'11. Summary of values'!AD14","v":46.290273705306404},{"$f":"'11. Summary of values'!AE14","v":46.290273705306404},{"$f":"'11. Summary of values'!AF14","v":46.290273705306404}]
[null,"Minigrid ",{"$f":"'11. Summary of values'!G12","v":0},{"$f":"'11. Summary of values'!H12","v":67.320000000000007},{"$f":"'11. Summary of values'!I12","v":68.666399999999996},{"$f":"'11. Summary of values'!J12","v":70.039727999999997},{"$f":"'11. Summary of values'!K12","v":71.440522560000005},{"$f":"'11. Summary of values'!L12","v":72.869333011199998},{"$f":"'11. Summary of values'!M12","v":74.326719671424001},{"$f":"'11. Summary of values'!N12","v":75.813254064852487},{"$f":"'11. Summary of values'!O12","v":77.329519146149536},{"$f":"'11. Summary of values'!P12","v":78.876109529072536},{"$f":"'11. Summary of values'!Q12","v":80.453631719653984},{"$f":"'11. Summary of values'!R12","v":82.062704354047057},{"$f":"'11. Summary of values'!S12","v":83.703958441128009},{"$f":"'11. Summary of values'!T12","v":85.378037609950553},{"$f":"'11. Summary of values'!U12","v":87.085598362149582},{"$f":"'11. Summary of values'!V12","v":88.82731032939256},{"$f":"'11. Summary of values'!W12","v":90.603856535980427},{"$f":"'11. Summary of values'!X12","v":92.415933666700042},{"$f":"'11. Summary of values'!Y12","v":94.264252340034048},{"$f":"'11. Summary of values'!Z12","v":96.149537386834723},{"$f":"'11. Summary of values'!AA12","v":98.072528134571428},{"$f":"'11. Summary of values'!AB12","v":100.03397869726284},{"$f":"'11. Summary of values'!AC12","v":102.0346582712081},{"$f":"'11. Summary of values'!AD12","v":104.07535143663227},{"$f":"'11. Summary of values'!AE12","v":106.15685846536491},{"$f":"'11. Summary of values'!AF12","v":108.27999563467222}]
[null,"Total",{"$f":"C88+C89+C90","v":0},{"$f":"D88+D89+D90","v":243.32},244.66640000000001,246.039728,247.44052256000001,248.86933301120001,230.326719671424,231.81325406485249,233.32951914614955,234.87610952907255,236.45363171965397,223.06270435404707,224.70395844112801,226.37803760995055,228.0855983621496,229.82731032939256,218.27924978718045,220.09132691790006,221.93964559123407,223.82493063803474,225.74792138577146,215.3225361757236,217.32321574966886,219.36390891509302,221.44541594382565,223.56855311313296]
[null,"Minigrid ",{"$f":"'Data Mini Grid'!F15","v":0},{"$f":"'Data Mini Grid'!G15","v":101971.73995000002},{"$f":"'Data Mini Grid'!H15","v":111149.19654550002},{"$f":"'Data Mini Grid'!I15","v":121152.62423459503},{"$f":"'Data Mini Grid'!J15","v":132056.36041570859},{"$f":"'Data Mini Grid'!K15","v":143941.43285312236},{"$f":"'Data Mini Grid'!L15","v":156896.16180990339},{"$f":"'Data Mini Grid'!M15","v":171016.81637279471},{"$f":"'Data Mini Grid'!N15","v":186408.32984634623},{"$f":"'Data Mini Grid'!O15","v":203185.07953251747},{"$f":"'Data Mini Grid'!P15","v":221471.736690444},{"$f":"'Data Mini Grid'!Q15","v":241404.19299258399},{"$f":"'Data Mini Grid'!R15","v":263130.57036191656},{"$f":"'Data Mini Grid'!S15","v":286812.3216944891},{"$f":"'Data Mini Grid'!T15","v":312625.4306469931},{"$f":"'Data Mini Grid'!U15","v":340761.71940522251},{"$f":"'Data Mini Grid'!V15","v":371430.27415169252},{"$f":"'Data Mini Grid'!W15","v":404858.99882534496},{"$f":"'Data Mini Grid'!X15","v":441296.30871962605},{"$f":"'Data Mini Grid'!Y15","v":481012.9765043924},{"$f":"'Data Mini Grid'!Z15","v":524304.14438978769},{"$f":"'Data Mini Grid'!AA15","v":571491.5173848687},{"$f":"'Data Mini Grid'!AB15","v":622925.75394950691},{"$f":"'Data Mini Grid'!AC15","v":678989.07180496259},{"$f":"'Data Mini Grid'!AD15","v":740098.08826740924},{"$f":"'Data Mini Grid'!AE15","v":806706.91621147597}]
[]
["Calculations"]
[null,"Year",0,{"$f":"C95+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Discount factor",{"$f":"1/(($D$82+1)^C95)","v":1},0.89871483778197181,0.80768835964947572,0.72588151312076543,0.65236048631326093,0.58628604863239053,0.52690397109049192,0.47353641690526826,0.42557420410287433,0.38246985180450643,0.34373133082098173,0.3089164472193599,0.27762779475093002,0.24950821852334867,0.22423673813548003,0.20152488373818639,0.18111340319779493,0.16276930277504711,0.14628318753936109,0.13146687115966665,0.11815122778796319,0.10618426151520015,9.5429371362631549E-2,8.5763792003802963E-2,7.7077192418264537E-2,6.9270416480870442E-2]
[null,"Capex",{"$f":"'11. Summary of values'!G61","v":108764860},{"$f":"'11. Summary of values'!H61","v":44000},{"$f":"'11. Summary of values'!I61","v":96800.000000000015},{"$f":"'11. Summary of values'!J61","v":53240.000000000015},{"$f":"'11. Summary of values'!K61","v":58564.000000000022},{"$f":"'11. Summary of values'!L61","v":5746091.6372594023},{"$f":"'11. Summary of values'!M61","v":70862.440000000046},{"$f":"'11. Summary of values'!N61","v":30058961.267500021},{"$f":"'11. Summary of values'!O61","v":85743.552400000059},{"$f":"'11. Summary of values'!P61","v":10386759.578855006},{"$f":"'11. Summary of values'!Q61","v":9037355.5369231291},{"$f":"'11. Summary of values'!R61","v":33096153.790876031},{"$f":"'11. Summary of values'!S61","v":251074.27013768029},{"$f":"'11. Summary of values'!T61","v":53113192.633437887},{"$f":"'11. Summary of values'!U61","v":303799.86686659319},{"$f":"'11. Summary of values'!V61","v":13740089.178047135},{"$f":"'11. Summary of values'!W61","v":367597.83890857775},{"$f":"'11. Summary of values'!X61","v":22062762.793994196},{"$f":"'11. Summary of values'!Y61","v":444793.38507937914},{"$f":"'11. Summary of values'!Z61","v":94337897.01667957},{"$f":"'11. Summary of values'!AA61","v":21644960.911816295},{"$f":"'11. Summary of values'!AB61","v":85842899.353394777},{"$f":"'11. Summary of values'!AC61","v":651221.99509471911},{"$f":"'11. Summary of values'!AD61","v":716344.19460419111},{"$f":"'11. Summary of values'!AE61","v":787978.61406461021},{"$f":"'11. Summary of values'!AF61","v":213985442.38192075}]
[null,"Opex ",{"$f":"'11. Summary of values'!G52","v":0},{"$f":"'11. Summary of values'!H52","v":5262055},{"$f":"'11. Summary of values'!I52","v":5854222.2341000009},{"$f":"'11. Summary of values'!J52","v":5144821.0827054232},{"$f":"'11. Summary of values'!K52","v":5090327.0266505703},{"$f":"'11. Summary of values'!L52","v":5694894.973692989},{"$f":"'11. Summary of values'!M52","v":11950862.864655726},{"$f":"'11. Summary of values'!N52","v":13268244.889010273},{"$f":"'11. Summary of values'!O52","v":10187976.637239642},{"$f":"'11. Summary of values'!P52","v":8938498.7848811969},{"$f":"'11. Summary of values'!Q52","v":10009474.892158577},{"$f":"'11. Summary of values'!R52","v":19950078.634513721},{"$f":"'11. Summary of values'!S52","v":22171827.77015686},{"$f":"'11. Summary of values'!T52","v":17515417.496850841},{"$f":"'11. Summary of values'!U52","v":15768414.679917265},{"$f":"'11. Summary of values'!V52","v":17673655.380355395},{"$f":"'11. Summary of values'!W52","v":33501735.916946139},{"$f":"'11. Summary of values'!X52","v":35402143.044105157},{"$f":"'11. Summary of values'!Y52","v":30058045.916276507},{"$f":"'11. Summary of values'!Z52","v":27940551.91062355},{"$f":"'11. Summary of values'!AA52","v":31343472.635653216},{"$f":"'11. Summary of values'!AB52","v":57312517.180570029},{"$f":"'11. Summary of values'!AC52","v":59690247.894833893},{"$f":"'11. Summary of values'!AD52","v":51313445.400626086},{"$f":"'11. Summary of values'!AE52","v":49717743.646140106},{"$f":"'11. Summary of values'!AF52","v":55818379.475172415}]
[null,"Corporate tax",{"$f":"'11. Summary of values'!G79","v":735304.39679999999},{"$f":"'11. Summary of values'!H79","v":4779203.0601056591},{"$f":"'11. Summary of values'!I79","v":4948045.6439216603},{"$f":"'11. Summary of values'!J79","v":2223573.0138593772},{"$f":"'11. Summary of values'!K79","v":1711103.0336038631},{"$f":"'11. Summary of values'!L79","v":3248375.9760123855},{"$f":"'11. Summary of values'!M79","v":8287796.0841792654},{"$f":"'11. Summary of values'!N79","v":8631435.5183341745},{"$f":"'11. Summary of values'!O79","v":4704318.7773811035},{"$f":"'11. Summary of values'!P79","v":4122771.1716285124},{"$f":"'11. Summary of values'!Q79","v":6487611.6839495795},{"$f":"'11. Summary of values'!R79","v":13880190.686682653},{"$f":"'11. Summary of values'!S79","v":14755917.0541283},{"$f":"'11. Summary of values'!T79","v":9834841.6309978887},{"$f":"'11. Summary of values'!U79","v":9660565.2768198568},{"$f":"'11. Summary of values'!V79","v":13634642.860231265},{"$f":"'11. Summary of values'!W79","v":24244797.300304078},{"$f":"'11. Summary of values'!X79","v":26804851.589785911},{"$f":"'11. Summary of values'!Y79","v":21539162.006143343},{"$f":"'11. Summary of values'!Z79","v":22202909.541450348},{"$f":"'11. Summary of values'!AA79","v":29787312.847487602},{"$f":"'11. Summary of values'!AB79","v":48399961.936528727},{"$f":"'11. Summary of values'!AC79","v":54327472.405105397},{"$f":"'11. Summary of values'!AD79","v":46804540.426018059},{"$f":"'11. Summary of values'!AE79","v":50283711.684926376},{"$f":"'11. Summary of values'!AF79","v":59147173.565958619}]
[null,"Present Value ",{"$f":"C96*SUM(C97:C99)","v":109500164.3968},{"$f":"D96*SUM(D97:D99)","v":9063771.0614771806},8803050.2561076079,5387226.9878431223,4475189.0612536632,8612168.3480400499,10701167.470724439,24604309.005970594,6374267.0124116922,8968164.381498633,8776987.7692835648,20674672.852881067,10321873.556628382,20076292.505198024,5770234.6108033899,9078371.0371329542,10525248.049463583,13716529.661559232,7612869.8371885847,18994512.138785224,9780056.0676292498,20340166.402154028,10942785.078032969,8476406.9227775615,7768566.5939168325,22786572.454751704]
[null,"Output per Year  ",{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*C91,'Data Summary of values'!C92+'14. Default data'!$X$16*'Data Summary of values'!C89*365+365*C88*'14. Default data'!$X$15)","v":0},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*D91,'Data Summary of values'!D92+'14. Default data'!$X$16*'Data Summary of values'!D89*365+365*D88*'14. Default data'!$X$15)","v":303122.19671363634},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*E91,'Data Summary of values'!E92+'14. Default data'!$X$16*'Data Summary of values'!E89*365+365*E88*'14. Default data'!$X$15)","v":304799.50941154547},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*F91,'Data Summary of values'!F92+'14. Default data'!$X$16*'Data Summary of values'!F89*365+365*F88*'14. Default data'!$X$15)","v":306510.36836341268},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*G91,'Data Summary of values'!G92+'14. Default data'!$X$16*'Data Summary of values'!G89*365+365*G88*'14. Default data'!$X$15)","v":308255.44449431734},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*H91,'Data Summary of values'!H92+'14. Default data'!$X$16*'Data Summary of values'!H89*365+365*H88*'14. Default data'!$X$15)","v":310035.42214784003},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*I91,'Data Summary of values'!I92+'14. Default data'!$X$16*'Data Summary of values'!I89*365+365*I88*'14. Default data'!$X$15)","v":286935.48096600344},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*J91,'Data Summary of values'!J92+'14. Default data'!$X$16*'Data Summary of values'!J89*365+365*J88*'14. Default data'!$X$15)","v":288787.36971672851},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*K91,'Data Summary of values'!K92+'14. Default data'!$X$16*'Data Summary of values'!K89*365+365*K88*'14. Default data'!$X$15)","v":290676.29624246806},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*L91,'Data Summary of values'!L92+'14. Default data'!$X$16*'Data Summary of values'!L89*365+365*L88*'14. Default data'!$X$15)","v":292603.00129872235},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*M91,'Data Summary of values'!M92+'14. Default data'!$X$16*'Data Summary of values'!M89*365+365*M88*'14. Default data'!$X$15)","v":294568.24045610172},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*N91,'Data Summary of values'!N92+'14. Default data'!$X$16*'Data Summary of values'!N89*365+365*N88*'14. Default data'!$X$15)","v":277886.14560530643},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*O91,'Data Summary of values'!O92+'14. Default data'!$X$16*'Data Summary of values'!O89*365+365*O88*'14. Default data'!$X$15)","v":279930.78042464395},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*P91,'Data Summary of values'!P92+'14. Default data'!$X$16*'Data Summary of values'!P89*365+365*P88*'14. Default data'!$X$15)","v":282016.30794036825},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Q91,'Data Summary of values'!Q92+'14. Default data'!$X$16*'Data Summary of values'!Q89*365+365*Q88*'14. Default data'!$X$15)","v":284143.54600640706},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*R91,'Data Summary of values'!R92+'14. Default data'!$X$16*'Data Summary of values'!R89*365+365*R88*'14. Default data'!$X$15)","v":286313.32883376657},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*S91,'Data Summary of values'!S92+'14. Default data'!$X$16*'Data Summary of values'!S89*365+365*S88*'14. Default data'!$X$15)","v":271927.03309425723},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*T91,'Data Summary of values'!T92+'14. Default data'!$X$16*'Data Summary of values'!T89*365+365*T88*'14. Default data'!$X$15)","v":274184.47514784214},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*U91,'Data Summary of values'!U92+'14. Default data'!$X$16*'Data Summary of values'!U89*365+365*U88*'14. Default data'!$X$15)","v":276487.06604249869},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*V91,'Data Summary of values'!V92+'14. Default data'!$X$16*'Data Summary of values'!V89*365+365*V88*'14. Default data'!$X$15)","v":278835.7087550484},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*W91,'Data Summary of values'!W92+'14. Default data'!$X$16*'Data Summary of values'!W89*365+365*W88*'14. Default data'!$X$15)","v":281231.32432184916},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*X91,'Data Summary of values'!X92+'14. Default data'!$X$16*'Data Summary of values'!X89*365+365*X88*'14. Default data'!$X$15)","v":268243.63047647855},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Y91,'Data Summary of values'!Y92+'14. Default data'!$X$16*'Data Summary of values'!Y89*365+365*Y88*'14. Default data'!$X$15)","v":270736.02891217801},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*Z91,'Data Summary of values'!Z92+'14. Default data'!$X$16*'Data Summary of values'!Z89*365+365*Z88*'14. Default data'!$X$15)","v":273278.27531659143},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AA91,'Data Summary of values'!AA92+'14. Default data'!$X$16*'Data Summary of values'!AA89*365+365*AA88*'14. Default data'!$X$15)","v":275871.36664909311},{"$f":"IF('2. Control table'!$I$54=\"Default\",365*'14. Default data'!$F$21*AB91,'Data Summary of values'!AB92+'14. Default data'!$X$16*'Data Summary of values'!AB89*365+365*AB88*'14. Default data'!$X$15)","v":278516.31980824488}]
[null,"Present Value ",{"$f":"C101*C96","v":0},{"$f":"D101*D96","v":272420.41584761062},246183.01577857611,222490.2099748372,201093.67167902327,181769.44258713227,151187.44436774746,136751.3363031566,123704.33342495967,111911.82654427613,101252.33330957079,85843.600831873002,77716.565252200715,70365.386588733396,63715.421918725428,57699.260305917938,49249.630385180331,44628.815851556501,40445.409334102551,36657.658197614284,33227.826261061353,28483.251808301109,25836.169044304388,23437.381163410148,21263.390409901756,19292.941469836427]

{"sheet":"12. Table of contents","index":23,"n_rows":188,"n_cols":4,"rows_kept":188,"cut":false,"hidden":true,"merged":[[8,1,8,18],[49,1,49,18],[28,2,28,4],[29,2,29,4],[30,2,30,5],[10,1,10,18],[27,2,27,4],[32,1,32,18],[21,1,21,18],[16,2,16,4],[18,2,18,5],[22,2,25,17],[183,1,183,18],[184,1,184,18],[186,1,186,18],[187,1,187,18],[110,1,110,18],[133,1,133,18],[178,1,178,18],[150,1,150,18],[164,1,164,18],[134,2,139,18],[151,2,153,18],[165,2,167,18],[179,2,181,18],[50,2,54,18],[73,2,76,18],[82,2,89,18],[99,2,103,18],[111,2,122,18],[81,1,81,18],[72,1,72,18],[98,1,98,18]]}
[]
[null,"Table of Contents "]
[]
[]
[null,null,"This section references all the different sheets and contents of this Excel tool. You can go directly to each sheet by clicking on its name. "]
[null,null,"However, it is advisable to read the introduction and the general commands, the assumptions, and finally to complete the command control sheet to see the results in the other sheets."]
[]
[]
[]
[]
[null,"Introduction & General Intructions "]
[null,null,"The introduction describes the tool and puts it into context. There are also general instructions on the commands used in the tool. "]
[null,null,"These commands are specific to Excel, but it may be of interest to the user to find out how they are used in this tool. "]
[null,null,"A dictionary of the tool is available: the technical and financial abbreviations are mentioned and so is a list of definitions. "]
[]
[null,null,"1. Commands"]
[null,null,"2. General Instructions "]
[null,null,null,"Different tools and types of cells"]
[null,null,"3. List of abbreviations and definitions "]
[null,null,null,"Technical, Financial Abbreviations and Definitions "]
[]
[null,"Assumptions"]
[null,null,"This tool is financial forecasting. As a consequence, it is a modelization so there are assumptions.\nThis sheet gives the complete list of assumptions that are considered for this tool.\nThey are divided into several categories because some assumptions are specifically considered for particular sheets.\nFor each category, they are listed by order of decreasing importance."]
[]
[]
[]
[]
[null,null,"1. General assumptions "]
[null,null,"2. Mini grids assumpstions"]
[null,null,"3. Depreciations assumptions "]
[null,null,"4. Solar Home System (SHS) Assumptions "]
[]
[null,"Control Table "]
[null,null,"This sheet contains the commands for the entire Excel tool. By completing it, each user will be able to run a financial simulation for seven different scenarios\n\n"]
[null,null,null,"(Mini grid, SHS1, SHS2, SHS1 + SHS2, Mini grid + SHS1, Mini grid + SHS2,  Total -Mini grid + SHS1 + SHS2-)"]
[null,null,"It is very important to complete this sheet with the utmost care to be able to produce a financial model that is adapted to each location. "]
[null,null,"Users are reminded that this sheet is the only one on which data will be entered. Changes to other sheets will not be taken into account or will distort the results."]
[]
[null,null,"1. Company information "]
[null,null,"2. Demand "]
[null,null,"3. Mini-grid "]
[null,null,null,"OPEX - CAPEX - Revenue - Depreciation Information"]
[null,null,"4. SHS1"]
[null,null,null,"Number of users, type of loan - OPEX - CAPEX - Revenue "]
[null,null,"5. SHS2 "]
[null,null,null,"Number of users, type of loan - OPEX - CAPEX - Revenue "]
[null,null,"6. Indexation and Financing "]
[null,null,null,"Revenue and Cost Indexation, Debt, Equity, Corporate Tax "]
[]
[null,"Simulation results"]
[null,null,"This is where all the main results are displayed. The end user can analyse the different graphs (Number of users, OPEX, CAPEX, Revenue, Net cash flow, and Cummulated cash flow). He can use the filters to display only what he wants on the graphs (Mini-grid, SHS1, SHS2, or the Total). Then you can find the WACC, NPV, and IRR of the project. \nThere are 7 scenarios the end user can analyze: Mini-grid, SHS1, SHS2, SHS1 + SHS2, Mini-grid + SHS1, Mini-grid + SHS2, and Total.\nThe end user can select the scenario he wants to analyse thanks to the graphs and KPI calculation"]
[]
[]
[]
[]
[null,null,"PLEASE NOTE THAT THE RESULTS WILL ONLY BE DISPLAYED IF ALL THE REQUIRED FIELDS IN THE CONTROL TABLE HAVE BEEN FILLED"]
[]
[null,null,"1. Command"]
[null,null,null,"Scenario Choice, Generation Report "]
[null,null,"2. Project Performance, KPIs for different scenarios"]
[null,null,null,"WACC, NPV, LCOE, ROI, Project IRR, Scenario Revenue"]
[null,null,"3. System results"]
[null,null,null,"Mini-grid, SHS1 (5 and 25 years) & SHS2 (5 and 25 years)"]
[null,null,"4. Graphs"]
[null,null,null,"a. Number of users "]
[null,null,null,"b. Revenue "]
[null,null,null,"c. Investment"]
[null,null,null,"d. Capex "]
[null,null,null,"e. Opex"]
[null,null,null,"f. Net Cash Flow"]
[null,null,null,"g. Cumulated Cash Flow"]
[]
[null,"Indexation & Financing"]
[null,null,"This sheet sets the different indexation rates you want for the forecasting (inflation, electricity tariff increase, increase in the number of users), and the data on debt and equitity which is used to determine the WACC of the project. The corpotate tax is chosen in this sheet too.\nThere is an inflation rate for diesel price, for metering charges, fixed charges, and there is a general cost inflation rate that is used for everything else.\nIn this sheet, all orange cells are inputs that are used in the other worksheets of the tool. The value should be included within the range given (there are comments on the input cells). "]
[]
[]
[]
[]
[null,null,"1. Table Results "]
[null,null,null,"Cost and Revenue Indexation - Financing - Debt - Input for Cashflow and KPI calculation"]
[]
[null,"Mini grid"]
[null,null,"The Mini Grid sheet is the financial forecasting for the mini grid installation of the project. It utilizes the user demand, which comes either from the default data or from the Control Table sheet.\nThe end user has to enter the OPEX, CAPEX, and set the price of electricity the users have to pay in the Revenue section. The end user is responsible for making sure that everything makes sense together: number of users, energy demand, size of the mini grid and the prices. In fact, the tool doesn't change the prices on its own when the size of the mini grid changes because the prices are inputs.\nFrom all this data, the sheet modelizes the cash flow over 25 years, and takes into consideration the inflation rates chosen in the input sheet.\nThe data from the results is used to display relevant graphs, and calculate KPIs.\nYou get to see more detailled graphs for mini grid directly in this sheet, but the results are already synthesized in the Simulations Results."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1. Graphs results "]
[null,null,null,"Initial Mini Grid OPEX & CAPEX Repartition, Cash Flow distribution and cummulation, Total revenue "]
[null,null,"2. Table results"]
[null,null,null,"Total Revenu, Total CAPEX & OPEX, Coprorate tax, Net cash Flow for mini grid "]
[null,null,"3. Minigrid performances - KPIs"]
[null,null,null,"WACC, NPV, Project IRR"]
[]
[null,"Mini grid Depreciation"]
[null,null,"This sheet determines the depreciation of assets during their lifetime. There are only assets from mini grid, but nothing from SHS because once installed it doesn't belong to the company anymore. The company leading the electrification project can only sell back assets from the mini grid.\nThe end user chooses the salvage value which is the remaining value of an asset after its active life. Also, this is the sheet where the user chooses the life span of the assets and if reinvestments are needed.\nWith this input data, the sheet determines the remaining value of assets which is part of KPI calculation."]
[]
[]
[]
[]
[]
[null,null,"1. Graphs results "]
[null,null,null,"Mini grid depreciation of assets "]
[null,null,"2. Table results"]
[null,null,null,"Annual depreciations, Gross Remaining Value of Assets, Net Remaining Value of Assets, Reinvestments"]
[]
[null,"Solar Home System 1 (SHS1) over 25 years of use "]
[null,null,"As for the mini-grid, this sheet is the financial forecasting for small-sized solar home systems (SHS1). It utilizes the number of users' data, which comes either from the default data or from the Control Table sheet. There is even a \"full\" manual option: the end user can enter the number of users over the 25 years instead of using the user increase rate automatically.\nThe end-user has to enter the OPEX and CAPEX at the beginning of the project. The inflation of the prices is calculated automatically for 25 years. For the revenue section, profit comes from the interest rates of loans the company chooses for its SHS customers.\nImportant assumptions to have in mind:\n- After 5 years, the system belongs to the user. Every 5 years, the user has the choice of simply keeping the system without any add-ons or continuing to use it by changing the batteries. \n- 1 user (1 household) = 1 SHS\nBased on these assumptions, the SHS1 25 years sheet is divided into 5 cycles of 5 years for the whole 25 years. At the beginning of a new cycle, new SHS are installed according to the new number of users from the corresponding cycle, and a part of the old users stay to change the batteries.\nThe results of this sheet are relevant graphs and KPI calculations.\nAs for the mini-grid, the detailed results for SHS1 over the 25 years are displayed in this sheet. However, the most important results are synthesized in the Simulation Results."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1. Diagrams results"]
[null,null,null,"SHS1 OPEX & CAPEX "]
[null,null,"2. Graphs results"]
[null,null,null,"Cash Flow distribution and cumulation, Total revenue "]
[null,null,"3. Table results"]
[null,null,null,"Total Revenue, Total CAPEX & OPEX, Corporate tax, Net cash Flow for mini-grid "]
[null,null,"4. SHS1 performances - KPIs"]
[null,null,null,"WACC, NPV, Project IRR"]
[]
[null,"Solar Home System 1 (SHS1) over 5 years of use "]
[null,null,"This sheet does the same than what the SHS1 25 years sheet does, but only for the first 5 years of the project. And instead of giving a yearly analysis, the analysis in this sheet is monthly-based.\nIt uses the number of users coming either from the Control Table sheet or from the Default data sheet.\nThe results are the same graphs, but they are more detailled for this 5-year period.\nIt is not mandatory to fill this sheet as it is doesn't provide any result data for the Simulation Results sheet. The goal is just to give an additional sheet for the end user who would like to have a closer look on how SHS finances behave during one 5-year cycle."]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Diagram results "]
[null,null,null,"SHS1 OPEX & CAPEX "]
[null,null,"2. Graphs Results"]
[null,null,null," Cash Flow distribution and cumulation, Total revenue "]
[null,null,"3. Table results"]
[null,null,null,"Total Revenue, Total CAPEX & OPEX, Corporate tax, Net cash Flow for mini-grid "]
[null,null,"4. SHS1 performances - KPIs"]
[null,null,null,"WACC, NPV, Project IRR"]
[]
[null,"Solar Home System 2 (SHS2) over 25 years of use "]
[null,null,"This sheets do the very same thing than SHS1 - 25 year but for bigger-sized solar home systems (SHS2).\nThere are some differences in OPEX and CAPEX as this is not the same SHS model, and off course the SHS price is not the same.\nAs for SHS1, SHS2 25 years gives the analysis on a yearly basis for the whole project timeline and provides result data for the Simulation Results sheet. "]
[]
[]
[]
[null,null,"1. Diagram results "]
[null,null,null,"SHS1 OPEX & CAPEX "]
[null,null,"2. Graphs Results"]
[null,null,null," Cash Flow distribution and cumulation, Total revenue "]
[null,null,"3. Table results"]
[null,null,null,"Total Revenu, Total CAPEX & OPEX, Coprorate tax, Net cash Flow for mini grid "]
[null,null,"4. SHS2 performances - KPIs"]
[null,null,null,"WACC, NPV, Project IRR"]
[]
[null,"Solar Home System 2 (SHS2) over 5 years of use "]
[null,null,"This sheets do the very same thing than SHS1 - 5 year but for bigger-sized solar home systems (SHS2).\nThere are some differences in OPEX and CAPEX as this is not the same SHS model, and off course the SHS price is not the same.\nAs for SHS1, SHS2 5 yearsgives a monthly-based analysis for one 5-year SHS cycle. It is not linked to the Simulation Results sheet. "]
[]
[]
[]
[null,null,"1. Diagram results "]
[null,null,null,"SHS1 OPEX & CAPEX "]
[null,null,"2. Graphs Results"]
[null,null,null," Cash Flow distribution and cumulation, Total revenue "]
[null,null,"3. Table results"]
[null,null,null,"Total Revenu, Total CAPEX & OPEX, Coprorate tax, Net cash Flow for mini grid "]
[null,null,"4. SHS1 performances - KPIs"]
[null,null,null,"WACC, NPV, Project IRR"]
[]
[null,"Default data "]
[null,null,"This is the demand data coming from a real village. In the dashboard, the end-user can choose to use this data to use the sheet with a real life example. That way, the end user can understand what the tool does more easily before entering his own demand data.\nThis default data comes from WP3&4 of PeopleSUN."]
[]
[]
[]
[null,"Summary of values"]
[null,"This sheet is not relevant for the end user, it shall not be modified. In this sheet, there is only one table that synthesises all the values that are used."]
[]
[null,"References"]
[null,"List of references used for this tool."]

{"sheet":"13. Assumptions","index":24,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"merged":[[26,3,27,12],[3,1,3,12],[4,2,7,13],[42,3,44,13]]}
[]
[null,null,null,null,null,null,"Assumptions"]
[]
[null,"FATE - Assumptions"]
[null,null,"This tool is financial forecasting. As a consequence, it is a modelization so there are assumptions.\nThis sheet gives the complete list of assumptions that are considered for this tool.\nThey are divided into several categories because some assumptions are specifically considered for particular sections.\nFor each category, they are listed in decreasing order of importance."]
[]
[]
[]
[]
[null,null,"General Assumptions"]
[null,null,null,"The duration of the projet is 25 years."]
[null,null,null,"The currency is the Nigerian Naira (NGN)."]
[null,null,null,"The prices evolve at the beginning of each year due to the inflation rate."]
[null,null,null,"1 user = 1 household"]
[null,null,null,"Every year, the number of users changes, but it is only officially counted every 5 years."]
[null,null,null,"The electricity demand evolves at the beginning of each year."]
[null,null,null,"There are specific inflation rates for diesel prices, metering, and fixed electricity charges."]
[null,null,null,"For all the other prices, the general inflation rate chosen in the Indexation sheet is considered."]
[null,null,null,"Every inflation rate stays the same for the whole projet."]
[null,null,null,"The users are divided into 4 categories: 1) Residential;   2) Community;   3) Commercial small scale;   4) Commercial large scale & Anchor load"]
[null,null,null,"Equipment that still has a value at the end of the 25 years is sold."]
[null,null,null,"To make sure the tool works properly, the end user enters realistic data in the input cells."]
[null,null,null,"Some lines are hidden. They are used for calculations, the end user doesn't need to see them."]
[]
[null,null,"Mini grid Assumptions"]
[null,null,null,"The tool doesn't size the Mini-grid system. The end user must size the Mini-grid according to the demand he chooses."]
[null,null,null,"The initial prices are realistic regarding the initial number of users. But the prices must be adapted by the end-user when he chooses to change the number of users."]
[]
[null,null,null,"The initial CAPEX is paid in year 0 because everything is set in the project contract."]
[null,null,null,"Except for these initial CAPEX, CAPEX is paid the very same year an equipment gets replaced."]
[null,null,null,"The capacity or size of the mini-grid is determined in year 0, based on the predictions regarding the increase of users over time"]
[]
[null,null,"Depreciation Assumptions"]
[null,null,null,"SHS are not included in the depreciation sheet because once it is installed it belongs to the customer."]
[null,null,null,"Grid connection cost is not included in the depreciation sheet because once it is installed it belongs to the customer."]
[]
[null,null,"Solar Home Systems Assumptions"]
[null,null,null,"1 user = 1 SHS"]
[null,null,null,"For the SHS, after 5 years, the system belongs completely to the user. "]
[null,null,null,"Every 5 years, the user has the choice of simply keeping the system without any add-ons or continuing to use it by changing the batteries. "]
[null,null,null,"It is recommended change batteries every 5 years to ensure long service life. "]
[null,null,null,"The number of users stays the same during the 5 years. It changes only when new users are considered. "]
[null,null,null,"In the automatic mode, the number of users considered during years 1 to 5 is the value of year 0 (the same goes for the next SHS cycles: year 5 is considered for the period 6-10…). It makes sense because the contract between the users and the company is defined before installing the SHS. During that time, there are new potential customers, but the contract is already done."]
[]
[]
[null,null,null,"The SHS & batteries CAPEX is paid the year preceding the next cycle. It makes sense because it is like the beginning of a new project."]

{"sheet":"14. Default data","index":25,"n_rows":45,"n_cols":28,"rows_kept":45,"cut":false,"hidden":true,"merged":[[20,2,20,4],[27,9,27,10],[26,14,26,15],[27,14,27,15],[25,8,27,8],[22,2,25,6],[25,14,25,15],[13,8,15,8],[26,9,26,10],[21,9,21,10],[25,9,25,10],[14,9,14,10],[17,9,17,10],[21,8,23,8],[17,8,19,8],[18,14,18,15],[19,14,19,15],[22,9,22,10],[23,14,23,15],[23,9,23,10],[22,14,22,15],[21,14,21,15],[5,2,7,19],[9,1,9,28],[11,2,11,6],[12,23,13,23],[11,17,11,23],[11,9,12,11],[11,12,12,12],[11,13,12,13],[11,14,12,15],[12,2,13,4],[12,5,13,5],[12,6,13,6],[13,14,13,15],[13,9,13,10],[12,22,13,22],[12,20,13,21],[12,17,13,19],[14,17,14,18],[16,17,16,18],[15,17,15,18],[19,2,19,4],[14,2,14,4],[15,2,15,4],[17,2,17,4],[18,2,18,4],[16,2,16,4],[14,14,14,15],[15,14,15,15],[15,9,15,10],[17,14,17,15],[18,9,18,10],[19,9,19,10]]}
[]
[null,null,null,null,null,null,null,null,"Default data "]
[]
[]
[]
[null,null,"This is the demand data coming from a real village. In the dashboard, the end-user can choose to use this data to use the sheet with a real-life example. That way, the end user can understand what the tool does more easily before entering his demand data.\nThis default data comes from WP3&4 of PeopleSUN."]
[]
[]
[]
[null,"FATE - Default data"]
[]
[null,null,"Demand Data*",null,null,null,null,null,null,"Tier Wise energy demand Demand(kWh/day)",null,null,"Number Of customers","Energy in %","Recomended Solution",null,null,"From existing demand estimation"]
[null,null,"Consumer Sector",null,null,"Energy in kWh/day","Energy in %",null,null,null,null,null,null,null,null,null,null,"Recomended solution wise Demand in %",null,null,"Number of Customers",null,"kWh/day","kWh/day/user"]
[null,null,null,null,null,null,null,null," Residential Demand ","Tier 1 & Tier 2",null,{"$f":"SUM('[2]6. Calculation'!$B$74:$E$75)","v":154.62950000000001},{"$f":"SUM('[2]2. Energy Demand'!$E$13:$E$16,'[2]2. Energy Demand'!$G$13:$G$16)","v":57},{"$f":"$L14/$F$20","v":0.18721037717631409}," SHS 1"]
[null,null,"Residential",null,null,307.91649999999998,{"$f":"($F15/$F$20)","v":0.37279538576927762},null,null,"Tier 3",null,{"$f":"SUM('[2]6. Calculation'!$B$76:$E$76)","v":90.990000000000009},{"$f":"SUM('[2]2. Energy Demand'!$I$13:$I$16)","v":25},{"$f":"$L15/$F$20","v":0.11016185281122179}," SHS 2",null,null,"SHS 1",null,{"$f":"SUM(N14,N18,N22,N26)","v":0.41899943883922658},{"$f":"SUM(M14,M18,M22,M26)","v":106},null,{"$f":"T15*$F$20","v":346.0795},{"$f":"W15/U15","v":3.2649009433962264}]
[null,null,"Community",null,null,302.64,{"$f":"($F16/$F$20)","v":0.36640711215285371},null,null,"Tier 4 & Tier 5",null,{"$f":"SUM('[2]6. Calculation'!$B$77:$E$78)","v":62.297000000000018},{"$f":"SUM('[2]2. Energy Demand'!$K$13:$K$16,'[2]2. Energy Demand'!$M$13:$M$16)","v":24},{"$f":"$L16/$F$20","v":7.5423155781741788E-2},"Mini Grids",null,null,"SHS 2",null,{"$f":"SUM(N15,N19,N23,N27)","v":0.270688944406341},{"$f":"SUM(M15,M19,M23,M27)","v":70},null,{"$f":"T16*$F$20","v":223.58},{"$f":"W16/U16","v":3.1940000000000004}]
[null,null,"Commercial Small Scale",null,null,118.80999999999997,{"$f":"($F17/$F$20)","v":0.14384360624795314},null,null,null,null,null,null,null,null,null,null,"Mini Grids",null,{"$f":"SUM(N16,N20,N24,N28)","v":0.31031161675443264},{"$f":"SUM(M16,M20,M24,M28)","v":66},null,{"$f":"T17*$F$20","v":256.30700000000007},{"$f":"W17/U17","v":3.883439393939395}]
[null,null,"Commercial Large Scale",null,null,58.2,{"$f":"($F18/$F$20)","v":7.0462906183241095E-2},null," Community Demand","Tier 1 & Tier 2",null,{"$f":"SUM('[2]6. Calculation'!$F$74:$K$75)","v":119.19999999999999},{"$f":"SUM('[2]2. Energy Demand'!$E$18:$E$23,'[2]2. Energy Demand'!$G$18:$G$23)","v":26},{"$f":"$L18/$F$20","v":0.14431578036155221}," SHS 1"]
[null,null,"Anchor Load",null,null,38.4,{"$f":"($F19/$F$20)","v":4.6490989646674537E-2},null,null,"Tier 3",null,{"$f":"SUM('[2]6. Calculation'!$F$76:$K$76)","v":78.5},{"$f":"SUM('[2]2. Energy Demand'!$K$18:$K$23,'[2]2. Energy Demand'!$I$18:$I$23)","v":28},{"$f":"$L19/$F$20","v":9.5040174147498727E-2}," SHS 2",null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,"Total Daily energy demand ",null,null,{"$f":"SUM(F15:F19)","v":825.96649999999988},{"$f":"SUM(G15:G19)","v":1.0000000000000002},null,null,"Tier 4 & Tier 5",null,{"$f":"SUM('[2]6. Calculation'!$F$77:$K$78)","v":104.94},{"$f":"SUM('[2]2. Energy Demand'!$K$18:$K$23,'[2]2. Energy Demand'!$M$18:$M$23)","v":18},{"$f":"$L20/$F$20","v":0.12705115764380276},"Mini Grids",null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,"Energy produced by user ",null,null,{"$f":"F20/(SUM(U15:U17))","v":3.4130847107438012}]
[null,null,null,null,null,null,null,null,"Commercial Small Scale","Tier 1 & Tier 2",null,{"$f":"SUM('[2]6. Calculation'!$L$74:$R$75)","v":72.25},{"$f":"SUM('[2]2. Energy Demand'!$E$26:$E$32,'[2]2. Energy Demand'!$G$26:$G$32)","v":23},{"$f":"$L22/$F$20","v":8.7473281301360298E-2}," SHS 1"]
[null,null,null,null,null,null,null,null,null,"Tier 3",null,{"$f":"SUM('[2]6. Calculation'!$L$76:$R$76)","v":25.689999999999998},{"$f":"SUM('[2]2. Energy Demand'!$I$26:$I$32)","v":8},{"$f":"$L23/$F$20","v":3.1102956354767418E-2}," SHS 2"]
[null,null,null,null,null,null,null,null,null,"Tier 4 & Tier 5",null,{"$f":"SUM('[2]6. Calculation'!$L$77:$R$78)","v":20.869999999999997},{"$f":"SUM('[2]2. Energy Demand'!$K$26:$K$32,'[2]2. Energy Demand'!$M$26:$M$32)","v":7},{"$f":"$L24/$F$20","v":2.5267368591825455E-2},"Mini Grids"]
[]
[null,null,null,null,null,null,null,null,"Commercial Large Scale & Anchor Load","Tier 1 & Tier 2",null,{"$f":"SUM('[2]6. Calculation'!$S$74:$AA$75)","v":0},{"$f":"SUM('[2]2. Energy Demand'!$E$34:$E$38,'[2]2. Energy Demand'!$G$34:$G$38,'[2]2. Energy Demand'!$E$40:$E$43,'[2]2. Energy Demand'!$G$40:$G$43)","v":0},{"$f":"$L26/$F$20","v":0}," SHS 1"]
[null,null,null,null,null,null,null,null,null,"Tier 3",null,{"$f":"SUM('[2]6. Calculation'!$S$76:$AA$76)","v":28.400000000000002},{"$f":"SUM('[2]2. Energy Demand'!$I$34:$I$38,'[2]2. Energy Demand'!$I$40:$I$43)","v":9},{"$f":"$L27/$F$20","v":3.4383961092853049E-2}," SHS 2"]
[null,null,null,null,null,null,null,null,null,"Tier 4 & Tier 5",null,{"$f":"SUM('[2]6. Calculation'!$S$77:$AA$78)","v":68.2},{"$f":"SUM('[2]2. Energy Demand'!$K$34:$K$38,'[2]2. Energy Demand'!$M$34:$M$38,'[2]2. Energy Demand'!$K$40:$K$43,'[2]2. Energy Demand'!$M$40:$M$43)","v":17},{"$f":"$L28/$F$20","v":8.2569934737062589E-2},"Mini Grids"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"15. References","index":26,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":true,"merged":[[7,1,7,18]]}
[]
[null,null,null,null,null,null,null,"References "]
[]
[]
[]
[null,null,"List of references used for this tool."]
[]
[null,"List of references"]
[]
[null,null,"Adam Hayes. ‘Investment Basics Explained With Types to Invest In’. Investopedia. [Updated March 16, 2023]"]
[null,null,null,"https://www.investopedia.com/terms/i/investment.asp"]
[]
[null,null,"CFI Team. ‘Levelized Cost of Energy (LCOE)’. Corporate Finance Institute. [Published January 15, 2020 Updated June 28, 2023] "]
[null,null,null,"https://corporatefinanceinstitute.com/resources/valuation/levelized-cost-of-energy-lcoe/"]
[]
[null,null,"CFI Team. ‘WACC’. Corporate Finance Institute. 29 February 2020. [Published February 29, 2020 Updated July 7, 2023] "]
[null,null,null,"https://corporatefinanceinstitute.com/resources/valuation/what-is-wacc-formula/"]
[]
[null,null,"Chris, Ochayi. ‘NERC Unveils New Electricity Tariff, Abolishes Fixed Charge’. Vanguard News (blog). [Published December 21, 2015]. "]
[null,null,null,"https://www.vanguardngr.com/2015/12/nerc-unveils-new-electricity-tariff-abolishes-fixed-charge/"]
[]
[null,null,"Client II. ‘PeopleSuN - Optimierung von Off-Grid Energieversorgungssystemen in Nigeria’. [n. d. , Accessed 11 July 2023]"]
[null,null,null,"https://www.bmbf-client.de/index.php/projekte/peoplesun"]
[]
[null,null,"Dang, Tony. ‘DCF vs NPV: What’s the Difference?’ Cliffcore (blog). [January 3, 2022] "]
[null,null,null,"https://cliffcore.com/dcf-vs-npv-whats-the-difference/"]
[]
[null,null,"Energypedia. ‘Fee-For-Service or Pay-As-You-Go Concepts for Photovoltaic Systems - Energypedia’. [2021]."]
[null,null,null,"https://energypedia.info/wiki/Fee-For-Service_or_Pay-As-You-Go_Concepts_for_Photovoltaic_Systems"]
[]
[null,null,"Energypedia. ‘Portal:Mini-Grid - Energypedia’.[n. d. Accessed 12 June 2023]. "]
[null,null,null,"https://energypedia.info/wiki/Portal:Mini-grid"]
[]
[null,null,"Energypedia. ‘Solar Home Systems (SHS) - Energypedia’. [n. d. Accessed 12 June 2023]"]
[null,null,null,"https://energypedia.info/wiki/Solar_Home_Systems_(SHS)"]
[]
[null,null,"Fosera. ‘Fosera. SPARK - Solar Home System’. Fosera. SPARK. [July 1, 2020]. "]
[null,null,null,"https://fosera.com/products/spark"]
[]
[null,null,"Jason Fernando. ‘Internal Rate of Return (IRR) Rule: Definition and Example’. Investopedia. [Updated March 30, 2023]. "]
[null,null,null,"https://www.investopedia.com/terms/i/irr.asp"]
[]
[null,null,"Jason Fernando. ‘Net Present Value (NPV): What It Means and Steps to Calculate It’. Investopedia. [Updated May 24, 2023]"]
[null,null,null,"https://www.investopedia.com/terms/n/npv.asp"]
[]
[null,null,"NERC. ‘How Much Do I Pay for Electricity?’ [Published in 2019]."]
[null,null,null,"https://nerc.gov.ng/index.php/home/consumers/how-much-do-i-pay-for-electricity"]
[]
[null,null,"Nigerian Price. ‘Solar Panel Prices in Nigeria (July 2023)’. [Updated February 13, 2022].  "]
[null,null,null,"https://nigerianprice.com/solar-panel-prices-in-nigeria/ "]
[]
[null,null,"PaygOps. ‘PaygOps Pricing Simulator’. PaygOps. [Accessed June 12 2023]. "]
[null,null,null,"https://www.paygops.com/pricing-simulator "]
[]
[null,null,"Samantha Hawrylack. ‘Net Cash Flow’. [Updated April 13, 2021]  "]
[null,null,null,"https://investinganswers.com/dictionary/n/net-cash-flow"]
[]
[null,null,"Sean Ross. ‘CapEx vs. OpEx: What’s the Difference?’ Investopedia. [Updated April 27, 2023]  "]
[null,null,null,"https://www.investopedia.com/ask/answers/112814/whats-difference-between-capital-expenditures-capex-and-operational-expenditures-opex.asp "]
[]
[null,null,"Tax Law Team at Resolution Law Firm, Lagos. ‘SUMMARY OF TAXES APPLICABLE TO COMPANIES IN NIGERIA’. Resolution Law Firm. [September 4, 2020].  "]
[null,null,null,"https://www.resolutionlawng.com/summary-of-taxes-applicable-to-companies-in-nigeria/ "]
[]
[null,null,"TheGlobalEconomy.com. ‘Nigeria Return on Equity - Data, Chart’. TheGlobalEconomy.Com. [Latest value 2021.]  "]
[null,null,null,"https://www.theglobaleconomy.com/Nigeria/bank_return_equity/ "]
[]
[null,null,"Tim Vipond. ‘Internal Rate of Return (IRR)’. Corporate Finance Institute. [Published February 27, 2020 Updated July 7, 2023]  "]
[null,null,null,"https://corporatefinanceinstitute.com/resources/valuation/internal-rate-return-irr/ "]
[]
[null,null,"Tim Vipond. ‘ROI Formula (Return on Investment)’. Corporate Finance Institute.  [Published February 27, 2020- Updated July 7, 2023] "]
[null,null,null,"https://corporatefinanceinstitute.com/resources/accounting/return-on-investment-roi-formula/ "]
[]
[null,null,"‘Tools | Mini-Grids Partnership’. [n.d. Accessed June 12 2023]. "]
[null,null,null,"https://minigrids.org/resources/tools/ "]
[]
[null,null,"Udo, Bassey. ‘Nigerians to Pay New Electricity Meter Charge’. Premium Times Nigeria (blog). [March 22, 2018].  "]
[null,null,null,"https://www.premiumtimesng.com/news/headlines/262757-nigerians-to-pay-new-electricity-meter-charge.html "]
[]
[null,null,"Wallstreetmojo team.‘Levelized Cost of Energy’. WallStreetMojo (blog). [October 14 2022]. "]
[null,null,null,"https://www.wallstreetmojo.com/levelized-cost-of-energy/ "]

{"sheet":"Subscriptions","index":27,"n_rows":17,"n_cols":41,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
["Product 1"]
["Subscription Period Selected",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[]
["New orders",null,null,null,null,{"$f":"F6","v":{"$error":"#REF!"}},{"$f":"G6-F6","v":{"$error":"#REF!"}},{"$f":"H6-G6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"X6-W6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Cumulative orders",null,null,null,null,{"$f":"VLOOKUP(#REF!,#REF!,2,FALSE)/12","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+F6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+G6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+H6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+I6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+J6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+K6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+L6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+M6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+N6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+O6","v":{"$error":"#REF!"}},{"$f":"(VLOOKUP(#REF!,#REF!,2,FALSE)/12)+P6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+Q6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+R6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+S6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+T6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+U6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+V6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+W6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+X6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+Y6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+Z6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+AA6","v":{"$error":"#REF!"}},{"$f":"ROUND((#REF!-#REF!)/12,1)+AB6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AC6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AD6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AE6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AF6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AG6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AH6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AI6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AJ6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AK6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AL6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AM6","v":{"$error":"#REF!"}},{"$f":"(#REF!-#REF!)/12+AN6","v":{"$error":"#REF!"}}]
[]
["Active subscriptions",null,null,null,null,{"$f":"IF($B$3=$A$15,F15,IF($B$3=$A$16,F16,IF($B$3=$A$17,F17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,G15,IF($B$3=$A$16,G16,IF($B$3=$A$17,G17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,H15,IF($B$3=$A$16,H16,IF($B$3=$A$17,H17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,I15,IF($B$3=$A$16,I16,IF($B$3=$A$17,I17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,J15,IF($B$3=$A$16,J16,IF($B$3=$A$17,J17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,K15,IF($B$3=$A$16,K16,IF($B$3=$A$17,K17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,L15,IF($B$3=$A$16,L16,IF($B$3=$A$17,L17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,M15,IF($B$3=$A$16,M16,IF($B$3=$A$17,M17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,N15,IF($B$3=$A$16,N16,IF($B$3=$A$17,N17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,O15,IF($B$3=$A$16,O16,IF($B$3=$A$17,O17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,P15,IF($B$3=$A$16,P16,IF($B$3=$A$17,P17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,Q15,IF($B$3=$A$16,Q16,IF($B$3=$A$17,Q17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,R15,IF($B$3=$A$16,R16,IF($B$3=$A$17,R17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,S15,IF($B$3=$A$16,S16,IF($B$3=$A$17,S17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,T15,IF($B$3=$A$16,T16,IF($B$3=$A$17,T17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,U15,IF($B$3=$A$16,U16,IF($B$3=$A$17,U17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,V15,IF($B$3=$A$16,V16,IF($B$3=$A$17,V17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,W15,IF($B$3=$A$16,W16,IF($B$3=$A$17,W17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,X15,IF($B$3=$A$16,X16,IF($B$3=$A$17,X17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,Y15,IF($B$3=$A$16,Y16,IF($B$3=$A$17,Y17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,Z15,IF($B$3=$A$16,Z16,IF($B$3=$A$17,Z17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AA15,IF($B$3=$A$16,AA16,IF($B$3=$A$17,AA17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AB15,IF($B$3=$A$16,AB16,IF($B$3=$A$17,AB17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AC15,IF($B$3=$A$16,AC16,IF($B$3=$A$17,AC17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AD15,IF($B$3=$A$16,AD16,IF($B$3=$A$17,AD17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AE15,IF($B$3=$A$16,AE16,IF($B$3=$A$17,AE17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AF15,IF($B$3=$A$16,AF16,IF($B$3=$A$17,AF17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AG15,IF($B$3=$A$16,AG16,IF($B$3=$A$17,AG17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AH15,IF($B$3=$A$16,AH16,IF($B$3=$A$17,AH17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AI15,IF($B$3=$A$16,AI16,IF($B$3=$A$17,AI17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AJ15,IF($B$3=$A$16,AJ16,IF($B$3=$A$17,AJ17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AK15,IF($B$3=$A$16,AK16,IF($B$3=$A$17,AK17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AL15,IF($B$3=$A$16,AL16,IF($B$3=$A$17,AL17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AM15,IF($B$3=$A$16,AM16,IF($B$3=$A$17,AM17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AN15,IF($B$3=$A$16,AN16,IF($B$3=$A$17,AN17,NA)))","v":{"$error":"#REF!"}},{"$f":"IF($B$3=$A$15,AO15,IF($B$3=$A$16,AO16,IF($B$3=$A$17,AO17,NA)))","v":{"$error":"#REF!"}}]
[null,"1 month","3 month"]
["Assumed delays (Spillover)",0.2,0.1,null,null,{"$f":"ROUND($B$10*F8+$C$10*F8,0)","v":{"$error":"#REF!"}},{"$f":"ROUND($B$10*G8+$C$10*G8,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Carry forward",null,null,null,null,{"$f":"ROUND($B$10*E8+$C$10*B8,0)","v":0},{"$f":"ROUND($B$10*F8+$C$10*C8,0)","v":{"$error":"#REF!"}},{"$f":"ROUND($B$10*G8+$C$10*E8,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ROUND($B$10*P8+$C$10*N8,0)","v":{"$error":"#REF!"}},{"$f":"ROUND($B$10*Q8+$C$10*O8,0)","v":{"$error":"#REF!"}},{"$f":"ROUND($B$10*R8+$C$10*P8,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ROUND($B$10*AD8+$C$10*AB8,0)","v":{"$error":"#REF!"}},{"$f":"ROUND($B$10*AE8+$C$10*AC8,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Net subscriptions active",null,null,null,null,{"$f":"F8-F10+F11","v":{"$error":"#REF!"}},{"$f":"G8-G10+G11","v":{"$error":"#REF!"}},{"$f":"H8-H10+H11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AC8-AC10+AC11","v":{"$error":"#REF!"}},{"$f":"AD8-AD10+AD11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Year 1",12,null,null,null,{"$f":"IF(F3-1<=$B$15,F6,F6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(G3<=$B$15,G6,G6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(H3<=$B$15,H6,H6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(I3<=$B$15,I6,I6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(J3<=$B$15,J6,J6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(K3<=$B$15,K6,K6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(L3<=$B$15,L6,L6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(M3<=$B$15,M6,M6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(N3<=$B$15,N6,N6-A6)","v":{"$error":"#REF!"}},{"$f":"IF(O3<=$B$15,O6,O6-B6)","v":{"$error":"#REF!"}},{"$f":"IF(P3<=$B$15,P6,P6-C6)","v":{"$error":"#REF!"}},{"$f":"IF(Q3<=$B$15,Q6,Q6-E6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Year 2",24,null,null,null,{"$f":"Q21","v":0},{"$f":"IF(G3<=$B$16,G6,G6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(H3<=$B$16,H6,H6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(I3<=$B$16,I6,I6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(J3<=$B$16,J6,J6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(K3<=$B$16,K6,K6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(L3<=$B$16,L6,L6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(M3<=$B$16,M6,M6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(N3<=$B$16,N6,N6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(O3<=$B$16,O6,O6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(P3<=$B$16,P6,P6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Q3<=$B$16,Q6,Q6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(R3<=$B$16,R6,R6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(S3<=$B$16,S6,S6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(T3<=$B$16,T6,T6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(U3<=$B$16,U6,U6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(V3<=$B$16,V6,V6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(W3<=$B$16,W6,W6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(X3<=$B$16,X6,X6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Y3<=$B$16,Y6,Y6-#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Z3<=$B$16,Z6,Z6-A6)","v":{"$error":"#REF!"}},{"$f":"IF(AA3<=$B$16,AA6,AA6-B6)","v":{"$error":"#REF!"}},{"$f":"IF(AB3<=$B$16,AB6,AB6-C6)","v":{"$error":"#REF!"}},{"$f":"IF(AC3<=$B$16,AC6,AC6-E6)","v":{"$error":"#REF!"}},{"$f":"IF(AD3<=$B$16,AD6,AD6-F6)","v":{"$error":"#REF!"}},{"$f":"IF(AE3<=$B$16,AE6,AE6-G6)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Year 3",36]