{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover","Guide","Dashboard","Inputs","Model","Graph calc","Legend","Names"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":37,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[[14,0,14,16383],[16,0,16,16383]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[]
[{"$f":"Names!E9","v":"[Insert Company Name]"}]
[]
[{"$f":"Names!E10","v":"[Insert Project Name, Location]"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"September 2020"]

{"sheet":"Guide","index":1,"n_rows":55,"n_cols":7,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,2,50,2],[52,2,54,2],[31,2,32,2],[34,2,35,2],[37,2,38,2],[40,2,42,2],[44,2,45,2],[23,2,24,2],[7,2,9,2],[11,2,12,2],[14,2,15,2],[17,2,18,2],[20,2,21,2]]}
["Model Guide"]
[{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[]
[null,null,"Dashboard Tab"]
[]
[null,null,"Area",null,"Hyperlink",null,"Comment"]
[]
[null,null,"Financing",null,"Tenor",null,"Tenor must be longer than the construction period set in the input tab"]
[null,null,null,null,"Tenor & grace period",null,"This is an annual model so it can only use whole numbers. i.e. no partial year tenors"]
[null,null,null,null,"Geared debt sizing",null,"Means the % of the post grant financing need provided by senior debt"]
[]
[null,null,"Reserves",null,"Debt Service Reserve Account",null,"This looks at the principal and interest due for the next X years and builds a reserve using available cashflows until that limit is reached"]
[null,null,null,null,"Target MMRA balance",null,"This looks at the maintenance capex expected for the next X years and builds a reserve using available cashflows until that limit is reached"]
[]
[null,null,"Tax & Depreciation",null,"Tax depreciation toggle",null,"An on/off switch for tax depreciation. When turned on assets will depreciate at the tax depreciation rate for tax calculation purposes only"]
[null,null,null,null,"NOLs periods",null,"The number of net operating loss carry forward years. Determined by the tax authority. Set to 0 for no NOLs "]
[]
[null,null,"Returns",null,"Returns period",null,"The number of years in which returns will be measured. Any cashflows beyond these will not be included in return outputs"]
[null,null,null,null,"Project IRR & NPV",null,"These are calculated net of grants"]
[]
[null,null,"Consumer outputs",null,"Monthly ARPU",null,"The USD weighted average revenue per user, adjusted for inflation, over the life of the project"]
[null,null,null,null,"Monthly consumption",null,"Weighted average consumption over the life of the project"]
[]
[null,null,"Operational outputs",null,"Levelized cost of  electricity",null,"Time discounted cost per kWh of electricity calculated as operating costs and capital expenditures over consumption"]
[null,null,null,null,"Levelized revenue",null,"Time discounted revenue per kWh"]
[]
[]
[null,null,"Inputs Tab"]
[]
[null,null,"Area",null,"Hyperlink",null,"Comment"]
[]
[null,null,"Site Profiles",null,"Probability (Active)",null,"Assigning a probability here weights the site development (capex, revenue, opex) by that amount "]
[null,null,null,null,"Sites within each category",null,"For context only. Inputs here do not affect the model "]
[]
[null,null,"Portfolio Inputs & Initial Capex",null,"Portfolio inputs table headings",null,"Change names directly in heading cells. Names do not affect the model"]
[null,null,null,null,"Project development costs",null,"Split up between dependent & non-dependent for illustrative purposes. Note project development costs included as capex "]
[]
[null,null,"Construction",null,"Max years",null,"This assigns all capex within the first x years as financeable. Included to allow financing of customer connections for multi years"]
[null,null,null,null,"Build profile",null,"Must enter 1 or leave blank. Only one entry per site"]
[]
[null,null,"Fees, Tariffs and Charges",null,"Tariffs",null,"Starting tariff (i.e. in year 1)"]
[null,null,null,null,"Tariff review period",null,"The interval at which tariff price can be increased/(decreased)"]
[null,null,null,null,"Growth rate",null,"Annual rate but only reflected in tariff each review period. The change in tariff will compound this growth rate"]
[]
[null,null,"Number of customers",null,"Penetration rate",null,"The % of the population connected"]
[]
[]
[null,null,"Consumption",null,"Consumption by tariff",null,"The total for each type of user must equal 100%"]
[]
[null,null,"Tax and Depreciation",null,"Tax Depreciation",null,"The rate at which assets are depreciated for calculating income tax due in a given year. Not reflected in the income statement"]
[null,null,null,null,"Reinvest flag",null,"Must enter 1 or 0. Do not enter Yes or No"]
[]
[null,null,"Macro-Economics",null,"General cost inflation (national)",null,"The expected national inflation rate (IMF, etc)"]
[]
[null,null,null,null,"Last update",null,"Input the date at which starting levels (disel cost, FX rates) were updated"]

{"sheet":"Dashboard","index":2,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Dashboard"]
[{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[]
[null,null,"Company Information"]
[]
[null,null,"Company name",{"$f":"Names!E9","v":"[Insert Company Name]"}]
[null,null,"Project",{"$f":"Names!E8","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[null,null,"Location","LGA, State, Nigeria"]
[null,null,"Contact details",{"$f":"Names!E11","v":0}]
[null,null,null,null," "]
[null,null,"Value Drivers",null,null,null,null,null,null,null,null,null,"Graphs"]
[]
[null,null,"Customers",null,null,null,null,null,"Financing"]
[null,null,null,null,null,null,null,null,"Grant financing (% initial capex)","%",0.42399073026313239]
[null,null,"Number of phase 1 users","#",{"$f":"MAX('Graph calc'!J37:AH37)","v":200},null,null,null,"Debt tenor","years",7]
[null,null,null,null,null,null,null,null,"Grace period","years",1]
[null,null,null,null,null,null,null,null,"Geared debt sizing","%",0.73608317181565452]
[null,null,"Total Generation Assets",null,null,null,null,null,"Error check: sufficient cashflows to service debt",null,{"$f":"Model!I144","v":0}]
[null,null,"Solar PV incl. mounting system","kWp",{"$f":"SUM(Inputs!$I$40:$I$43)","v":40},null,{"$f":"SUMPRODUCT(Inputs!$E$40:$E$43,Inputs!$I$40:$I$43)","v":0}]
[null,null,"Diesel generators","kVA",{"$f":"SUM(Inputs!$L$40:$L$43)","v":0},null,{"$f":"SUMPRODUCT(Inputs!$E$40:$E$43,Inputs!$L$40:$L$43)","v":0},null,"Reserves"]
[null,null,"Battery","kWh",{"$f":"SUM(Inputs!$J$40:$J$43)","v":144},null,{"$f":"SUMPRODUCT(Inputs!$E$40:$E$43,Inputs!$J$40:$J$43)","v":0},null,"Debt Service Reserve Account (DSRA)","forward debt service",1]
[null,null,"PV inverter ","kVA",{"$f":"SUM(Inputs!$K$40:$K$43)","v":40},null,{"$f":"SUMPRODUCT(Inputs!$E$40:$E$43,Inputs!$K$40:$K$43)","v":0},null,"Target MMRA Balance ","forecast capex",1]
[null,null,null,null,null,null,null,null,"Error check: sufficient cashflows to cover ongoing capex",null,{"$f":"Model!$I$121","v":0}]
[null,null,"Total  Distribution Assets"]
[null,null,"LV distribution grid ","km",{"$f":"SUM(Inputs!$I$57:$I$60)","v":1.8},null,{"$f":"SUMPRODUCT(Inputs!$E$57:$E$60,Inputs!$I$57:$I$60)","v":0},null,"Tax & Depreciation"]
[null,null,"MV distribution grid ","km",{"$f":"SUM(Inputs!$J$57:$J$60)","v":0},null,{"$f":"SUMPRODUCT(Inputs!$E$57:$E$60,Inputs!$J$57:$J$60)","v":0},null,"Tax depreciation toggle","On or Off",1]
[null,null,null,null,null,null,null,null,"NOLs periods","Years",5]
[]
[null,null,"Outputs"]
[]
[null,null,"Returns",null,null,null,null,null,"Consumer"]
[null,null,"Returns period","years",25,null,null,null,"Phase 1 monthly ARPU (inflation adjusted)",{"$f":"CONCATENATE(Inputs!$E$8,(\"/month\"))","v":"NGN/month"},{"$f":"IF(Inputs!E8=\"USD\", (SUMPRODUCT('Graph calc'!J48:AH48,'Graph calc'!J37:AH37)/SUM('Graph calc'!J37:AH37)),(SUMPRODUCT('Graph calc'!J46:AH46,'Graph calc'!J37:AH37)/SUM('Graph calc'!J37:AH37)))","v":59709.575154564031}]
[]
[null,null,"Equity",null,"IRR",null,"Payback",null,"Phase 1 monthly consumption","kWh/month",{"$f":"SUMPRODUCT('Graph calc'!J65:AH65,'Graph calc'!J37:AH37)/SUM('Graph calc'!J37:AH37)","v":3272.0030123698348}]
[null,null,"Equity IRR","%",{"$f":"Model!F192","v":0.94255412817001338},null,{"$f":"Model!F194","v":2}]
[null,null,"Project IRR","%",{"$f":"Model!F198","v":0.62626822590827969},null,null,null,"Average tariff ",{"$f":"CONCATENATE(Inputs!$E$8,(\"KWh\"))","v":"NGNKWh"},{"$f":"IF(Inputs!E8=\"USD\", (SUMPRODUCT('Graph calc'!J69:AH69,'Graph calc'!J67:AH67)/SUM('Graph calc'!J67:AH67)), (SUMPRODUCT('Graph calc'!J68:AH68,'Graph calc'!J67:AH67)/SUM('Graph calc'!J67:AH67)))","v":204.19607834829651}]
[null,null,"Project NPV",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Model!F199","v":3317956593.1064425}]
[]
[null,null,"Funding ",null,null,null,null,null,"Operational"]
[null,null,{"$f":"CONCATENATE(\"Sources\", \" \",Inputs!E8)","v":"Sources NGN"},null,null,null,"%",null,"Levelized cost of electricity ",{"$f":"CONCATENATE(Inputs!$E$8,(\"KWh\"))","v":"NGNKWh"},{"$f":"IF(Inputs!E8=\"USD\",('Graph calc'!F86),('Graph calc'!F80))","v":4.5074427578282661}]
[null,null,"Grant",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Model!I230","v":19250000},null,{"$f":"E41/$E$44","v":0.42399073026313239},null,"Levelized revenue","$/kWh",{"$f":"'Graph calc'!F89","v":0.18807907063888959}]
[null,null,"Senior Debt",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Model!I233","v":19250000},null,{"$f":"E42/$E$44","v":0.42399073026313239},null,"Average operating proft margin","%",{"$f":"Model!H183","v":0.93584382551291678}]
[null,null,"Equity",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Model!I236","v":6901935.9999999991},null,{"$f":"E43/$E$44","v":0.1520185394737352}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Model!I239","v":45401936},null,{"$f":"E44/$E$44","v":1}]
[null,null,null,null,{"$f":"IF(E44=SUM(E41:E43),0,1)","v":0}]
[null,null,null,null,null,null,null,null,"Checks"]
[null,null,null,null,null,null,null,null,"Model balances",null,{"$f":"Model!I178","v":0}]
[null,null,null,null,null,null,null,null,"One construction trigger/category",null,{"$f":"SUM(Inputs!G97:G100)","v":0}]
[null,null,null,null,null,null,null,null,"Construction trigger within max years",null,{"$f":"SUM(Inputs!J102:M102)","v":0}]
[null,null,null,null,null,null,null,null,"Construction occurs when site is active",null,{"$f":"SUM(Inputs!N97:N100)","v":0}]
[null,null,null,null,null,null,null,null,"Consumption by tariff sums to 100%",null,{"$f":"Inputs!E189+SUM(Inputs!I189:K189)","v":0}]
[null,null,null,null,null,null,null,null,"Positive equity distributions",null,{"$f":"Model!I147","v":0}]
[null,null,null,null,null,null,null,null,"Sources = uses",null,{"$f":"Model!I240","v":0}]
[null,null,null,null,null,null,null,null,"Funding required >= zero",null,{"$f":"Inputs!G290","v":0}]
[null,null,null,null,null,null,null,null,"Senior debt drawn = senior debt limit",null,{"$f":"Model!I234","v":0}]
[null,null,null,null,null,null,null,null,"Debt tenor>construction period",null,{"$f":"IF(K15>Inputs!E97,0,1)","v":0}]
[null,null,null,null,null,null,null,null,"Debt fully repaid within tenor",null,{"$f":"Model!I494","v":0}]

{"sheet":"Inputs","index":3,"n_rows":316,"n_cols":33,"rows_kept":316,"cut":false,"hidden":false,"merged":[]}
["Inputs"]
[{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[null,null,null,null," "]
["x",null,"Timing"]
[null,null,"Start"]
[null,null,"Model Start Date","Date","2020-11-01"]
[null,null,"Model Start Year","Date",{"$f":"YEAR(E6)","v":2020}]
[null,null,"Model Currency","USD/NGN","NGN"]
[]
[]
["x",null,"Site profiles"]
[]
[null,null,"Site names & descriptions","Operational"]
[null,null,{"$f":"Names!E13","v":"Site 1"},1]
[null,null,{"$f":"Names!E14","v":"Site 2"},0]
[null,null,{"$f":"Names!E15","v":"Site 3"},0]
[null,null,{"$f":"Names!E16","v":"Site 4"},0]
[]
[]
["x",null,"Portfolio Inputs"]
[]
[null,null,"Portfolio",null,null,null,"Total/site",null,"Households","Shops","Restaurants","Schools","Religious","Health centers","Public offices","Hotels","Banks & NGOs"]
[null,null,{"$f":"Names!E13","v":"Site 1"},"#",null,null,{"$f":"SUM(I23:Q23)","v":200},null,100,89,5,null,5,1,0,0,0]
[null,null,{"$f":"Names!E14","v":"Site 2"},"#",null,null,{"$f":"SUM(I24:Q24)","v":0}]
[null,null,{"$f":"Names!E15","v":"Site 3"},"#",null,null,0]
[null,null,{"$f":"Names!E16","v":"Site 4"},"#",null,null,0]
[null,null,"Total",null,null,null,{"$f":"SUM(G23:G26)","v":200},null,{"$f":"SUM(I23:I26)","v":100},89,5,0,5,1,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,124000,85569,192750,0,80675,1500000,927000," Original NGN input"]
[null,null,"Production Capex Investment Assumptions",null,null,null,"Technology:",null,"Solar PV","Battery","Inverters","Diesel Genset","Solar Equip","Installation ","Supply costs"]
[null,null,"Cost Assumptions",null,null,null,"Unit:",null,{"$f":"IF($E$8=\"NGN\",\"NGN/kWp\",\"USD/kWp\")","v":"NGN/kWp"},{"$f":"IF($E$8=\"NGN\",\"NGN/kWh\",\"USD/kWh\")","v":"NGN/kWh"},{"$f":"IF($E$8=\"NGN\",\"NGN/kVA\",\"USD/kVA\")","v":"NGN/kVA"},{"$f":"IF($E$8=\"NGN\",\"NGN/kVA\",\"USD/kVA\")","v":"NGN/kVA"},{"$f":"IF($E$8=\"NGN\",\"NGN/pack\",\"USD/pack\")","v":"NGN/pack"},{"$f":"E8","v":"NGN"},{"$f":"E8","v":"NGN"}]
[null,null,{"$f":"$C$23","v":"Site 1"},null,null,null,null,null,{"$f":"IF($E$8=\"NGN\",I30,(I30/$I$314))","v":124000},{"$f":"IF($E$8=\"NGN\",J30,(J30/$I$314))","v":85569},192750,0,80675,1500000,927000]
[null,null,{"$f":"$C$24","v":"Site 2"}]
[null,null,{"$f":"$C$25","v":"Site 3"}]
[null,null,{"$f":"$C$26","v":"Site 4"}]
[]
[null,null,null,null,null,null,"Technology:",null,"Solar PV","Battery","Inverters","Diesel Genset","Solar Equip"]
[null,null,"Sizing Assumptions",null,null,null,"Unit:",null,"kWp","kWh","kVA","kVA","Pack"]
[null,null,{"$f":"$C$23","v":"Site 1"},"#",null,null,null,null,40,144,40,0,40]
[null,null,{"$f":"$C$24","v":"Site 2"},"#"]
[null,null,{"$f":"$C$25","v":"Site 3"},"#"]
[null,null,{"$f":"$C$26","v":"Site 4"},"#"]
[null,null,"Total"]
[null,null,null,null,null,null,null,null,3535000,null,1857450,750000,555550,0,2750000,"Original NGN input"]
[null,null,"Distribution Capex Investment Assumptions",null,null,null,"Technology:",null,"LV grid","MV grid","Power house","Fencing","Foundations","Supply costs","Mounting poles"]
[null,null,"Cost Assumptions",null,null,null,"Unit:",null,{"$f":"IF($E$8=\"NGN\",\"NGN/km\",\"USD/km\")","v":"NGN/km"},{"$f":"IF($E$8=\"NGN\",\"NGN/km\",\"USD/km\")","v":"NGN/km"},{"$f":"$E$8","v":"NGN"},{"$f":"$E$8","v":"NGN"},"NGN","NGN","NGN"]
[null,null,{"$f":"$C$23","v":"Site 1"},null,null,null,null,null,{"$f":"IF($E$8=\"NGN\",I45,(I45/$I$314))","v":3535000},{"$f":"IF($E$8=\"NGN\",J45,(J45/$I$314))","v":0},1857450,750000,555550,0,2750000]
[null,null,{"$f":"$C$24","v":"Site 2"}]
[null,null,{"$f":"$C$25","v":"Site 3"}]
[null,null,{"$f":"$C$26","v":"Site 4"}]
[]
[null,null,"Phase 1 customer connection cost",{"$f":"IF($E$8=\"NGN\",\"NGN/connection\",\"USD/connection\")","v":"NGN/connection"},{"$f":"IF($E$8=\"NGN\",G53,(G53/$I$314))","v":31500},null,31500,null,"Original NGN input"]
[]
[null,null,null,null,null,null,"Technology:",null,"LV grid","MV grid"]
[null,null,"Sizing Assumptions",null,null,null,"Unit:",null,"km","km"]
[null,null,{"$f":"$C$23","v":"Site 1"},"#",null,null,null,null,1.8]
[null,null,{"$f":"$C$24","v":"Site 2"},"#"]
[null,null,{"$f":"$C$25","v":"Site 3"},"#"]
[null,null,{"$f":"$C$26","v":"Site 4"},"#"]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I57:I60)","v":1.8},{"$f":"SUM(J57:J60)","v":0}]
[]
["x",null,"Initial Capex"]
[]
[null,null,"Production Capex Investments",null,null,null,"Total",null,"Solar PV","Battery","Inverters","Diesel Genset","Solar Equip","Installation","Supply"]
[null,null,{"$f":"$C$23","v":"Site 1"},{"$f":"IF($E$8=\"NGN\",\"NGN/site\",\"USD/site\")","v":"NGN/site"},null,null,{"$f":"SUM(I66:O66)","v":30645936},null,{"$f":"I40*I33","v":4960000},{"$f":"J40*J33","v":12321936},7710000,0,3227000,{"$f":"N33","v":1500000},927000]
[null,null,{"$f":"$C$24","v":"Site 2"},{"$f":"IF($E$8=\"NGN\",\"NGN/site\",\"USD/site\")","v":"NGN/site"},null,null,{"$f":"SUM(I67:O67)","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$25","v":"Site 3"},{"$f":"IF($E$8=\"NGN\",\"NGN/site\",\"USD/site\")","v":"NGN/site"},null,null,0,null,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Site 4"},{"$f":"IF($E$8=\"NGN\",\"NGN/site\",\"USD/site\")","v":"NGN/site"},null,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Distribution Capex Investments",null,null,null,"Total",null,"LV grid","MV grid","Power house","Fencing","Foundations","Supply","Mounting"]
[null,null,{"$f":"$C$23","v":"Site 1"},{"$f":"IF($E$8=\"NGN\",\"NGN/site\",\"USD/site\")","v":"NGN/site"},null,null,{"$f":"SUM(I72:O72)","v":12276000},null,{"$f":"I57*I48","v":6363000},0,{"$f":"K48","v":1857450},750000,555550,0,2750000]
[null,null,{"$f":"$C$24","v":"Site 2"},"NGN/site",null,null,{"$f":"SUM(I73:O73)","v":0},null,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$25","v":"Site 3"},"NGN/site",null,null,0,null,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Site 4"},"NGN/site",null,null,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Note customer connection investments within the construction phase are included - see model tab"]
[]
[null,null,"Project Development costs"]
[null,null,"Dependent on number of sites",null,null,null,"NGN input yr 1"]
[null,null,"Feasibility study",{"$f":"$E$8","v":"NGN"},{"$f":"IF($E$8=\"NGN\",G81,(G81/$I$314))","v":150000},null,150000]
[null,null,"Environmental Impact Assessment",{"$f":"$E$8","v":"NGN"},{"$f":"IF($E$8=\"NGN\",G82,(G82/$I$314))","v":1000000},null,1000000]
[null,null,"Acquisition of land usage rights","NGN",{"$f":"IF($E$8=\"NGN\",G83,(G83/$I$314))","v":50000},null,50000]
[null,null,"Set up of village and customer relationship","NGN",{"$f":"IF($E$8=\"NGN\",G84,(G84/$I$314))","v":100000},null,100000]
[null,null,"Total","NGN",{"$f":"SUM(E81:E84)","v":1300000}]
[]
[null,null,"Not dependent on  number of sites"]
[null,null,"Generation / distribution license acquisition ",{"$f":"$E$8","v":"NGN"},{"$f":"IF($E$8=\"NGN\",G88,(G88/$I$314))","v":0},null,0]
[null,null,"Acquisition of capital incl. due diligence","NGN",{"$f":"IF($E$8=\"NGN\",G89,(G89/$I$314))","v":0},null,0]
[null,null,"Company foundation and establishment","NGN",{"$f":"IF($E$8=\"NGN\",G90,(G90/$I$314))","v":0},null,0]
[null,null,"Total",{"$f":"$E$8","v":"NGN"},{"$f":"SUM(E88:E90)","v":0}]
[]
["x",null,"Construction"]
[]
[null,null,"Build Profile"]
[null,null,"Construction year",null,"Max years",null,"Check",null,{"$f":"Year","v":2020},{"$f":"I96+1","v":2021},{"$f":"J96+1","v":2022},2023,2024,"Check"]
[null,null,{"$f":"$C$23","v":"Site 1"},"1 or 0",1,null,{"$f":"IF(SUM(I97:M97)>1,1,0)","v":0},null,1,null,null,null,null,{"$f":"IF(AND(D14>0,SUM(I97:M97)<1),1,0)","v":0}]
[null,null,{"$f":"$C$24","v":"Site 2"},"1 or 0",null,null,{"$f":"IF(SUM(I98:M98)>1,1,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AND(D15>0,SUM(I98:M98)<1),1,0)","v":0}]
[null,null,{"$f":"$C$25","v":"Site 3"},"1 or 0",null,null,0,null,null,null,null,null,null,{"$f":"IF(AND(D16>0,SUM(I99:M99)<1),1,0)","v":0}]
[null,null,{"$f":"$C$26","v":"Site 4"},"1 or 0",null,null,0,null,null,null,null,null,null,{"$f":"IF(AND(D17>0,SUM(I100:M100)<1),1,0)","v":0}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I97:I100)","v":1},{"$f":"SUM(J97:J100)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Check",{"$f":"IF(AND(J101>0,J96-Year+1>$E$97),1,0)","v":0},{"$f":"IF(AND(K101>0,K96-Year+1>$E$97),1,0)","v":0},{"$f":"IF(AND(L101>0,L96-Year+1>$E$97),1,0)","v":0},{"$f":"IF(AND(M101>0,M96-Year+1>$E$97),1,0)","v":0}]
[]
[null,null,"Operations profile",null,{"$f":"$D$13","v":"Operational"},null,null,null,{"$f":"$I$307","v":2020},{"$f":"I104+1","v":2021},{"$f":"J104+1","v":2022},2023,2024]
[null,null,{"$f":"$C$23","v":"Site 1"},"#",{"$f":"$D$14","v":1},null,null,null,{"$f":"IF($E105=0,0,IF(I97=1,1,IF(H105>0,H105+1,0)))","v":1},{"$f":"IF($E105=0,0,IF(J97=1,1,IF(I105>0,I105+1,0)))","v":2},3,4,5]
[null,null,{"$f":"$C$24","v":"Site 2"},"#",{"$f":"$D$15","v":0},null,null,null,{"$f":"IF($E106=0,0,IF(I98=1,1,IF(H106>0,H106+1,0)))","v":0},0,0,0,0]
[null,null,{"$f":"$C$25","v":"Site 3"},"#",{"$f":"$D$16","v":0},null,null,null,{"$f":"IF($E107=0,0,IF(I99=1,1,IF(H107>0,H107+1,0)))","v":0},0,0,0,0]
[null,null,{"$f":"$C$26","v":"Site 4"},"#",{"$f":"$D$17","v":0},null,null,null,{"$f":"IF($E108=0,0,IF(I100=1,1,IF(H108>0,H108+1,0)))","v":0},0,0,0,0]
[]
["x",null,"Ongoing Capex"]
[]
[null,null,"Production Capex "]
[null,null,"Replacement capex sizing",null,null,null,null,null,"Solar PV","Battery","Inverters","Diesel Genset","Solar Equip"]
[null,null,{"$f":"$C$23","v":"Site 1"},"% initial capex",null,null,null,null,0.05,0.33333333333333331,1,1,1]
[null,null,{"$f":"$C$24","v":"Site 2"},"% initial capex"]
[null,null,{"$f":"$C$25","v":"Site 3"},"% initial capex"]
[null,null,{"$f":"$C$26","v":"Site 4"},"% initial capex"]
[]
[null,null,"Investments by site class",null,null,null,null,null,"Solar PV","Battery","Inverters","Diesel Genset","Solar Equip"]
[null,null,{"$f":"$C$23","v":"Site 1"},{"$f":"$E$8","v":"NGN"},null,null,null,null,{"$f":"I66*I114","v":248000},{"$f":"J66*J114","v":4107312},{"$f":"K66*K114","v":7710000},0,3227000]
[null,null,{"$f":"$C$24","v":"Site 2"},{"$f":"$E$8","v":"NGN"},null,null,null,null,{"$f":"I67*I115","v":0},0,0,0,0]
[null,null,{"$f":"$C$25","v":"Site 3"},"NGN",null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Site 4"},"NGN",null,null,null,null,0,0,0,0,0]
[]
[null,null,"Distribution Capex Investment Assumptions"]
[null,null,"Low Voltage distribution grid [LV grid]","% initial capex",0]
[null,null,"Medium Voltage distribution grid [MV grid]","% initial capex",0]
[null,null,"Power house","% initial capex",0.05]
[null,null,"Fencing ","% initial capex",0.01]
[null,null,"Foundations ","% initial capex",0.01]
[]
[null,null,"Investments by site class",null,null,null,null,null,"LV grid","MV grid","Power house","Fencing","Foundations"]
[null,null,{"$f":"$C$23","v":"Site 1"},{"$f":"$E$8","v":"NGN"},null,null,null,null,{"$f":"I72*E$126","v":0},{"$f":"J72*E$127","v":0},{"$f":"K72*E$128","v":92872.5},{"$f":"L72*E$129","v":7500},{"$f":"M72*E$130","v":5555.5}]
[null,null,{"$f":"$C$24","v":"Site 2"},{"$f":"$E$8","v":"NGN"},null,null,null,null,{"$f":"I73*E$126","v":0},{"$f":"J73*E$127","v":0},{"$f":"K73*E$128","v":0},{"$f":"L73*E$129","v":0},{"$f":"M73*E$130","v":0}]
[null,null,{"$f":"$C$25","v":"Site 3"},"NGN",null,null,null,null,{"$f":"I74*E$126","v":0},{"$f":"J74*E$127","v":0},{"$f":"K74*E$128","v":0},{"$f":"L74*E$129","v":0},{"$f":"M74*E$130","v":0}]
[null,null,{"$f":"$C$26","v":"Site 4"},"NGN",null,null,null,null,{"$f":"I75*E$126","v":0},{"$f":"J75*E$127","v":0},{"$f":"K75*E$128","v":0},{"$f":"L75*E$129","v":0},{"$f":"M75*E$130","v":0}]
[]
["x",null,"Fees, Tariffs and Charges"]
[]
[null,null,"Connection & Installation Fees",null,"Cost",null,"Initial NGN assumption"]
[null,null,"Connection fee ",{"$f":"IF($E$8=\"NGN\",\"NGN/connection\",\"USD/connection\")","v":"NGN/connection"},{"$f":"IF($E$8=\"NGN\",G141,(G141/$I$314))","v":5000},null,5000]
[null,null,"Upfront contribution indoor installation ",{"$f":"IF($E$8=\"NGN\",\"NGN/connection\",\"USD/connection\")","v":"NGN/connection"},{"$f":"IF($E$8=\"NGN\",G142,(G142/$I$314))","v":0}]
[null,null,"Reimbursement of indoor installation ","NGN/connection",{"$f":"IF($E$8=\"NGN\",G143,(G143/$I$314))","v":0}]
[]
[null,null,"Tariffs & Charges"]
[null,null,"Phase 1 tariffs and annual charges",null,"Cost","Initial NGN assumption","Growth Rate",null,1,{"$f":"I146+1","v":2},{"$f":"J146+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,"Day Tariff",{"$f":"IF($E$8=\"NGN\",\"NGN/kWh\",\"USD/kWh\")","v":"NGN/kWh"},{"$f":"IF($E$8=\"NGN\",F147,(F147/$I$314))","v":180},180,0.01,null,{"$f":"IF(I$152=1,H147*(1+$G147)^$E$152,E147)","v":180},{"$f":"IF(J$152=1,I147*(1+$G147)^$E$152,I147)","v":180},180,180,189.181809018,189.181809018,189.181809018,189.181809018,189.181809018,198.83198257401679,198.83198257401679,198.83198257401679,198.83198257401679,198.83198257401679,208.97441196659969,208.97441196659969,208.97441196659969,208.97441196659969,208.97441196659969,219.63420719063396,219.63420719063396,219.63420719063396,219.63420719063396,219.63420719063396,230.83775910310197]
[null,null,"Night Tariff",{"$f":"IF($E$8=\"NGN\",\"NGN/kWh\",\"USD/kWh\")","v":"NGN/kWh"},{"$f":"IF($E$8=\"NGN\",F148,(F148/$I$314))","v":180},180,0.01,null,{"$f":"IF(I$152=1,H148*(1+$G148)^$E$152,E148)","v":180},{"$f":"IF(J$152=1,I148*(1+$G148)^$E$152,I148)","v":180},180,180,189.181809018,189.181809018,189.181809018,189.181809018,189.181809018,198.83198257401679,198.83198257401679,198.83198257401679,198.83198257401679,198.83198257401679,208.97441196659969,208.97441196659969,208.97441196659969,208.97441196659969,208.97441196659969,219.63420719063396,219.63420719063396,219.63420719063396,219.63420719063396,219.63420719063396,230.83775910310197]
[null,null,"Fixed Charge",{"$f":"IF($E$8=\"NGN\",\"NGN/customer/year\",\"USD/customer/year\")","v":"NGN/customer/year"},{"$f":"IF($E$8=\"NGN\",F149,(F149/$I$314))","v":12000},{"$f":"1000*12","v":12000},0.01,null,{"$f":"IF(I$152=1,H149*(1+$G149)^$E$152,E149)","v":12000},{"$f":"IF(J$152=1,I149*(1+$G149)^$E$152,I149)","v":12000},12000,12000,12612.120601199998,12612.120601199998,12612.120601199998,12612.120601199998,12612.120601199998,13255.465504934451,13255.465504934451,13255.465504934451,13255.465504934451,13255.465504934451,13931.627464439978,13931.627464439978,13931.627464439978,13931.627464439978,13931.627464439978,14642.280479375597,14642.280479375597,14642.280479375597,14642.280479375597,14642.280479375597,15389.183940206796]
[null,null,"Metering Costs",{"$f":"IF($E$8=\"NGN\",\"NGN/customer/year\",\"USD/customer/year\")","v":"NGN/customer/year"},{"$f":"IF($E$8=\"NGN\",F150,(F150/$I$314))","v":2000},2000,0.02,null,{"$f":"IF(I$152=1,H150*(1+$G150)^$E$152,E150)","v":2000},{"$f":"IF(J$152=1,I150*(1+$G150)^$E$152,I150)","v":2000},2000,2000,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2691.7366766482596,2691.7366766482596,2691.7366766482596,2691.7366766482596,2691.7366766482596,2971.894791956709,2971.894791956709,2971.894791956709,2971.894791956709,2971.894791956709,3281.2119889294604]
[]
[null,null,"Tariff review period","Years",5,null,null,null,{"$f":"IF(MOD(I146,$E152)=0,1,0)","v":0},0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1]
[]
["x",null,"Number of customers"]
[]
[null,null,"Customers"]
[null,null,"Penetration Rate (by year of operations)",null,null,null,null,null,1,{"$f":"I157+1","v":2},{"$f":"J157+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"$C$23","v":"Site 1"},"% site 1 population",null,null,null,null,0.6,0.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"$C$24","v":"Site 2"},"% site 2 population"]
[null,null,{"$f":"$C$25","v":"Site 3"},"% site 3 population"]
[null,null,{"$f":"$C$26","v":"Site 4"},"% site 4 population"]
[]
[null,null,"Customer connections by site",null,null,null,"Population",null,1,{"$f":"I163+1","v":2},{"$f":"J163+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"$C$23","v":"Site 1"},"# connections",null,null,{"$f":"G23","v":200},null,{"$f":"I158*$G164","v":120},{"$f":"J158*$G164","v":160},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,{"$f":"$C$24","v":"Site 2"},"# connections",null,null,{"$f":"G24","v":0},null,{"$f":"I159*$G165","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]
[null,null,{"$f":"$C$25","v":"Site 3"},"# connections",null,null,{"$f":"G25","v":0},null,{"$f":"I160*$G166","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]
[null,null,{"$f":"$C$26","v":"Site 4"},"# connections",null,null,{"$f":"G26","v":0},null,{"$f":"I161*$G167","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]
[]
[null,null,"New customer connections by site",null,null,null,null,null,1,{"$f":"I169+1","v":2},{"$f":"J169+1","v":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,{"$f":"$C$23","v":"Site 1"},"# connections",null,null,null,null,{"$f":"I164-H164","v":120},{"$f":"J164-I164","v":40},40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$24","v":"Site 2"},"# connections",null,null,null,null,{"$f":"I165-H165","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]
[null,null,{"$f":"$C$25","v":"Site 3"},"# connections",null,null,null,null,{"$f":"I166-H166","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]
[null,null,{"$f":"$C$26","v":"Site 4"},"# connections",null,null,null,null,{"$f":"I167-H167","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]
[]
[]
["x",null,"Consumption"]
[]
[null,null,"Customers",null,"Initial",null,"Growth Rate",null,1,{"$f":"I178+1","v":2},{"$f":"J178+1","v":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,{"$f":"$C$23","v":"Site 1"},"kWh/month/customer",34,null,0.3,null,{"$f":"E179","v":34},{"$f":"I179*(1+$G179)","v":44.2},{"$f":"J179*(1+$G179)","v":57.460000000000008},74.698000000000008,97.107400000000013,126.23962000000002,164.11150600000002,213.34495780000003,277.34844514000002,360.55297868200006,468.71887228660012,609.33453397258018,792.13489416435425,1029.7753624136606,1338.7079711377587,1740.3203624790863,2262.4164712228121,2941.1414125896558,3823.4838363665526,4970.5289872765188,6461.687683459475,8400.1939884973181,10920.252185046515,14196.327840560469,18455.226192728609]
[null,null,{"$f":"$C$24","v":"Site 2"},"kWh/month/customer",null,null,null,null,{"$f":"E180","v":0},{"$f":"I180*(1+$G180)","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]
[null,null,{"$f":"$C$25","v":"Site 3"},"kWh/month/customer",null,null,null,null,0,{"$f":"I181*(1+$G181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Site 4"},"kWh/month/customer",null,null,null,null,0,{"$f":"I182*(1+$G182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Consumption by tariff ",null,"Phase 1"]
[]
[null,null,"Day Tariff","% consumption",0.55000000000000004]
[null,null,"Night Tariff","% consumption",0.45]
[null,null,null,"Check",{"$f":"IF(SUM(E187:E188)=1,0,1)","v":0}]
[]
["x",null,"Operations"]
[]
[null,null,"Technical performance"]
[null,null,"Technical uptime","%",0.95]
[null,null,"Collection rate","%",0.98]
[null,null,"Percentage of sales from prodution","%",{"$f":"E194*E195","v":0.93099999999999994}]
[]
[null,null,"Overhead costs"]
[null,null,"Annual costs",null,null,null,"Original NGN input"]
[null,null,"Salary Managing Director",{"$f":"IF($E$8=\"NGN\",\"NGN/year\",\"USD/year\")","v":"NGN/year"},{"$f":"IF($E$8=\"NGN\",G200,(G200/$I$314))","v":0},null,0]
[null,null,"Management and technical staff ",{"$f":"IF($E$8=\"NGN\",\"NGN/year\",\"USD/year\")","v":"NGN/year"},0,null,0]
[null,null,"Rural marketing","NGN/year",50000,null,50000]
[null,null,"Accounting","NGN/year",150000,null,150000]
[null,null,"Transportation and travel","NGN/year",200000,null,200000]
[null,null,"Office costs ","NGN/year",50000,null,50000]
[null,null,"Consultancy cost and fees","NGN/year",250000,null,250000]
[null,null,"Company insurance","NGN/year",180000,null,180000]
[null,null,"Miscellaneous","NGN/year",50000,null,50000]
[]
[null,null,"One time costs"]
[null,null,"Vehicle",{"$f":"E8","v":"NGN"},{"$f":"IF($E$8=\"NGN\",G211,(G211/$I$314))","v":1500000},null,1500000]
[]
[null,null,"Operational costs",null,null,null,null,null,120000,100000,240000,180000,50000,"Original NGN input"]
[null,null,"Site dependent (year 1 basis)",null,null,null,null,null,"S&M","Local ops","Guards","Insurance","Marketing"]
[null,null,{"$f":"$C$23","v":"Site 1"},{"$f":"IF($E$8=\"NGN\",\"NGN/year\",\"USD/year\")","v":"NGN/year"},null,null,null,null,{"$f":"IF($E$8=\"NGN\",I213,(I213/$I$314))","v":120000},{"$f":"IF($E$8=\"NGN\",J213,(J213/$I$314))","v":100000},240000,180000,50000]
[null,null,{"$f":"$C$24","v":"Site 2"},"NGN/year"]
[null,null,{"$f":"$C$25","v":"Site 3"},"NGN/year"]
[null,null,{"$f":"$C$26","v":"Site 4"},"NGN/year"]
[]
[null,null,"Site independent"]
[null,null,"Metering License","% monthly payment",2.0000000000000001E-4]
[null,null,"Vendors","% monthly payment",5.9999999999999995E-4]
[null,null,"Mobile payment fee","% monthly payment",2.0000000000000001E-4]
[]
[null,null,"Diesel consumption",null,null,null,null,null,1,{"$f":"I225+1","v":2},{"$f":"J225+1","v":3},{"$f":"K225+1","v":4},{"$f":"L225+1","v":5},{"$f":"M225+1","v":6},{"$f":"N225+1","v":7},{"$f":"O225+1","v":8},{"$f":"P225+1","v":9},{"$f":"Q225+1","v":10},{"$f":"R225+1","v":11},{"$f":"S225+1","v":12},{"$f":"T225+1","v":13},{"$f":"U225+1","v":14},{"$f":"V225+1","v":15},{"$f":"W225+1","v":16},{"$f":"X225+1","v":17},{"$f":"Y225+1","v":18},{"$f":"Z225+1","v":19},{"$f":"AA225+1","v":20},{"$f":"AB225+1","v":21},{"$f":"AC225+1","v":22},{"$f":"AD225+1","v":23},{"$f":"AE225+1","v":24},{"$f":"AF225+1","v":25}]
[null,null,{"$f":"$C$23","v":"Site 1"},"L/year",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$24","v":"Site 2"},"L/year"]
[null,null,{"$f":"$C$25","v":"Site 3"},"L/year"]
[null,null,{"$f":"$C$26","v":"Site 4"},"L/year"]
[]
[]
["x",null,"Tax and Depreciation"]
[]
[null,null,"Tax",null,null,null,"Notes"]
[null,null,"Income tax","%",0.3,null,"% of EBT"]
[]
[null,null,"Capex grant "]
[null,null,"Grant financing (% initial capex)","%",{"$f":"Dashboard!K14","v":0.42399073026313239}]
[null,null,"Initial capex amount to depreciate","%",{"$f":"1-E238","v":0.57600926973686761}]
[]
[null,null,null,null,null,null,null,null,"Assumptions are not validated - seek local tax advice"]
[null,null,"Depreciation of generation assets",null,"Accounting Depreciation",null,null,null,"Tax Depreciation"]
[null,null,"Initial capex depreciation",null,"Asset life",null,"SL Deprec",null,"Asset life","SL Deprec"]
[null,null,"Solar PV (incl. mounting system)","years",25,null,{"$f":"1/E244","v":0.04},null,10,{"$f":"1/I244","v":0.1}]
[null,null,"Battery (incl. rack)","years",8,null,{"$f":"1/E245","v":0.125},null,10,{"$f":"1/I245","v":0.1}]
[null,null,"Inverters (battery and PV) or charge controller","years",15,null,6.6666666666666666E-2,null,10,0.1]
[null,null,"Diesel genset incl tank ","years",25,null,0.04,null,10,0.1]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit","years",15,null,6.6666666666666666E-2,null,10,0.1]
[null,null,"Installation costs","years",25,null,0.04,null,10,0.1]
[null,null,"Supply costs","years",25,null,0.04,null,10,0.1]
[]
[null,null,"Ongoing capex flag",null,"Reinvest?",null,"Reinvest year"]
[null,null,"Solar PV (incl. mounting system)","Yes [1] or No [0]",1,null,{"$f":"IF(E253=1,E244,\"\")","v":25}]
[null,null,"Battery (incl. rack)","Yes [1] or No [0]",1,null,{"$f":"IF(E254=1,E245,\"\")","v":8}]
[null,null,"Inverters (battery and PV) or charge controller","Yes [1] or No [0]",1,null,{"$f":"IF(E255=1,E246,\"\")","v":15}]
[null,null,"Diesel genset incl tank ","Yes [1] or No [0]",0,null,{"$f":"IF(E256=1,E247,\"\")","v":""}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit","Yes [1] or No [0]",1,null,{"$f":"IF(E257=1,E248,\"\")","v":15}]
[null,null,null,null,null,null,null,null,"Assumptions are not validated - seek local tax advice"]
[null,null,"Depreciation of distribution assets",null,"Accounting Depreciation",null,null,null,"Tax Depreciation"]
[null,null,"Initial capex depreciation",null,"Asset life",null,"SL Deprec",null,"Asset life","SL Deprec"]
[null,null,"Low Voltage distribution grid [LV grid]","years",20,null,{"$f":"1/E261","v":0.05},null,10,{"$f":"1/I261","v":0.1}]
[null,null,"Medium Voltage distribution grid [MV gird]","years",20,null,{"$f":"1/E262","v":0.05},null,10,{"$f":"1/I262","v":0.1}]
[null,null,"Power house","years",15,null,6.6666666666666666E-2,null,10,0.1]
[null,null,"Fencing ","years",15,null,6.6666666666666666E-2,null,10,0.1]
[null,null,"Foundations ","years",25,null,0.04,null,10,0.1]
[null,null,"Supply costs ","years",25,null,0.04,null,10,0.1]
[null,null,"Mounting poles incl. installation ","years",25,null,0.04,null,10,0.1]
[null,null,"Phase 1 customer connection cost","years",15,null,6.6666666666666666E-2,null,10,0.1]
[null,null,"Phase 3 customer connection cost","years",15,null,6.6666666666666666E-2,null,10,0.1]
[]
[null,null,"Ongoing capex flag (ex connections)",null,"Reinvest?",null,"Reinvest year"]
[null,null,"Low Voltage distribution grid [LV grid]","Yes [1] or No [0]",1,null,{"$f":"IF(E272=1,E261,\"\")","v":20}]
[null,null,"Medium Voltage distribution grid [MV gird]","Yes [1] or No [0]","No",null,{"$f":"IF(E273=1,E262,\"\")","v":""}]
[null,null,"Power house","Yes [1] or No [0]",1,null,15]
[null,null,"Fencing ","Yes [1] or No [0]",1,null,15]
[null,null,"Foundations ","Yes [1] or No [0]",1,null,25]
[]
["x",null,"Funding"]
[]
[null,null,"Grants financing"]
[null,null,"Grants for assets","% initial capex",{"$f":"Dashboard!K14","v":0.42399073026313239}]
[]
[null,null,"Senior Debt"]
[null,null,"Debt assumptions"]
[null,null,"Interest rate","%",0.06,null,null,null,"From","To"]
[null,null,"Tenor","years",6,null,null,null,{"$f":"E6","v":"2020-11-01"},{"$f":"EOMONTH(I286,E286*12-1)","v":"2026-10-31"}]
[null,null,"Grace period","years",{"$f":"Dashboard!K16","v":1},null,null,null,{"$f":"I286","v":"2020-11-01"},{"$f":"EOMONTH(I287,E287*12-1)","v":"2021-10-31"}]
[]
[null,null,"Funding Requirement",null,null,null,"Check"]
[null,null,"Funding required",{"$f":"$E$8","v":"NGN"},{"$f":"-(Model!I227+Model!I230)","v":26151936},null,{"$f":"IF(Funding_calculated>=0,0,1)","v":0},null,null,26151936,{"$f":"J290/388","v":67401.896907216491}]
[]
[null,null,"Debt Sizing Parameters"]
[null,null,"Gearing",null,"Debt",null,"Equity"]
[null,null,"Gearing Ratio","%",{"$f":"Dashboard!$K$17","v":0.73608317181565452},null,{"$f":"1-E294","v":0.26391682818434548},null,null,19250000,{"$f":"J294/388","v":49613.402061855668}]
[null,null,"Sizing",{"$f":"$E$8","v":"NGN"},{"$f":"E294*Funding_calculated","v":19250000},null,{"$f":"G294*Funding_calculated","v":6901935.9999999991}]
[null,null,"Sizing","NGN",19250000,null,6901935.9999999991]
[]
[null,null,"Drawdown",null,null,null,"Drawdown"]
[null,null,"Drawdown",null,"Pari Passu",null,{"$f":"E294","v":0.73608317181565452}]
[]
[null,null,"Return assumptions"]
[null,null,"Cost of equity","%",0.25]
[null,null,"WACC target","%",{"$f":"E294*E285+G294*E302","v":0.11014419735502565}]
[]
["x",null,"Macro-Economics"]
[]
[null,null,"Inflation",null,null,null,null,null,{"$f":"YEAR($E$6)","v":2020},{"$f":"I307+1","v":2021},{"$f":"J307+1","v":2022},{"$f":"K307+1","v":2023},{"$f":"L307+1","v":2024},{"$f":"M307+1","v":2025},{"$f":"N307+1","v":2026},{"$f":"O307+1","v":2027},{"$f":"P307+1","v":2028},{"$f":"Q307+1","v":2029},{"$f":"R307+1","v":2030},{"$f":"S307+1","v":2031},{"$f":"T307+1","v":2032},{"$f":"U307+1","v":2033},{"$f":"V307+1","v":2034},{"$f":"W307+1","v":2035},{"$f":"X307+1","v":2036},{"$f":"Y307+1","v":2037},{"$f":"Z307+1","v":2038},{"$f":"AA307+1","v":2039},{"$f":"AB307+1","v":2040},{"$f":"AC307+1","v":2041},{"$f":"AD307+1","v":2042},{"$f":"AE307+1","v":2043},{"$f":"AF307+1","v":2044}]
[null,null,"General cost inflation (national rate)","%/year",0.13,null,"Starting",null,1,{"$f":"I308*(1+$E$308)","v":1.1299999999999999},1.2768999999999997,1.4428969999999994,1.6304736099999992,1.8424351792999989,2.0819517526089983,2.352605480448168,2.6584441929064297,3.0040419379842653,3.3945673899222193,3.8358611506121076,4.3345231001916815,4.8980111032166,5.5347525466347571,6.2542703776972752,7.0673255267979203,7.986077845281649,9.0242679651682618,10.197422800640135,11.523087764723352,13.021089174137385,14.713830766775244,16.626628766456022,18.788090506095305]
[null,null,"Diesel fuel cost inflation","%/year",0.13,null,360,null,{"$f":"G309","v":360},{"$f":"I309*(1+$E$309)","v":406.79999999999995},459.68399999999991,519.44291999999984,586.97049959999981,663.27666454799976,749.50263093923968,846.93797296134073,957.03990944631494,1081.4550976743358,1222.0442603719994,1380.9100142203592,1560.4283160690059,1763.2839971579765,1992.5109167885132,2251.5373359710197,2544.2371896472519,2874.9880243013945,3248.7364674605756,3671.0722082304501,4148.311595300408,4687.5921026894603,5296.9790760390897,5985.5863559241707,6763.7125821943118]
[null,null,"Last update",null,null,null,"2020-04-14"]
[]
[]
[null,null,"FX rates",null,null,null,"Starting",null,{"$f":"I307","v":2020},{"$f":"I313+1","v":2021},{"$f":"J313+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Depreciation (NGN/USD)","%/year",0.05,null,388,null,{"$f":"G314","v":388},{"$f":"I314*(1+$E$314)","v":407.40000000000003},427.77000000000004,449.15850000000006,471.61642500000011,495.19724625000015,519.95710856250014,545.95496399062517,573.25271219015644,601.91534779966435,632.01111518964763,663.61167094913003,696.79225449658657,731.63186722141597,768.21346058248685,806.62413361161123,846.95534029219186,889.30310730680151,933.76826267214165,980.45667580574877,1029.4795095960362,1080.953485075838,1135.0011593296299,1191.7512172961115,1251.3387781609172]
[null,null,"Depreciation (NGN/EUR)","%/year",0.05,null,424,null,{"$f":"G315","v":424},{"$f":"I315*(1+$E$315)","v":445.20000000000005},{"$f":"J315*(1+$E$315)","v":467.46000000000009},490.83300000000014,515.3746500000002,541.14338250000026,568.20055162500034,596.61057920625035,626.44110816656291,657.76316357489111,690.65132175363567,725.18388784131753,761.44308223338339,799.51523634505259,839.49099816230523,881.46554807042048,925.53882547394153,971.81576674763869,1020.4065550850206,1071.4268828392717,1124.9982269812353,1181.2481383302973,1240.3105452468121,1302.3260725091527,1367.4423761346104]
[null,null,"Last update",null,null,null,"2020-04-14"]

{"sheet":"Model","index":4,"n_rows":565,"n_cols":34,"rows_kept":565,"cut":false,"hidden":false,"merged":[]}
["Model"]
[{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[null,null,null,null,null,null,null,null,null,{"$f":"YEAR(J4)","v":2020},{"$f":"J3+1","v":2021},{"$f":"K3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Inputs!E6","v":"2020-11-01"},{"$f":"J5+1","v":"2021-11-01"},"2022-11-01","2023-11-01","2024-11-01","2025-11-01","2026-11-01","2027-11-01","2028-11-01","2029-11-01","2030-11-01","2031-11-01","2032-11-01","2033-11-01","2034-11-01","2035-11-01","2036-11-01",{"$f":"Z5+1","v":"2037-11-01"},{"$f":"AA5+1","v":"2038-11-01"},"2039-11-01","2040-11-01","2041-11-01","2042-11-01","2043-11-01","2044-11-01"]
[null,null,"Period End","Date",null,null,null,null,{"$f":"J4","v":"2020-11-01"},{"$f":"EOMONTH(J4,11)","v":"2021-10-31"},{"$f":"EOMONTH(K4,11)","v":"2022-10-31"},"2023-10-31","2024-10-31","2025-10-31","2026-10-31","2027-10-31","2028-10-31","2029-10-31","2030-10-31","2031-10-31","2032-10-31","2033-10-31","2034-10-31","2035-10-31","2036-10-31","2037-10-31","2038-10-31","2039-10-31","2040-10-31","2041-10-31","2042-10-31","2043-10-31","2044-10-31","2045-10-31"]
[null,null,"General cost inflation (national rate)",null,null,null,null,null,null,{"$f":"Inputs!I308","v":1},{"$f":"Inputs!J308","v":1.1299999999999999},{"$f":"Inputs!K308","v":1.2768999999999997},{"$f":"Inputs!L308","v":1.4428969999999994},{"$f":"Inputs!M308","v":1.6304736099999992},{"$f":"Inputs!N308","v":1.8424351792999989},{"$f":"Inputs!O308","v":2.0819517526089983},{"$f":"Inputs!P308","v":2.352605480448168},{"$f":"Inputs!Q308","v":2.6584441929064297},{"$f":"Inputs!R308","v":3.0040419379842653},{"$f":"Inputs!S308","v":3.3945673899222193},{"$f":"Inputs!T308","v":3.8358611506121076},{"$f":"Inputs!U308","v":4.3345231001916815},{"$f":"Inputs!V308","v":4.8980111032166},{"$f":"Inputs!W308","v":5.5347525466347571},{"$f":"Inputs!X308","v":6.2542703776972752},{"$f":"Inputs!Y308","v":7.0673255267979203},{"$f":"Inputs!Z308","v":7.986077845281649},{"$f":"Inputs!AA308","v":9.0242679651682618},{"$f":"Inputs!AB308","v":10.197422800640135},{"$f":"Inputs!AC308","v":11.523087764723352},{"$f":"Inputs!AD308","v":13.021089174137385},{"$f":"Inputs!AE308","v":14.713830766775244},{"$f":"Inputs!AF308","v":16.626628766456022},{"$f":"Inputs!AG308","v":18.788090506095305}]
[]
[null,null,"Construction flag & operations year"]
[null,null,"Construction period","Flag",{"$f":"Inputs!E97","v":1},{"$f":"Inputs!$D$13","v":"Operational"},null,null,null,{"$f":"IF(J3>$J$3-1+$E$9,0,1)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},"#",null,1,null,null,null,{"$f":"Inputs!I105","v":1},{"$f":"Inputs!J105","v":2},{"$f":"Inputs!K105","v":3},{"$f":"Inputs!L105","v":4},{"$f":"Inputs!M105","v":5},{"$f":"IF(N10>0,N10+1,0)","v":6},{"$f":"IF(O10>0,O10+1,0)","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},"#",null,0,null,null,null,{"$f":"Inputs!I106","v":0},{"$f":"Inputs!J106","v":0},{"$f":"Inputs!K106","v":0},{"$f":"Inputs!L106","v":0},{"$f":"Inputs!M106","v":0},{"$f":"IF(N11>0,N11+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},"#",null,{"$f":"Inputs!D16","v":0},null,null,null,{"$f":"Inputs!I107","v":0},{"$f":"Inputs!J107","v":0},{"$f":"Inputs!K107","v":0},{"$f":"Inputs!L107","v":0},{"$f":"Inputs!M107","v":0},{"$f":"IF(N12>0,N12+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},"#",null,{"$f":"Inputs!D17","v":0},null,null,null,{"$f":"Inputs!I108","v":0},{"$f":"Inputs!J108","v":0},{"$f":"Inputs!K108","v":0},{"$f":"Inputs!L108","v":0},{"$f":"Inputs!M108","v":0},{"$f":"IF(N13>0,N13+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x",null,"Income Statement"]
[]
[null,null,"Revenue"]
[null,null,"Phase 1 Tariff",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J262","v":8204716.7999999998},14221509.120000001,23109952.320000008,30042938.016000003,41048058.726151563,53362476.343997031,69371219.247196138,90182585.021355003,117237360.5277615,160182937.41043666,208237818.63356769,270709164.223638,351921913.49072933,457498487.53794825,625086160.800313,812612009.04040694,1056395611.7525291,1373314295.2782879,1785308583.8617744,2439290443.4190803,3171077576.4448047,4122400849.3782458,5359121104.191721,6966857435.4492378,9518908336.9523773]
[null,null,"Phase 1 Connection & Installation Fees",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J286","v":600000},{"$f":"K286","v":225999.99999999997},{"$f":"L286","v":255379.99999999994},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 Charges",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J303","v":1680000},{"$f":"K303","v":2240000},2800000,2800000,2964056.4415199994,2964056.4415199994,2964056.4415199994,2964056.4415199994,2964056.4415199994,3138690.8689847928,3138690.8689847928,3138690.8689847928,3138690.8689847928,3138690.8689847928,3324672.8282176475,3324672.8282176475,3324672.8282176475,3324672.8282176475,3324672.8282176475,3522835.0542664612,3522835.0542664612,3522835.0542664612,3522835.0542664612,3522835.0542664612,3734079.1858272515]
[null,null,"Total revenue",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J18:J20)","v":10484716.800000001},16687509.120000001,26165332.320000008,32842938.016000003,44012115.167671561,56326532.785517029,72335275.688716143,93146641.462875009,120201416.96928151,163321628.27942145,211376509.50255248,273847855.09262282,355060604.35971415,460637178.40693307,628410833.62853062,815936681.86862457,1059720284.5807468,1376638968.1065056,1788633256.6899922,2442813278.4733467,3174600411.4990711,4125923684.4325123,5362643939.2459879,6970380270.5035048,9522642416.1382046]
[]
[null,null,"Operating costs"]
[null,null,"Site Operational Costs (total)"]
[null,null,"Diesel Fuel",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J37+J45+J53+J61","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]
[null,null,"Service & Maintenance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J38+J46+J54+J62","v":120000},135600,153227.99999999997,173147.63999999993,195656.83319999991,221092.22151599987,249834.21031307979,282312.65765378013,319013.30314877158,360485.03255811182,407348.08679066633,460303.33807345293,520142.7720230018,587761.33238599205,664170.30559617083,750512.44532367308,848079.06321575039,958329.34143379785,1082912.1558201914,1223690.7360768162,1382770.5317668023,1562530.7008964862,1765659.6920130292,1995195.4519747228,2254570.8607314364]
[null,null,"Local operational management",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J39+J47+J55+J63","v":100000},112999.99999999999,127689.99999999997,144289.69999999995,163047.36099999992,184243.51792999989,208195.17526089982,235260.54804481679,265844.41929064295,300404.19379842654,339456.73899222194,383586.11506121076,433452.31001916813,489801.11032166,553475.25466347567,625427.03776972753,706732.55267979205,798607.78452816489,902426.79651682614,1019742.2800640136,1152308.7764723352,1302108.9174137386,1471383.0766775245,1662662.8766456023,1878809.0506095304]
[null,null,"Guards",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J40+J48+J56+J64","v":240000},271200,306455.99999999994,346295.27999999985,391313.66639999981,442184.44303199975,499668.42062615958,564625.31530756026,638026.60629754316,720970.06511622365,814696.17358133267,920606.67614690587,1040285.5440460036,1175522.6647719841,1328340.6111923417,1501024.8906473462,1696158.1264315008,1916658.6828675957,2165824.3116403827,2447381.4721536324,2765541.0635336046,3125061.4017929723,3531319.3840260585,3990390.9039494456,4509141.7214628728]
[null,null,"Insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J41+J49+J57+J65","v":180000},203399.99999999997,229841.99999999994,259721.4599999999,293485.24979999987,331638.33227399981,374751.3154696197,423468.98648067022,478519.95472315734,540727.54883716779,611022.13018599944,690455.0071101794,780214.15803450265,881641.99857898802,996255.4583942563,1125768.6679855096,1272118.5948236256,1437494.0121506967,1624368.2337302871,1835536.1041152242,2074155.7976502033,2343796.0513447295,2648489.538019544,2992793.1779620838,3381856.2910971548]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J42+J50+J58+J66","v":50000},56499.999999999993,63844.999999999985,72144.849999999977,81523.680499999959,92121.758964999943,104097.58763044991,117630.2740224084,132922.20964532148,150202.09689921327,169728.36949611097,191793.05753060538,216726.15500958406,244900.55516083,276737.62733173784,312713.51888486376,353366.27633989602,399303.89226408245,451213.39825841307,509871.14003200678,576154.38823616761,651054.45870686928,735691.53833876224,831331.43832280114,939404.52530476521]
[null,null,"Metering License",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$221","v":2.0000000000000001E-4},null,null,null,{"$f":"$F31*J$18","v":1640.94336},{"$f":"$F31*K$18","v":2844.3018240000001},4621.9904640000013,6008.5876032000006,8209.6117452303133,10672.495268799406,13874.243849439228,18036.517004271001,23447.4721055523,32036.587482087332,41647.563726713539,54141.8328447276,70384.38269814587,91499.697507589648,125017.2321600626,162522.4018080814,211279.12235050584,274662.85905565758,357061.71677235491,487858.08868381608,634215.515288961,824480.16987564915,1071824.2208383442,1393371.4870898477,1903781.6673904755]
[null,null,"Vendors",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$222","v":5.9999999999999995E-4},null,null,null,{"$f":"$F32*J$18","v":4922.8300799999997},8532.9054720000004,13865.971392000003,18025.762809600001,24628.835235690934,32017.485806398217,41622.731548317679,54109.551012812997,70342.416316656891,96109.762446261986,124942.69118014061,162425.49853418279,211153.14809443758,274499.09252276894,375051.69648018776,487567.20542424411,633837.36705151747,823988.57716697268,1071185.1503170645,1463574.266051448,1902646.5458668827,2473440.5096269473,3215472.6625150321,4180114.4612695421,5711345.0021714261]
[null,null,"Mobile payment fee",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$223","v":2.0000000000000001E-4},null,null,null,{"$f":"$F33*J$18","v":1640.94336},2844.3018240000001,4621.9904640000013,6008.5876032000006,8209.6117452303133,10672.495268799406,13874.243849439228,18036.517004271001,23447.4721055523,32036.587482087332,41647.563726713539,54141.8328447276,70384.38269814587,91499.697507589648,125017.2321600626,162522.4018080814,211279.12235050584,274662.85905565758,357061.71677235491,487858.08868381608,634215.515288961,824480.16987564915,1071824.2208383442,1393371.4870898477,1903781.6673904755]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J25:J33)","v":698204.71680000005},793921.50911999994,904170.95231999981,1025641.8680159996,1166074.8496261511,1324642.7500609963,1505917.9285474052,1713480.3665305907,1951563.853633198,2232971.8746195794,2550489.3176798988,2917453.3581459923,3342742.8526229891,3837126.1487574019,4444065.4179782951,5128058.5696515273,5932850.2252430934,6883708.0085226251,8012053.4798278753,9475512.1758607719,11122008.134103917,13106952.379533043,15511664.333266636,18439231.284303892,22482690.786158137]
[]
[null,null,{"$f":"Names!$E$13","v":"Site 1"},null,null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,"Active flag:",{"$f":"IF(J$10>0,1,0)","v":1},{"$f":"IF(K$10>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Diesel Fuel",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"$F$10","v":1},null,null,null,{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!J10+1)*Inputs!I$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!K10+1)*Inputs!J$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!L10+1)*Inputs!K$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!M10+1)*Inputs!L$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!N10+1)*Inputs!M$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!O10+1)*Inputs!N$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!P10+1)*Inputs!O$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!Q10+1)*Inputs!P$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!R10+1)*Inputs!Q$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!S10+1)*Inputs!R$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!T10+1)*Inputs!S$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!U10+1)*Inputs!T$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!V10+1)*Inputs!U$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!W10+1)*Inputs!V$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!X10+1)*Inputs!W$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!Y10+1)*Inputs!X$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!Z10+1)*Inputs!Y$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AA10+1)*Inputs!Z$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AB10+1)*Inputs!AA$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AC10+1)*Inputs!AB$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AD10+1)*Inputs!AC$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AE10+1)*Inputs!AD$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AF10+1)*Inputs!AE$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AG10+1)*Inputs!AF$309*$F37","v":0},{"$f":"INDEX(Inputs!$H$226:$AG$226,,Model!AH10+1)*Inputs!AG$309*$F37","v":0}]
[null,null,"Service & Maintenance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$36*Inputs!$I215*J$6*$F$37","v":120000},{"$f":"K$36*Inputs!$I215*K$6*$F$37","v":135600},{"$f":"L$36*Inputs!$I215*L$6*$F$37","v":153227.99999999997},{"$f":"M$36*Inputs!$I215*M$6*$F$37","v":173147.63999999993},{"$f":"N$36*Inputs!$I215*N$6*$F$37","v":195656.83319999991},{"$f":"O$36*Inputs!$I215*O$6*$F$37","v":221092.22151599987},{"$f":"P$36*Inputs!$I215*P$6*$F$37","v":249834.21031307979},{"$f":"Q$36*Inputs!$I215*Q$6*$F$37","v":282312.65765378013},{"$f":"R$36*Inputs!$I215*R$6*$F$37","v":319013.30314877158},{"$f":"S$36*Inputs!$I215*S$6*$F$37","v":360485.03255811182},{"$f":"T$36*Inputs!$I215*T$6*$F$37","v":407348.08679066633},{"$f":"U$36*Inputs!$I215*U$6*$F$37","v":460303.33807345293},{"$f":"V$36*Inputs!$I215*V$6*$F$37","v":520142.7720230018},{"$f":"W$36*Inputs!$I215*W$6*$F$37","v":587761.33238599205},{"$f":"X$36*Inputs!$I215*X$6*$F$37","v":664170.30559617083},{"$f":"Y$36*Inputs!$I215*Y$6*$F$37","v":750512.44532367308},{"$f":"Z$36*Inputs!$I215*Z$6*$F$37","v":848079.06321575039},{"$f":"AA$36*Inputs!$I215*AA$6*$F$37","v":958329.34143379785},{"$f":"AB$36*Inputs!$I215*AB$6*$F$37","v":1082912.1558201914},{"$f":"AC$36*Inputs!$I215*AC$6*$F$37","v":1223690.7360768162},{"$f":"AD$36*Inputs!$I215*AD$6*$F$37","v":1382770.5317668023},{"$f":"AE$36*Inputs!$I215*AE$6*$F$37","v":1562530.7008964862},{"$f":"AF$36*Inputs!$I215*AF$6*$F$37","v":1765659.6920130292},{"$f":"AG$36*Inputs!$I215*AG$6*$F$37","v":1995195.4519747228},{"$f":"AH$36*Inputs!$I215*AH$6*$F$37","v":2254570.8607314364}]
[null,null,"Local operational management",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$36*Inputs!$J215*J$6*$F$37","v":100000},{"$f":"K$36*Inputs!$J215*K$6*$F$37","v":112999.99999999999},{"$f":"L$36*Inputs!$J215*L$6*$F$37","v":127689.99999999997},{"$f":"M$36*Inputs!$J215*M$6*$F$37","v":144289.69999999995},{"$f":"N$36*Inputs!$J215*N$6*$F$37","v":163047.36099999992},{"$f":"O$36*Inputs!$J215*O$6*$F$37","v":184243.51792999989},{"$f":"P$36*Inputs!$J215*P$6*$F$37","v":208195.17526089982},{"$f":"Q$36*Inputs!$J215*Q$6*$F$37","v":235260.54804481679},{"$f":"R$36*Inputs!$J215*R$6*$F$37","v":265844.41929064295},{"$f":"S$36*Inputs!$J215*S$6*$F$37","v":300404.19379842654},{"$f":"T$36*Inputs!$J215*T$6*$F$37","v":339456.73899222194},{"$f":"U$36*Inputs!$J215*U$6*$F$37","v":383586.11506121076},{"$f":"V$36*Inputs!$J215*V$6*$F$37","v":433452.31001916813},{"$f":"W$36*Inputs!$J215*W$6*$F$37","v":489801.11032166},{"$f":"X$36*Inputs!$J215*X$6*$F$37","v":553475.25466347567},{"$f":"Y$36*Inputs!$J215*Y$6*$F$37","v":625427.03776972753},{"$f":"Z$36*Inputs!$J215*Z$6*$F$37","v":706732.55267979205},{"$f":"AA$36*Inputs!$J215*AA$6*$F$37","v":798607.78452816489},{"$f":"AB$36*Inputs!$J215*AB$6*$F$37","v":902426.79651682614},{"$f":"AC$36*Inputs!$J215*AC$6*$F$37","v":1019742.2800640136},{"$f":"AD$36*Inputs!$J215*AD$6*$F$37","v":1152308.7764723352},{"$f":"AE$36*Inputs!$J215*AE$6*$F$37","v":1302108.9174137386},{"$f":"AF$36*Inputs!$J215*AF$6*$F$37","v":1471383.0766775245},{"$f":"AG$36*Inputs!$J215*AG$6*$F$37","v":1662662.8766456023},{"$f":"AH$36*Inputs!$J215*AH$6*$F$37","v":1878809.0506095304}]
[null,null,"Guards",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$36*Inputs!$K215*J$6*$F$37","v":240000},{"$f":"K$36*Inputs!$K215*K$6*$F$37","v":271200},{"$f":"L$36*Inputs!$K215*L$6*$F$37","v":306455.99999999994},{"$f":"M$36*Inputs!$K215*M$6*$F$37","v":346295.27999999985},{"$f":"N$36*Inputs!$K215*N$6*$F$37","v":391313.66639999981},{"$f":"O$36*Inputs!$K215*O$6*$F$37","v":442184.44303199975},{"$f":"P$36*Inputs!$K215*P$6*$F$37","v":499668.42062615958},{"$f":"Q$36*Inputs!$K215*Q$6*$F$37","v":564625.31530756026},{"$f":"R$36*Inputs!$K215*R$6*$F$37","v":638026.60629754316},{"$f":"S$36*Inputs!$K215*S$6*$F$37","v":720970.06511622365},{"$f":"T$36*Inputs!$K215*T$6*$F$37","v":814696.17358133267},{"$f":"U$36*Inputs!$K215*U$6*$F$37","v":920606.67614690587},{"$f":"V$36*Inputs!$K215*V$6*$F$37","v":1040285.5440460036},{"$f":"W$36*Inputs!$K215*W$6*$F$37","v":1175522.6647719841},{"$f":"X$36*Inputs!$K215*X$6*$F$37","v":1328340.6111923417},{"$f":"Y$36*Inputs!$K215*Y$6*$F$37","v":1501024.8906473462},{"$f":"Z$36*Inputs!$K215*Z$6*$F$37","v":1696158.1264315008},{"$f":"AA$36*Inputs!$K215*AA$6*$F$37","v":1916658.6828675957},{"$f":"AB$36*Inputs!$K215*AB$6*$F$37","v":2165824.3116403827},{"$f":"AC$36*Inputs!$K215*AC$6*$F$37","v":2447381.4721536324},{"$f":"AD$36*Inputs!$K215*AD$6*$F$37","v":2765541.0635336046},{"$f":"AE$36*Inputs!$K215*AE$6*$F$37","v":3125061.4017929723},{"$f":"AF$36*Inputs!$K215*AF$6*$F$37","v":3531319.3840260585},{"$f":"AG$36*Inputs!$K215*AG$6*$F$37","v":3990390.9039494456},{"$f":"AH$36*Inputs!$K215*AH$6*$F$37","v":4509141.7214628728}]
[null,null,"Insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$36*Inputs!$L215*Model!J$6*$F$37","v":180000},{"$f":"K$36*Inputs!$L215*Model!K$6*$F$37","v":203399.99999999997},{"$f":"L$36*Inputs!$L215*Model!L$6*$F$37","v":229841.99999999994},{"$f":"M$36*Inputs!$L215*Model!M$6*$F$37","v":259721.4599999999},{"$f":"N$36*Inputs!$L215*Model!N$6*$F$37","v":293485.24979999987},{"$f":"O$36*Inputs!$L215*Model!O$6*$F$37","v":331638.33227399981},{"$f":"P$36*Inputs!$L215*Model!P$6*$F$37","v":374751.3154696197},{"$f":"Q$36*Inputs!$L215*Model!Q$6*$F$37","v":423468.98648067022},{"$f":"R$36*Inputs!$L215*Model!R$6*$F$37","v":478519.95472315734},{"$f":"S$36*Inputs!$L215*Model!S$6*$F$37","v":540727.54883716779},{"$f":"T$36*Inputs!$L215*Model!T$6*$F$37","v":611022.13018599944},{"$f":"U$36*Inputs!$L215*Model!U$6*$F$37","v":690455.0071101794},{"$f":"V$36*Inputs!$L215*Model!V$6*$F$37","v":780214.15803450265},{"$f":"W$36*Inputs!$L215*Model!W$6*$F$37","v":881641.99857898802},{"$f":"X$36*Inputs!$L215*Model!X$6*$F$37","v":996255.4583942563},{"$f":"Y$36*Inputs!$L215*Model!Y$6*$F$37","v":1125768.6679855096},{"$f":"Z$36*Inputs!$L215*Model!Z$6*$F$37","v":1272118.5948236256},{"$f":"AA$36*Inputs!$L215*Model!AA$6*$F$37","v":1437494.0121506967},{"$f":"AB$36*Inputs!$L215*Model!AB$6*$F$37","v":1624368.2337302871},{"$f":"AC$36*Inputs!$L215*Model!AC$6*$F$37","v":1835536.1041152242},{"$f":"AD$36*Inputs!$L215*Model!AD$6*$F$37","v":2074155.7976502033},{"$f":"AE$36*Inputs!$L215*Model!AE$6*$F$37","v":2343796.0513447295},{"$f":"AF$36*Inputs!$L215*Model!AF$6*$F$37","v":2648489.538019544},{"$f":"AG$36*Inputs!$L215*Model!AG$6*$F$37","v":2992793.1779620838},{"$f":"AH$36*Inputs!$L215*Model!AH$6*$F$37","v":3381856.2910971548}]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$36*Inputs!$M215*Model!J$6*$F$37","v":50000},{"$f":"K$36*Inputs!$M215*Model!K$6*$F$37","v":56499.999999999993},{"$f":"L$36*Inputs!$M215*Model!L$6*$F$37","v":63844.999999999985},{"$f":"M$36*Inputs!$M215*Model!M$6*$F$37","v":72144.849999999977},{"$f":"N$36*Inputs!$M215*Model!N$6*$F$37","v":81523.680499999959},{"$f":"O$36*Inputs!$M215*Model!O$6*$F$37","v":92121.758964999943},{"$f":"P$36*Inputs!$M215*Model!P$6*$F$37","v":104097.58763044991},{"$f":"Q$36*Inputs!$M215*Model!Q$6*$F$37","v":117630.2740224084},{"$f":"R$36*Inputs!$M215*Model!R$6*$F$37","v":132922.20964532148},{"$f":"S$36*Inputs!$M215*Model!S$6*$F$37","v":150202.09689921327},{"$f":"T$36*Inputs!$M215*Model!T$6*$F$37","v":169728.36949611097},{"$f":"U$36*Inputs!$M215*Model!U$6*$F$37","v":191793.05753060538},{"$f":"V$36*Inputs!$M215*Model!V$6*$F$37","v":216726.15500958406},{"$f":"W$36*Inputs!$M215*Model!W$6*$F$37","v":244900.55516083},{"$f":"X$36*Inputs!$M215*Model!X$6*$F$37","v":276737.62733173784},{"$f":"Y$36*Inputs!$M215*Model!Y$6*$F$37","v":312713.51888486376},{"$f":"Z$36*Inputs!$M215*Model!Z$6*$F$37","v":353366.27633989602},{"$f":"AA$36*Inputs!$M215*Model!AA$6*$F$37","v":399303.89226408245},{"$f":"AB$36*Inputs!$M215*Model!AB$6*$F$37","v":451213.39825841307},{"$f":"AC$36*Inputs!$M215*Model!AC$6*$F$37","v":509871.14003200678},{"$f":"AD$36*Inputs!$M215*Model!AD$6*$F$37","v":576154.38823616761},{"$f":"AE$36*Inputs!$M215*Model!AE$6*$F$37","v":651054.45870686928},{"$f":"AF$36*Inputs!$M215*Model!AF$6*$F$37","v":735691.53833876224},{"$f":"AG$36*Inputs!$M215*Model!AG$6*$F$37","v":831331.43832280114},{"$f":"AH$36*Inputs!$M215*Model!AH$6*$F$37","v":939404.52530476521}]
[]
[null,null,{"$f":"Names!$E$14","v":"Site 2"},null,null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,"Active flag:",{"$f":"IF(J$11>0,1,0)","v":0},{"$f":"IF(K$11>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel Fuel",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"$F$11","v":0},null,null,null,{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!J11+1)*Inputs!I$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!K11+1)*Inputs!J$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!L11+1)*Inputs!K$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!M11+1)*Inputs!L$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!N11+1)*Inputs!M$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!O11+1)*Inputs!N$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!P11+1)*Inputs!O$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!Q11+1)*Inputs!P$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!R11+1)*Inputs!Q$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!S11+1)*Inputs!R$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!T11+1)*Inputs!S$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!U11+1)*Inputs!T$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!V11+1)*Inputs!U$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!W11+1)*Inputs!V$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!X11+1)*Inputs!W$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!Y11+1)*Inputs!X$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!Z11+1)*Inputs!Y$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AA11+1)*Inputs!Z$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AB11+1)*Inputs!AA$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AC11+1)*Inputs!AB$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AD11+1)*Inputs!AC$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AE11+1)*Inputs!AD$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AF11+1)*Inputs!AE$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AG11+1)*Inputs!AF$309*$F45","v":0},{"$f":"INDEX(Inputs!$H$227:$AG$227,,Model!AH11+1)*Inputs!AG$309*$F45","v":0}]
[null,null,"Service & Maintenance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$44*Inputs!$I216*J$6*$F$45","v":0},{"$f":"K$44*Inputs!$I216*K$6*$F$45","v":0},{"$f":"L$44*Inputs!$I216*L$6*$F$45","v":0},{"$f":"M$44*Inputs!$I216*M$6*$F$45","v":0},{"$f":"N$44*Inputs!$I216*N$6*$F$45","v":0},{"$f":"O$44*Inputs!$I216*O$6*$F$45","v":0},{"$f":"P$44*Inputs!$I216*P$6*$F$45","v":0},{"$f":"Q$44*Inputs!$I216*Q$6*$F$45","v":0},{"$f":"R$44*Inputs!$I216*R$6*$F$45","v":0},{"$f":"S$44*Inputs!$I216*S$6*$F$45","v":0},{"$f":"T$44*Inputs!$I216*T$6*$F$45","v":0},{"$f":"U$44*Inputs!$I216*U$6*$F$45","v":0},{"$f":"V$44*Inputs!$I216*V$6*$F$45","v":0},{"$f":"W$44*Inputs!$I216*W$6*$F$45","v":0},{"$f":"X$44*Inputs!$I216*X$6*$F$45","v":0},{"$f":"Y$44*Inputs!$I216*Y$6*$F$45","v":0},{"$f":"Z$44*Inputs!$I216*Z$6*$F$45","v":0},{"$f":"AA$44*Inputs!$I216*AA$6*$F$45","v":0},{"$f":"AB$44*Inputs!$I216*AB$6*$F$45","v":0},{"$f":"AC$44*Inputs!$I216*AC$6*$F$45","v":0},{"$f":"AD$44*Inputs!$I216*AD$6*$F$45","v":0},{"$f":"AE$44*Inputs!$I216*AE$6*$F$45","v":0},{"$f":"AF$44*Inputs!$I216*AF$6*$F$45","v":0},{"$f":"AG$44*Inputs!$I216*AG$6*$F$45","v":0},{"$f":"AH$44*Inputs!$I216*AH$6*$F$45","v":0}]
[null,null,"Local operational management",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$44*Inputs!$J216*J$6*$F$45","v":0},{"$f":"K$44*Inputs!$J216*K$6*$F$45","v":0},{"$f":"L$44*Inputs!$J216*L$6*$F$45","v":0},{"$f":"M$44*Inputs!$J216*M$6*$F$45","v":0},{"$f":"N$44*Inputs!$J216*N$6*$F$45","v":0},{"$f":"O$44*Inputs!$J216*O$6*$F$45","v":0},{"$f":"P$44*Inputs!$J216*P$6*$F$45","v":0},{"$f":"Q$44*Inputs!$J216*Q$6*$F$45","v":0},{"$f":"R$44*Inputs!$J216*R$6*$F$45","v":0},{"$f":"S$44*Inputs!$J216*S$6*$F$45","v":0},{"$f":"T$44*Inputs!$J216*T$6*$F$45","v":0},{"$f":"U$44*Inputs!$J216*U$6*$F$45","v":0},{"$f":"V$44*Inputs!$J216*V$6*$F$45","v":0},{"$f":"W$44*Inputs!$J216*W$6*$F$45","v":0},{"$f":"X$44*Inputs!$J216*X$6*$F$45","v":0},{"$f":"Y$44*Inputs!$J216*Y$6*$F$45","v":0},{"$f":"Z$44*Inputs!$J216*Z$6*$F$45","v":0},{"$f":"AA$44*Inputs!$J216*AA$6*$F$45","v":0},{"$f":"AB$44*Inputs!$J216*AB$6*$F$45","v":0},{"$f":"AC$44*Inputs!$J216*AC$6*$F$45","v":0},{"$f":"AD$44*Inputs!$J216*AD$6*$F$45","v":0},{"$f":"AE$44*Inputs!$J216*AE$6*$F$45","v":0},{"$f":"AF$44*Inputs!$J216*AF$6*$F$45","v":0},{"$f":"AG$44*Inputs!$J216*AG$6*$F$45","v":0},{"$f":"AH$44*Inputs!$J216*AH$6*$F$45","v":0}]
[null,null,"Guards",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$44*Inputs!$K216*J$6*$F$45","v":0},{"$f":"K$44*Inputs!$K216*K$6*$F$45","v":0},{"$f":"L$44*Inputs!$K216*L$6*$F$45","v":0},{"$f":"M$44*Inputs!$K216*M$6*$F$45","v":0},{"$f":"N$44*Inputs!$K216*N$6*$F$45","v":0},{"$f":"O$44*Inputs!$K216*O$6*$F$45","v":0},{"$f":"P$44*Inputs!$K216*P$6*$F$45","v":0},{"$f":"Q$44*Inputs!$K216*Q$6*$F$45","v":0},{"$f":"R$44*Inputs!$K216*R$6*$F$45","v":0},{"$f":"S$44*Inputs!$K216*S$6*$F$45","v":0},{"$f":"T$44*Inputs!$K216*T$6*$F$45","v":0},{"$f":"U$44*Inputs!$K216*U$6*$F$45","v":0},{"$f":"V$44*Inputs!$K216*V$6*$F$45","v":0},{"$f":"W$44*Inputs!$K216*W$6*$F$45","v":0},{"$f":"X$44*Inputs!$K216*X$6*$F$45","v":0},{"$f":"Y$44*Inputs!$K216*Y$6*$F$45","v":0},{"$f":"Z$44*Inputs!$K216*Z$6*$F$45","v":0},{"$f":"AA$44*Inputs!$K216*AA$6*$F$45","v":0},{"$f":"AB$44*Inputs!$K216*AB$6*$F$45","v":0},{"$f":"AC$44*Inputs!$K216*AC$6*$F$45","v":0},{"$f":"AD$44*Inputs!$K216*AD$6*$F$45","v":0},{"$f":"AE$44*Inputs!$K216*AE$6*$F$45","v":0},{"$f":"AF$44*Inputs!$K216*AF$6*$F$45","v":0},{"$f":"AG$44*Inputs!$K216*AG$6*$F$45","v":0},{"$f":"AH$44*Inputs!$K216*AH$6*$F$45","v":0}]
[null,null,"Insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$44*Inputs!$L216*Model!J$6*$F$45","v":0},{"$f":"K$44*Inputs!$L216*Model!K$6*$F$45","v":0},{"$f":"L$44*Inputs!$L216*Model!L$6*$F$45","v":0},{"$f":"M$44*Inputs!$L216*Model!M$6*$F$45","v":0},{"$f":"N$44*Inputs!$L216*Model!N$6*$F$45","v":0},{"$f":"O$44*Inputs!$L216*Model!O$6*$F$45","v":0},{"$f":"P$44*Inputs!$L216*Model!P$6*$F$45","v":0},{"$f":"Q$44*Inputs!$L216*Model!Q$6*$F$45","v":0},{"$f":"R$44*Inputs!$L216*Model!R$6*$F$45","v":0},{"$f":"S$44*Inputs!$L216*Model!S$6*$F$45","v":0},{"$f":"T$44*Inputs!$L216*Model!T$6*$F$45","v":0},{"$f":"U$44*Inputs!$L216*Model!U$6*$F$45","v":0},{"$f":"V$44*Inputs!$L216*Model!V$6*$F$45","v":0},{"$f":"W$44*Inputs!$L216*Model!W$6*$F$45","v":0},{"$f":"X$44*Inputs!$L216*Model!X$6*$F$45","v":0},{"$f":"Y$44*Inputs!$L216*Model!Y$6*$F$45","v":0},{"$f":"Z$44*Inputs!$L216*Model!Z$6*$F$45","v":0},{"$f":"AA$44*Inputs!$L216*Model!AA$6*$F$45","v":0},{"$f":"AB$44*Inputs!$L216*Model!AB$6*$F$45","v":0},{"$f":"AC$44*Inputs!$L216*Model!AC$6*$F$45","v":0},{"$f":"AD$44*Inputs!$L216*Model!AD$6*$F$45","v":0},{"$f":"AE$44*Inputs!$L216*Model!AE$6*$F$45","v":0},{"$f":"AF$44*Inputs!$L216*Model!AF$6*$F$45","v":0},{"$f":"AG$44*Inputs!$L216*Model!AG$6*$F$45","v":0},{"$f":"AH$44*Inputs!$L216*Model!AH$6*$F$45","v":0}]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$44*Inputs!$M216*Model!J$6*$F$45","v":0},{"$f":"K$44*Inputs!$M216*Model!K$6*$F$45","v":0},{"$f":"L$44*Inputs!$M216*Model!L$6*$F$45","v":0},{"$f":"M$44*Inputs!$M216*Model!M$6*$F$45","v":0},{"$f":"N$44*Inputs!$M216*Model!N$6*$F$45","v":0},{"$f":"O$44*Inputs!$M216*Model!O$6*$F$45","v":0},{"$f":"P$44*Inputs!$M216*Model!P$6*$F$45","v":0},{"$f":"Q$44*Inputs!$M216*Model!Q$6*$F$45","v":0},{"$f":"R$44*Inputs!$M216*Model!R$6*$F$45","v":0},{"$f":"S$44*Inputs!$M216*Model!S$6*$F$45","v":0},{"$f":"T$44*Inputs!$M216*Model!T$6*$F$45","v":0},{"$f":"U$44*Inputs!$M216*Model!U$6*$F$45","v":0},{"$f":"V$44*Inputs!$M216*Model!V$6*$F$45","v":0},{"$f":"W$44*Inputs!$M216*Model!W$6*$F$45","v":0},{"$f":"X$44*Inputs!$M216*Model!X$6*$F$45","v":0},{"$f":"Y$44*Inputs!$M216*Model!Y$6*$F$45","v":0},{"$f":"Z$44*Inputs!$M216*Model!Z$6*$F$45","v":0},{"$f":"AA$44*Inputs!$M216*Model!AA$6*$F$45","v":0},{"$f":"AB$44*Inputs!$M216*Model!AB$6*$F$45","v":0},{"$f":"AC$44*Inputs!$M216*Model!AC$6*$F$45","v":0},{"$f":"AD$44*Inputs!$M216*Model!AD$6*$F$45","v":0},{"$f":"AE$44*Inputs!$M216*Model!AE$6*$F$45","v":0},{"$f":"AF$44*Inputs!$M216*Model!AF$6*$F$45","v":0},{"$f":"AG$44*Inputs!$M216*Model!AG$6*$F$45","v":0},{"$f":"AH$44*Inputs!$M216*Model!AH$6*$F$45","v":0}]
[]
[null,null,{"$f":"Names!$E$15","v":"Site 3"},null,null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,"Active flag:",{"$f":"IF(J$12>0,1,0)","v":0},{"$f":"IF(K$12>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel Fuel",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"$F$12","v":0},null,null,null,{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!J12+1)*Inputs!I$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!K12+1)*Inputs!J$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!L12+1)*Inputs!K$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!M12+1)*Inputs!L$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!N12+1)*Inputs!M$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!O12+1)*Inputs!N$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!P12+1)*Inputs!O$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!Q12+1)*Inputs!P$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!R12+1)*Inputs!Q$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!S12+1)*Inputs!R$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!T12+1)*Inputs!S$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!U12+1)*Inputs!T$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!V12+1)*Inputs!U$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!W12+1)*Inputs!V$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!X12+1)*Inputs!W$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!Y12+1)*Inputs!X$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!Z12+1)*Inputs!Y$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AA12+1)*Inputs!Z$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AB12+1)*Inputs!AA$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AC12+1)*Inputs!AB$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AD12+1)*Inputs!AC$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AE12+1)*Inputs!AD$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AF12+1)*Inputs!AE$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AG12+1)*Inputs!AF$309*$F53","v":0},{"$f":"INDEX(Inputs!$H$228:$AG$228,,Model!AH12+1)*Inputs!AG$309*$F53","v":0}]
[null,null,"Service & Maintenance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$52*Inputs!$I217*J$6*$F$53","v":0},{"$f":"K$52*Inputs!$I217*K$6*$F$53","v":0},{"$f":"L$52*Inputs!$I217*L$6*$F$53","v":0},{"$f":"M$52*Inputs!$I217*M$6*$F$53","v":0},{"$f":"N$52*Inputs!$I217*N$6*$F$53","v":0},{"$f":"O$52*Inputs!$I217*O$6*$F$53","v":0},{"$f":"P$52*Inputs!$I217*P$6*$F$53","v":0},{"$f":"Q$52*Inputs!$I217*Q$6*$F$53","v":0},{"$f":"R$52*Inputs!$I217*R$6*$F$53","v":0},{"$f":"S$52*Inputs!$I217*S$6*$F$53","v":0},{"$f":"T$52*Inputs!$I217*T$6*$F$53","v":0},{"$f":"U$52*Inputs!$I217*U$6*$F$53","v":0},{"$f":"V$52*Inputs!$I217*V$6*$F$53","v":0},{"$f":"W$52*Inputs!$I217*W$6*$F$53","v":0},{"$f":"X$52*Inputs!$I217*X$6*$F$53","v":0},{"$f":"Y$52*Inputs!$I217*Y$6*$F$53","v":0},{"$f":"Z$52*Inputs!$I217*Z$6*$F$53","v":0},{"$f":"AA$52*Inputs!$I217*AA$6*$F$53","v":0},{"$f":"AB$52*Inputs!$I217*AB$6*$F$53","v":0},{"$f":"AC$52*Inputs!$I217*AC$6*$F$53","v":0},{"$f":"AD$52*Inputs!$I217*AD$6*$F$53","v":0},{"$f":"AE$52*Inputs!$I217*AE$6*$F$53","v":0},{"$f":"AF$52*Inputs!$I217*AF$6*$F$53","v":0},{"$f":"AG$52*Inputs!$I217*AG$6*$F$53","v":0},{"$f":"AH$52*Inputs!$I217*AH$6*$F$53","v":0}]
[null,null,"Local operational management",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$52*Inputs!$J217*J$6*$F$53","v":0},{"$f":"K$52*Inputs!$J217*K$6*$F$53","v":0},{"$f":"L$52*Inputs!$J217*L$6*$F$53","v":0},{"$f":"M$52*Inputs!$J217*M$6*$F$53","v":0},{"$f":"N$52*Inputs!$J217*N$6*$F$53","v":0},{"$f":"O$52*Inputs!$J217*O$6*$F$53","v":0},{"$f":"P$52*Inputs!$J217*P$6*$F$53","v":0},{"$f":"Q$52*Inputs!$J217*Q$6*$F$53","v":0},{"$f":"R$52*Inputs!$J217*R$6*$F$53","v":0},{"$f":"S$52*Inputs!$J217*S$6*$F$53","v":0},{"$f":"T$52*Inputs!$J217*T$6*$F$53","v":0},{"$f":"U$52*Inputs!$J217*U$6*$F$53","v":0},{"$f":"V$52*Inputs!$J217*V$6*$F$53","v":0},{"$f":"W$52*Inputs!$J217*W$6*$F$53","v":0},{"$f":"X$52*Inputs!$J217*X$6*$F$53","v":0},{"$f":"Y$52*Inputs!$J217*Y$6*$F$53","v":0},{"$f":"Z$52*Inputs!$J217*Z$6*$F$53","v":0},{"$f":"AA$52*Inputs!$J217*AA$6*$F$53","v":0},{"$f":"AB$52*Inputs!$J217*AB$6*$F$53","v":0},{"$f":"AC$52*Inputs!$J217*AC$6*$F$53","v":0},{"$f":"AD$52*Inputs!$J217*AD$6*$F$53","v":0},{"$f":"AE$52*Inputs!$J217*AE$6*$F$53","v":0},{"$f":"AF$52*Inputs!$J217*AF$6*$F$53","v":0},{"$f":"AG$52*Inputs!$J217*AG$6*$F$53","v":0},{"$f":"AH$52*Inputs!$J217*AH$6*$F$53","v":0}]
[null,null,"Guards",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$52*Inputs!$K217*J$6*$F$53","v":0},{"$f":"K$52*Inputs!$K217*K$6*$F$53","v":0},{"$f":"L$52*Inputs!$K217*L$6*$F$53","v":0},{"$f":"M$52*Inputs!$K217*M$6*$F$53","v":0},{"$f":"N$52*Inputs!$K217*N$6*$F$53","v":0},{"$f":"O$52*Inputs!$K217*O$6*$F$53","v":0},{"$f":"P$52*Inputs!$K217*P$6*$F$53","v":0},{"$f":"Q$52*Inputs!$K217*Q$6*$F$53","v":0},{"$f":"R$52*Inputs!$K217*R$6*$F$53","v":0},{"$f":"S$52*Inputs!$K217*S$6*$F$53","v":0},{"$f":"T$52*Inputs!$K217*T$6*$F$53","v":0},{"$f":"U$52*Inputs!$K217*U$6*$F$53","v":0},{"$f":"V$52*Inputs!$K217*V$6*$F$53","v":0},{"$f":"W$52*Inputs!$K217*W$6*$F$53","v":0},{"$f":"X$52*Inputs!$K217*X$6*$F$53","v":0},{"$f":"Y$52*Inputs!$K217*Y$6*$F$53","v":0},{"$f":"Z$52*Inputs!$K217*Z$6*$F$53","v":0},{"$f":"AA$52*Inputs!$K217*AA$6*$F$53","v":0},{"$f":"AB$52*Inputs!$K217*AB$6*$F$53","v":0},{"$f":"AC$52*Inputs!$K217*AC$6*$F$53","v":0},{"$f":"AD$52*Inputs!$K217*AD$6*$F$53","v":0},{"$f":"AE$52*Inputs!$K217*AE$6*$F$53","v":0},{"$f":"AF$52*Inputs!$K217*AF$6*$F$53","v":0},{"$f":"AG$52*Inputs!$K217*AG$6*$F$53","v":0},{"$f":"AH$52*Inputs!$K217*AH$6*$F$53","v":0}]
[null,null,"Insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$52*Inputs!$L217*Model!J$6*$F$53","v":0},{"$f":"K$52*Inputs!$L217*Model!K$6*$F$53","v":0},{"$f":"L$52*Inputs!$L217*Model!L$6*$F$53","v":0},{"$f":"M$52*Inputs!$L217*Model!M$6*$F$53","v":0},{"$f":"N$52*Inputs!$L217*Model!N$6*$F$53","v":0},{"$f":"O$52*Inputs!$L217*Model!O$6*$F$53","v":0},{"$f":"P$52*Inputs!$L217*Model!P$6*$F$53","v":0},{"$f":"Q$52*Inputs!$L217*Model!Q$6*$F$53","v":0},{"$f":"R$52*Inputs!$L217*Model!R$6*$F$53","v":0},{"$f":"S$52*Inputs!$L217*Model!S$6*$F$53","v":0},{"$f":"T$52*Inputs!$L217*Model!T$6*$F$53","v":0},{"$f":"U$52*Inputs!$L217*Model!U$6*$F$53","v":0},{"$f":"V$52*Inputs!$L217*Model!V$6*$F$53","v":0},{"$f":"W$52*Inputs!$L217*Model!W$6*$F$53","v":0},{"$f":"X$52*Inputs!$L217*Model!X$6*$F$53","v":0},{"$f":"Y$52*Inputs!$L217*Model!Y$6*$F$53","v":0},{"$f":"Z$52*Inputs!$L217*Model!Z$6*$F$53","v":0},{"$f":"AA$52*Inputs!$L217*Model!AA$6*$F$53","v":0},{"$f":"AB$52*Inputs!$L217*Model!AB$6*$F$53","v":0},{"$f":"AC$52*Inputs!$L217*Model!AC$6*$F$53","v":0},{"$f":"AD$52*Inputs!$L217*Model!AD$6*$F$53","v":0},{"$f":"AE$52*Inputs!$L217*Model!AE$6*$F$53","v":0},{"$f":"AF$52*Inputs!$L217*Model!AF$6*$F$53","v":0},{"$f":"AG$52*Inputs!$L217*Model!AG$6*$F$53","v":0},{"$f":"AH$52*Inputs!$L217*Model!AH$6*$F$53","v":0}]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$52*Inputs!$M217*Model!J$6*$F$53","v":0},{"$f":"K$52*Inputs!$M217*Model!K$6*$F$53","v":0},{"$f":"L$52*Inputs!$M217*Model!L$6*$F$53","v":0},{"$f":"M$52*Inputs!$M217*Model!M$6*$F$53","v":0},{"$f":"N$52*Inputs!$M217*Model!N$6*$F$53","v":0},{"$f":"O$52*Inputs!$M217*Model!O$6*$F$53","v":0},{"$f":"P$52*Inputs!$M217*Model!P$6*$F$53","v":0},{"$f":"Q$52*Inputs!$M217*Model!Q$6*$F$53","v":0},{"$f":"R$52*Inputs!$M217*Model!R$6*$F$53","v":0},{"$f":"S$52*Inputs!$M217*Model!S$6*$F$53","v":0},{"$f":"T$52*Inputs!$M217*Model!T$6*$F$53","v":0},{"$f":"U$52*Inputs!$M217*Model!U$6*$F$53","v":0},{"$f":"V$52*Inputs!$M217*Model!V$6*$F$53","v":0},{"$f":"W$52*Inputs!$M217*Model!W$6*$F$53","v":0},{"$f":"X$52*Inputs!$M217*Model!X$6*$F$53","v":0},{"$f":"Y$52*Inputs!$M217*Model!Y$6*$F$53","v":0},{"$f":"Z$52*Inputs!$M217*Model!Z$6*$F$53","v":0},{"$f":"AA$52*Inputs!$M217*Model!AA$6*$F$53","v":0},{"$f":"AB$52*Inputs!$M217*Model!AB$6*$F$53","v":0},{"$f":"AC$52*Inputs!$M217*Model!AC$6*$F$53","v":0},{"$f":"AD$52*Inputs!$M217*Model!AD$6*$F$53","v":0},{"$f":"AE$52*Inputs!$M217*Model!AE$6*$F$53","v":0},{"$f":"AF$52*Inputs!$M217*Model!AF$6*$F$53","v":0},{"$f":"AG$52*Inputs!$M217*Model!AG$6*$F$53","v":0},{"$f":"AH$52*Inputs!$M217*Model!AH$6*$F$53","v":0}]
[]
[null,null,{"$f":"Names!$E$16","v":"Site 4"},null,null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,"Active flag:",{"$f":"IF(J$13>0,1,0)","v":0},{"$f":"IF(K$13>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel Fuel",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"$F$13","v":0},null,null,null,{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!J13+1)*Inputs!I$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!K13+1)*Inputs!J$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!L13+1)*Inputs!K$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!M13+1)*Inputs!L$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!N13+1)*Inputs!M$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!O13+1)*Inputs!N$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!P13+1)*Inputs!O$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!Q13+1)*Inputs!P$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!R13+1)*Inputs!Q$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!S13+1)*Inputs!R$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!T13+1)*Inputs!S$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!U13+1)*Inputs!T$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!V13+1)*Inputs!U$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!W13+1)*Inputs!V$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!X13+1)*Inputs!W$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!Y13+1)*Inputs!X$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!Z13+1)*Inputs!Y$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AA13+1)*Inputs!Z$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AB13+1)*Inputs!AA$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AC13+1)*Inputs!AB$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AD13+1)*Inputs!AC$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AE13+1)*Inputs!AD$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AF13+1)*Inputs!AE$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AG13+1)*Inputs!AF$309*$F61","v":0},{"$f":"INDEX(Inputs!$H$229:$AG$229,,Model!AH13+1)*Inputs!AG$309*$F61","v":0}]
[null,null,"Service & Maintenance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$60*Inputs!$I218*J$6*$F$61","v":0},{"$f":"K$60*Inputs!$I218*K$6*$F$61","v":0},{"$f":"L$60*Inputs!$I218*L$6*$F$61","v":0},{"$f":"M$60*Inputs!$I218*M$6*$F$61","v":0},{"$f":"N$60*Inputs!$I218*N$6*$F$61","v":0},{"$f":"O$60*Inputs!$I218*O$6*$F$61","v":0},{"$f":"P$60*Inputs!$I218*P$6*$F$61","v":0},{"$f":"Q$60*Inputs!$I218*Q$6*$F$61","v":0},{"$f":"R$60*Inputs!$I218*R$6*$F$61","v":0},{"$f":"S$60*Inputs!$I218*S$6*$F$61","v":0},{"$f":"T$60*Inputs!$I218*T$6*$F$61","v":0},{"$f":"U$60*Inputs!$I218*U$6*$F$61","v":0},{"$f":"V$60*Inputs!$I218*V$6*$F$61","v":0},{"$f":"W$60*Inputs!$I218*W$6*$F$61","v":0},{"$f":"X$60*Inputs!$I218*X$6*$F$61","v":0},{"$f":"Y$60*Inputs!$I218*Y$6*$F$61","v":0},{"$f":"Z$60*Inputs!$I218*Z$6*$F$61","v":0},{"$f":"AA$60*Inputs!$I218*AA$6*$F$61","v":0},{"$f":"AB$60*Inputs!$I218*AB$6*$F$61","v":0},{"$f":"AC$60*Inputs!$I218*AC$6*$F$61","v":0},{"$f":"AD$60*Inputs!$I218*AD$6*$F$61","v":0},{"$f":"AE$60*Inputs!$I218*AE$6*$F$61","v":0},{"$f":"AF$60*Inputs!$I218*AF$6*$F$61","v":0},{"$f":"AG$60*Inputs!$I218*AG$6*$F$61","v":0},{"$f":"AH$60*Inputs!$I218*AH$6*$F$61","v":0}]
[null,null,"Local operational management",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$60*Inputs!$J218*J$6*$F$61","v":0},{"$f":"K$60*Inputs!$J218*K$6*$F$61","v":0},{"$f":"L$60*Inputs!$J218*L$6*$F$61","v":0},{"$f":"M$60*Inputs!$J218*M$6*$F$61","v":0},{"$f":"N$60*Inputs!$J218*N$6*$F$61","v":0},{"$f":"O$60*Inputs!$J218*O$6*$F$61","v":0},{"$f":"P$60*Inputs!$J218*P$6*$F$61","v":0},{"$f":"Q$60*Inputs!$J218*Q$6*$F$61","v":0},{"$f":"R$60*Inputs!$J218*R$6*$F$61","v":0},{"$f":"S$60*Inputs!$J218*S$6*$F$61","v":0},{"$f":"T$60*Inputs!$J218*T$6*$F$61","v":0},{"$f":"U$60*Inputs!$J218*U$6*$F$61","v":0},{"$f":"V$60*Inputs!$J218*V$6*$F$61","v":0},{"$f":"W$60*Inputs!$J218*W$6*$F$61","v":0},{"$f":"X$60*Inputs!$J218*X$6*$F$61","v":0},{"$f":"Y$60*Inputs!$J218*Y$6*$F$61","v":0},{"$f":"Z$60*Inputs!$J218*Z$6*$F$61","v":0},{"$f":"AA$60*Inputs!$J218*AA$6*$F$61","v":0},{"$f":"AB$60*Inputs!$J218*AB$6*$F$61","v":0},{"$f":"AC$60*Inputs!$J218*AC$6*$F$61","v":0},{"$f":"AD$60*Inputs!$J218*AD$6*$F$61","v":0},{"$f":"AE$60*Inputs!$J218*AE$6*$F$61","v":0},{"$f":"AF$60*Inputs!$J218*AF$6*$F$61","v":0},{"$f":"AG$60*Inputs!$J218*AG$6*$F$61","v":0},{"$f":"AH$60*Inputs!$J218*AH$6*$F$61","v":0}]
[null,null,"Guards",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$60*Inputs!$K218*J$6*$F$61","v":0},{"$f":"K$60*Inputs!$K218*K$6*$F$61","v":0},{"$f":"L$60*Inputs!$K218*L$6*$F$61","v":0},{"$f":"M$60*Inputs!$K218*M$6*$F$61","v":0},{"$f":"N$60*Inputs!$K218*N$6*$F$61","v":0},{"$f":"O$60*Inputs!$K218*O$6*$F$61","v":0},{"$f":"P$60*Inputs!$K218*P$6*$F$61","v":0},{"$f":"Q$60*Inputs!$K218*Q$6*$F$61","v":0},{"$f":"R$60*Inputs!$K218*R$6*$F$61","v":0},{"$f":"S$60*Inputs!$K218*S$6*$F$61","v":0},{"$f":"T$60*Inputs!$K218*T$6*$F$61","v":0},{"$f":"U$60*Inputs!$K218*U$6*$F$61","v":0},{"$f":"V$60*Inputs!$K218*V$6*$F$61","v":0},{"$f":"W$60*Inputs!$K218*W$6*$F$61","v":0},{"$f":"X$60*Inputs!$K218*X$6*$F$61","v":0},{"$f":"Y$60*Inputs!$K218*Y$6*$F$61","v":0},{"$f":"Z$60*Inputs!$K218*Z$6*$F$61","v":0},{"$f":"AA$60*Inputs!$K218*AA$6*$F$61","v":0},{"$f":"AB$60*Inputs!$K218*AB$6*$F$61","v":0},{"$f":"AC$60*Inputs!$K218*AC$6*$F$61","v":0},{"$f":"AD$60*Inputs!$K218*AD$6*$F$61","v":0},{"$f":"AE$60*Inputs!$K218*AE$6*$F$61","v":0},{"$f":"AF$60*Inputs!$K218*AF$6*$F$61","v":0},{"$f":"AG$60*Inputs!$K218*AG$6*$F$61","v":0},{"$f":"AH$60*Inputs!$K218*AH$6*$F$61","v":0}]
[null,null,"Insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$60*Inputs!$L218*Model!J$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!K$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!L$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!M$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!N$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!O$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!P$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!Q$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!R$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!S$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!T$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!U$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!V$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!W$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!X$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!Y$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!Z$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AA$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AB$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AC$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AD$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AE$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AF$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AG$6*$F$61","v":0},{"$f":"Inputs!$L218*Model!AH$6*$F$61","v":0}]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J$60*Inputs!$M218*Model!J$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!K$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!L$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!M$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!N$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!O$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!P$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!Q$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!R$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!S$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!T$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!U$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!V$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!W$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!X$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!Y$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!Z$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AA$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AB$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AC$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AD$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AE$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AF$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AG$6*$F$61","v":0},{"$f":"Inputs!$M218*Model!AH$6*$F$61","v":0}]
[]
[null,null,"Overhead Costs "]
[null,null,"Salary Managing Director",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E200*J$6","v":0},{"$f":"Inputs!$E200*K$6","v":0},{"$f":"Inputs!$E200*L$6","v":0},{"$f":"Inputs!$E200*M$6","v":0},{"$f":"Inputs!$E200*N$6","v":0},{"$f":"Inputs!$E200*O$6","v":0},{"$f":"Inputs!$E200*P$6","v":0},{"$f":"Inputs!$E200*Q$6","v":0},{"$f":"Inputs!$E200*R$6","v":0},{"$f":"Inputs!$E200*S$6","v":0},{"$f":"Inputs!$E200*T$6","v":0},{"$f":"Inputs!$E200*U$6","v":0},{"$f":"Inputs!$E200*V$6","v":0},{"$f":"Inputs!$E200*W$6","v":0},{"$f":"Inputs!$E200*X$6","v":0},{"$f":"Inputs!$E200*Y$6","v":0},{"$f":"Inputs!$E200*Z$6","v":0},{"$f":"Inputs!$E200*AA$6","v":0},{"$f":"Inputs!$E200*AB$6","v":0},{"$f":"Inputs!$E200*AC$6","v":0},{"$f":"Inputs!$E200*AD$6","v":0},{"$f":"Inputs!$E200*AE$6","v":0},{"$f":"Inputs!$E200*AF$6","v":0},{"$f":"Inputs!$E200*AG$6","v":0},{"$f":"Inputs!$E200*AH$6","v":0}]
[null,null,"Management and technical staff ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E201*J$6","v":0},{"$f":"Inputs!$E201*K$6","v":0},{"$f":"Inputs!$E201*L$6","v":0},{"$f":"Inputs!$E201*M$6","v":0},{"$f":"Inputs!$E201*N$6","v":0},{"$f":"Inputs!$E201*O$6","v":0},{"$f":"Inputs!$E201*P$6","v":0},{"$f":"Inputs!$E201*Q$6","v":0},{"$f":"Inputs!$E201*R$6","v":0},{"$f":"Inputs!$E201*S$6","v":0},{"$f":"Inputs!$E201*T$6","v":0},{"$f":"Inputs!$E201*U$6","v":0},{"$f":"Inputs!$E201*V$6","v":0},{"$f":"Inputs!$E201*W$6","v":0},{"$f":"Inputs!$E201*X$6","v":0},{"$f":"Inputs!$E201*Y$6","v":0},{"$f":"Inputs!$E201*Z$6","v":0},{"$f":"Inputs!$E201*AA$6","v":0},{"$f":"Inputs!$E201*AB$6","v":0},{"$f":"Inputs!$E201*AC$6","v":0},{"$f":"Inputs!$E201*AD$6","v":0},{"$f":"Inputs!$E201*AE$6","v":0},{"$f":"Inputs!$E201*AF$6","v":0},{"$f":"Inputs!$E201*AG$6","v":0},{"$f":"Inputs!$E201*AH$6","v":0}]
[null,null,"Rural marketing",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E202*J$6","v":50000},{"$f":"Inputs!$E202*K$6","v":56499.999999999993},{"$f":"Inputs!$E202*L$6","v":63844.999999999985},{"$f":"Inputs!$E202*M$6","v":72144.849999999977},{"$f":"Inputs!$E202*N$6","v":81523.680499999959},{"$f":"Inputs!$E202*O$6","v":92121.758964999943},{"$f":"Inputs!$E202*P$6","v":104097.58763044991},{"$f":"Inputs!$E202*Q$6","v":117630.2740224084},{"$f":"Inputs!$E202*R$6","v":132922.20964532148},{"$f":"Inputs!$E202*S$6","v":150202.09689921327},{"$f":"Inputs!$E202*T$6","v":169728.36949611097},{"$f":"Inputs!$E202*U$6","v":191793.05753060538},{"$f":"Inputs!$E202*V$6","v":216726.15500958406},{"$f":"Inputs!$E202*W$6","v":244900.55516083},{"$f":"Inputs!$E202*X$6","v":276737.62733173784},{"$f":"Inputs!$E202*Y$6","v":312713.51888486376},{"$f":"Inputs!$E202*Z$6","v":353366.27633989602},{"$f":"Inputs!$E202*AA$6","v":399303.89226408245},{"$f":"Inputs!$E202*AB$6","v":451213.39825841307},{"$f":"Inputs!$E202*AC$6","v":509871.14003200678},{"$f":"Inputs!$E202*AD$6","v":576154.38823616761},{"$f":"Inputs!$E202*AE$6","v":651054.45870686928},{"$f":"Inputs!$E202*AF$6","v":735691.53833876224},{"$f":"Inputs!$E202*AG$6","v":831331.43832280114},{"$f":"Inputs!$E202*AH$6","v":939404.52530476521}]
[null,null,"Accounting ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E203*J$6","v":150000},{"$f":"Inputs!$E203*K$6","v":169499.99999999997},{"$f":"Inputs!$E203*L$6","v":191534.99999999994},{"$f":"Inputs!$E203*M$6","v":216434.5499999999},{"$f":"Inputs!$E203*N$6","v":244571.04149999988},{"$f":"Inputs!$E203*O$6","v":276365.27689499984},{"$f":"Inputs!$E203*P$6","v":312292.76289134973},{"$f":"Inputs!$E203*Q$6","v":352890.82206722518},{"$f":"Inputs!$E203*R$6","v":398766.62893596449},{"$f":"Inputs!$E203*S$6","v":450606.29069763981},{"$f":"Inputs!$E203*T$6","v":509185.10848833289},{"$f":"Inputs!$E203*U$6","v":575379.17259181617},{"$f":"Inputs!$E203*V$6","v":650178.46502875222},{"$f":"Inputs!$E203*W$6","v":734701.66548248997},{"$f":"Inputs!$E203*X$6","v":830212.88199521357},{"$f":"Inputs!$E203*Y$6","v":938140.55665459123},{"$f":"Inputs!$E203*Z$6","v":1060098.8290196881},{"$f":"Inputs!$E203*AA$6","v":1197911.6767922475},{"$f":"Inputs!$E203*AB$6","v":1353640.1947752393},{"$f":"Inputs!$E203*AC$6","v":1529613.4200960202},{"$f":"Inputs!$E203*AD$6","v":1728463.1647085028},{"$f":"Inputs!$E203*AE$6","v":1953163.3761206078},{"$f":"Inputs!$E203*AF$6","v":2207074.6150162867},{"$f":"Inputs!$E203*AG$6","v":2493994.3149684034},{"$f":"Inputs!$E203*AH$6","v":2818213.5759142959}]
[null,null,"Transportation and travel ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E204*J$6","v":200000},{"$f":"Inputs!$E204*K$6","v":225999.99999999997},{"$f":"Inputs!$E204*L$6","v":255379.99999999994},{"$f":"Inputs!$E204*M$6","v":288579.39999999991},{"$f":"Inputs!$E204*N$6","v":326094.72199999983},{"$f":"Inputs!$E204*O$6","v":368487.03585999977},{"$f":"Inputs!$E204*P$6","v":416390.35052179964},{"$f":"Inputs!$E204*Q$6","v":470521.09608963359},{"$f":"Inputs!$E204*R$6","v":531688.83858128591},{"$f":"Inputs!$E204*S$6","v":600808.38759685308},{"$f":"Inputs!$E204*T$6","v":678913.47798444389},{"$f":"Inputs!$E204*U$6","v":767172.23012242152},{"$f":"Inputs!$E204*V$6","v":866904.62003833626},{"$f":"Inputs!$E204*W$6","v":979602.22064332},{"$f":"Inputs!$E204*X$6","v":1106950.5093269513},{"$f":"Inputs!$E204*Y$6","v":1250854.0755394551},{"$f":"Inputs!$E204*Z$6","v":1413465.1053595841},{"$f":"Inputs!$E204*AA$6","v":1597215.5690563298},{"$f":"Inputs!$E204*AB$6","v":1804853.5930336523},{"$f":"Inputs!$E204*AC$6","v":2039484.5601280271},{"$f":"Inputs!$E204*AD$6","v":2304617.5529446704},{"$f":"Inputs!$E204*AE$6","v":2604217.8348274771},{"$f":"Inputs!$E204*AF$6","v":2942766.153355049},{"$f":"Inputs!$E204*AG$6","v":3325325.7532912046},{"$f":"Inputs!$E204*AH$6","v":3757618.1012190608}]
[null,null,"Office costs ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E205*J$6","v":50000},{"$f":"Inputs!$E205*K$6","v":56499.999999999993},{"$f":"Inputs!$E205*L$6","v":63844.999999999985},{"$f":"Inputs!$E205*M$6","v":72144.849999999977},{"$f":"Inputs!$E205*N$6","v":81523.680499999959},{"$f":"Inputs!$E205*O$6","v":92121.758964999943},{"$f":"Inputs!$E205*P$6","v":104097.58763044991},{"$f":"Inputs!$E205*Q$6","v":117630.2740224084},{"$f":"Inputs!$E205*R$6","v":132922.20964532148},{"$f":"Inputs!$E205*S$6","v":150202.09689921327},{"$f":"Inputs!$E205*T$6","v":169728.36949611097},{"$f":"Inputs!$E205*U$6","v":191793.05753060538},{"$f":"Inputs!$E205*V$6","v":216726.15500958406},{"$f":"Inputs!$E205*W$6","v":244900.55516083},{"$f":"Inputs!$E205*X$6","v":276737.62733173784},{"$f":"Inputs!$E205*Y$6","v":312713.51888486376},{"$f":"Inputs!$E205*Z$6","v":353366.27633989602},{"$f":"Inputs!$E205*AA$6","v":399303.89226408245},{"$f":"Inputs!$E205*AB$6","v":451213.39825841307},{"$f":"Inputs!$E205*AC$6","v":509871.14003200678},{"$f":"Inputs!$E205*AD$6","v":576154.38823616761},{"$f":"Inputs!$E205*AE$6","v":651054.45870686928},{"$f":"Inputs!$E205*AF$6","v":735691.53833876224},{"$f":"Inputs!$E205*AG$6","v":831331.43832280114},{"$f":"Inputs!$E205*AH$6","v":939404.52530476521}]
[null,null,"Consultancy cost and fees",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E206*J$6","v":250000},{"$f":"Inputs!$E206*K$6","v":282500},{"$f":"Inputs!$E206*L$6","v":319224.99999999994},{"$f":"Inputs!$E206*M$6","v":360724.24999999988},{"$f":"Inputs!$E206*N$6","v":407618.40249999979},{"$f":"Inputs!$E206*O$6","v":460608.7948249997},{"$f":"Inputs!$E206*P$6","v":520487.93815224961},{"$f":"Inputs!$E206*Q$6","v":588151.37011204194},{"$f":"Inputs!$E206*R$6","v":664611.04822660738},{"$f":"Inputs!$E206*S$6","v":751010.48449606635},{"$f":"Inputs!$E206*T$6","v":848641.84748055483},{"$f":"Inputs!$E206*U$6","v":958965.28765302687},{"$f":"Inputs!$E206*V$6","v":1083630.7750479204},{"$f":"Inputs!$E206*W$6","v":1224502.7758041499},{"$f":"Inputs!$E206*X$6","v":1383688.1366586892},{"$f":"Inputs!$E206*Y$6","v":1563567.5944243188},{"$f":"Inputs!$E206*Z$6","v":1766831.3816994801},{"$f":"Inputs!$E206*AA$6","v":1996519.4613204123},{"$f":"Inputs!$E206*AB$6","v":2256066.9912920655},{"$f":"Inputs!$E206*AC$6","v":2549355.7001600335},{"$f":"Inputs!$E206*AD$6","v":2880771.9411808378},{"$f":"Inputs!$E206*AE$6","v":3255272.2935343464},{"$f":"Inputs!$E206*AF$6","v":3678457.6916938112},{"$f":"Inputs!$E206*AG$6","v":4156657.1916140057},{"$f":"Inputs!$E206*AH$6","v":4697022.6265238263}]
[null,null,"Company insurance ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E207*J$6","v":180000},{"$f":"Inputs!$E207*K$6","v":203399.99999999997},{"$f":"Inputs!$E207*L$6","v":229841.99999999994},{"$f":"Inputs!$E207*M$6","v":259721.4599999999},{"$f":"Inputs!$E207*N$6","v":293485.24979999987},{"$f":"Inputs!$E207*O$6","v":331638.33227399981},{"$f":"Inputs!$E207*P$6","v":374751.3154696197},{"$f":"Inputs!$E207*Q$6","v":423468.98648067022},{"$f":"Inputs!$E207*R$6","v":478519.95472315734},{"$f":"Inputs!$E207*S$6","v":540727.54883716779},{"$f":"Inputs!$E207*T$6","v":611022.13018599944},{"$f":"Inputs!$E207*U$6","v":690455.0071101794},{"$f":"Inputs!$E207*V$6","v":780214.15803450265},{"$f":"Inputs!$E207*W$6","v":881641.99857898802},{"$f":"Inputs!$E207*X$6","v":996255.4583942563},{"$f":"Inputs!$E207*Y$6","v":1125768.6679855096},{"$f":"Inputs!$E207*Z$6","v":1272118.5948236256},{"$f":"Inputs!$E207*AA$6","v":1437494.0121506967},{"$f":"Inputs!$E207*AB$6","v":1624368.2337302871},{"$f":"Inputs!$E207*AC$6","v":1835536.1041152242},{"$f":"Inputs!$E207*AD$6","v":2074155.7976502033},{"$f":"Inputs!$E207*AE$6","v":2343796.0513447295},{"$f":"Inputs!$E207*AF$6","v":2648489.538019544},{"$f":"Inputs!$E207*AG$6","v":2992793.1779620838},{"$f":"Inputs!$E207*AH$6","v":3381856.2910971548}]
[null,null,"Miscellaneous ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!$E208*J$6","v":50000},{"$f":"Inputs!$E208*K$6","v":56499.999999999993},{"$f":"Inputs!$E208*L$6","v":63844.999999999985},{"$f":"Inputs!$E208*M$6","v":72144.849999999977},{"$f":"Inputs!$E208*N$6","v":81523.680499999959},{"$f":"Inputs!$E208*O$6","v":92121.758964999943},{"$f":"Inputs!$E208*P$6","v":104097.58763044991},{"$f":"Inputs!$E208*Q$6","v":117630.2740224084},{"$f":"Inputs!$E208*R$6","v":132922.20964532148},{"$f":"Inputs!$E208*S$6","v":150202.09689921327},{"$f":"Inputs!$E208*T$6","v":169728.36949611097},{"$f":"Inputs!$E208*U$6","v":191793.05753060538},{"$f":"Inputs!$E208*V$6","v":216726.15500958406},{"$f":"Inputs!$E208*W$6","v":244900.55516083},{"$f":"Inputs!$E208*X$6","v":276737.62733173784},{"$f":"Inputs!$E208*Y$6","v":312713.51888486376},{"$f":"Inputs!$E208*Z$6","v":353366.27633989602},{"$f":"Inputs!$E208*AA$6","v":399303.89226408245},{"$f":"Inputs!$E208*AB$6","v":451213.39825841307},{"$f":"Inputs!$E208*AC$6","v":509871.14003200678},{"$f":"Inputs!$E208*AD$6","v":576154.38823616761},{"$f":"Inputs!$E208*AE$6","v":651054.45870686928},{"$f":"Inputs!$E208*AF$6","v":735691.53833876224},{"$f":"Inputs!$E208*AG$6","v":831331.43832280114},{"$f":"Inputs!$E208*AH$6","v":939404.52530476521}]
[null,null,"Vehicle",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!E211","v":1500000}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J69:J78)","v":2430000},{"$f":"SUM(K69:K78)","v":1050900},1187516.9999999998,1341894.2099999995,1516340.4572999994,1713464.716748999,1936215.1299263681,2187923.0968167963,2472353.0994029799,2793759.0023253667,3156947.6726276637,3567350.8700692598,4031106.4831782635,4555150.3259914378,5147319.8683703234,5816471.4512584656,6572612.7399220662,7427052.3961119335,8392569.2076064833,9483603.2045953237,10716471.621192716,12109612.931947768,13683862.613100976,15462764.752804101,17472924.170668632]
[]
[null,null,"EBITDA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J21-J34-J79","v":7356512.0832000002},{"$f":"K21-K34-K79","v":14842687.610880001},24073644.367680009,30475401.937984001,41329699.860745408,53288425.318707034,68893142.630242363,89245237.999527618,115777500.01624534,158294897.40247652,205669072.51224491,267363050.86440754,347686755.02391291,452244901.93218422,618819448.34218204,804992151.84771466,1047214821.6155816,1362328207.7018712,1772228634.0025578,2423854163.0928907,3152761931.7437744,4100707119.1210318,5333448412.2996206,6936478274.4663973,9482686801.1813774]
[]
[null,null,"Depreciation ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J345+J388","v":1836926.5857223356},1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,2350340.5857223356,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,2198971.7494176161,1165442.4991851156,1165442.4991851156,1165442.4991851156,1165442.4991851156,1165442.4991851156,982185.15001833113,982185.15001833113,982185.15001833113,982185.15001833113,992327.37001832889]
[]
[null,null,"EBIT",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J81-J83","v":5519585.4974776646},{"$f":"K81-K83","v":13005761.025157664},22236717.781957675,28638475.352261666,39492773.275023073,51451498.732984699,67056216.044520028,86894897.413805276,114314353.10016105,156831750.48639223,204205925.59616062,265899903.94832325,346223608.10782862,450781755.01609993,616620476.59276438,803826709.34852958,1046049379.1163965,1361162765.2026861,1771063191.5033727,2422688720.5937057,3151779746.5937562,4099724933.9710135,5332466227.1496019,6935496089.3163786,9481694473.8113594]
[]
[null,null,"Interest Expense",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-(IF(Inputs!$E$8=\"NGN\",J499,J498))","v":1154999.9999999998},{"$f":"-(IF(Inputs!$E$8=\"NGN\",K499,K498))","v":1212750},{"$f":"-(IF(Inputs!$E$8=\"NGN\",L499,L498))","v":1018709.9999999999},{"$f":"-(IF(Inputs!$E$8=\"NGN\",M499,M498))","v":802234.125},{"$f":"-(IF(Inputs!$E$8=\"NGN\",N499,N498))","v":561563.88750000007},{"$f":"-(IF(Inputs!$E$8=\"NGN\",O499,O498))","v":294821.04093750002},{"$f":"-(IF(Inputs!$E$8=\"NGN\",P499,P498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Q499,Q498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",R499,R498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",S499,S498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",T499,T498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",U499,U498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",V499,V498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",W499,W498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",X499,X498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Y499,Y498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Z499,Z498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AA499,AA498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AB499,AB498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AC499,AC498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AD499,AD498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AE499,AE498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AF499,AF498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AG499,AG498))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AH499,AH498))","v":0}]
[null,null,"FX (profit)/loss",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", J495, 0)","v":962500},{"$f":"IF(Inputs!$E$8=\"NGN\", K495, 0)","v":1010625},{"$f":"IF(Inputs!$E$8=\"NGN\", L495, 0)","v":848925.00000000186},{"$f":"IF(Inputs!$E$8=\"NGN\", M495, 0)","v":668528.43750000186},{"$f":"IF(Inputs!$E$8=\"NGN\", N495, 0)","v":467969.90625},{"$f":"IF(Inputs!$E$8=\"NGN\", O495, 0)","v":245684.20078125037},{"$f":"IF(Inputs!$E$8=\"NGN\", P495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Q495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", R495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", S495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", T495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", U495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", V495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", W495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", X495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Y495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Z495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AA495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AB495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AC495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AD495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AE495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AF495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AG495, 0)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AH495, 0)","v":0}]
[]
[null,null,"EBT",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J85-SUM(J87:J88)","v":3402085.4974776646},10782386.025157664,20369082.781957671,27167712.789761662,38463239.48127307,50910993.491265953,67056216.044520028,86894897.413805276,114314353.10016105,156831750.48639223,204205925.59616062,265899903.94832325,346223608.10782862,450781755.01609993,616620476.59276438,803826709.34852958,1046049379.1163965,1361162765.2026861,1771063191.5033727,2422688720.5937057,3151779746.5937562,4099724933.9710135,5332466227.1496019,6935496089.3163786,9481694473.8113594]
[]
[null,null,"Income tax payable",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$235","v":0.3},null,null,null,{"$f":"MAX(0,J90*$F$92)","v":1020625.6492432994},{"$f":"MAX(0,K90*$F$92)","v":3234715.8075472992},6110724.8345873011,8150313.836928498,11538971.844381921,15273298.047379784,20116864.813356008,26068469.224141583,34294305.930048309,47049525.145917669,61261777.678848185,79769971.184496969,103867082.43234858,135234526.50482997,184986142.97782931,241148012.80455887,313814813.73491895,408348829.5608058,531318957.45101178,726806616.17811167,945533923.97812688,1229917480.191304,1599739868.1448805,2080648826.7949135,2844508342.1434078]
[]
[null,null,"Net Income",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J90-SUM(J92:J92)","v":2381459.8482343652},7547670.2176103648,14258357.947370369,19017398.952833164,26924267.636891149,35637695.443886168,46939351.231164023,60826428.189663693,80020047.170112729,109782225.34047456,142944147.91731244,186129932.76382628,242356525.67548004,315547228.51126993,431634333.61493504,562678696.5439707,732234565.38147759,952813935.64188027,1239744234.052361,1695882104.4155941,2206245822.6156292,2869807453.7797098,3732726359.0047216,4854847262.5214653,6637186131.6679516]
[]
["x",null,"Cash flow statement"]
[]
[null,null,"Income tax paid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J559","v":830000.63462842291},{"$f":"K559","v":3044090.7929324224},5920099.8199724248,7959688.8223136216,11348346.829767045,15082673.03276491,19926239.798741128,25908649.049526706,33868327.654542021,46623546.870411381,61577502.393673472,80085695.899322256,104182807.14717387,135550251.21965528,185191493.96765459,241043305.01931438,313710105.94967449,408367341.13556135,531337469.02576733,726825127.75286722,945497458.34813225,1229881014.5613096,1599703402.5148861,2080612361.1649191,2844798433.6894135]
[null,null,"Operating cash flows",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J81-J98","v":6526511.4485715777},{"$f":"K81-K98","v":11798596.817947578},18153544.547707584,22515713.115670379,29981353.030978363,38205752.285942122,48966902.831501231,63336588.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,433627954.37452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637888367.4919643]
[]
[null,null,"Initial funding"]
[null,null,"Senior debt",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J233","v":19250000},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,"Grants",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"J230","v":19250000},{"$f":"K230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"J236","v":6901935.9999999991},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,"Total initial funding",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J102:J104)","v":45401936},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,"Cashflow available for investments",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J99+J105","v":51928447.448571578},11798596.817947578,18153544.547707584,22515713.115670379,29981353.030978363,38205752.285942122,48966902.831501231,63336588.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,433627954.37452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637888367.4919643]
[]
[null,null,"Investments"]
[null,null,"Initial generation capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J209","v":-30645936},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,"Initial distribution capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J216","v":-12276000},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,"Project development costs",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J225","v":1300000},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,"Ongoing generation capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J450","v":0},0,0,0,0,0,{"$f":"-P450","v":0},-4107312,0,0,0,0,0,0,{"$f":"-X450","v":-10937000},0,0,0,0,0,0,0,0,0,-248000]
[null,null,"Ongoing distribution capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-100372.5,0,0,0,0,0,0,0,0,0,-5555.5]
[null,null,"Customer connection capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J471","v":-3780000},{"$f":"-K471","v":-1260000},-1260000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total investments",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J110:J115)","v":-45401936},{"$f":"SUM(K110:K115)","v":-1260000},-1260000,0,0,0,0,-4107312,0,0,0,0,0,0,-11037372.5,0,0,0,0,0,0,0,0,0,-253555.5]
[]
[null,null,"Use of MMRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-IF(J107+J116<0,MAX(J107+J116,-J521),0)","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]
[]
[null,null,"Cash flow available for debt service (CFADS)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J107+J116+J118","v":6526511.4485715777},{"$f":"K107+K116+K118","v":10538596.817947578},16893544.547707584,22515713.115670379,29981353.030978363,38205752.285942122,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[null,null,null,null,null,null,null,"Check",{"$f":"IF(SUM(J121:AH121)>0,1,0)","v":0},{"$f":"IF(J120<0,1,0)","v":0},{"$f":"IF(K120<0,1,0)","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]
[null,null,"Debt service"]
[null,null,"Interest ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", J499, J498)","v":-1154999.9999999998},{"$f":"IF(Inputs!$E$8=\"NGN\", K499, K498)","v":-1212750},{"$f":"IF(Inputs!$E$8=\"NGN\", L499, L498)","v":-1018709.9999999999},{"$f":"IF(Inputs!$E$8=\"NGN\", M499, M498)","v":-802234.125},{"$f":"IF(Inputs!$E$8=\"NGN\", N499, N498)","v":-561563.88750000007},{"$f":"IF(Inputs!$E$8=\"NGN\", O499, O498)","v":-294821.04093750002},{"$f":"IF(Inputs!$E$8=\"NGN\", P499, P498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Q499, Q498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", R499, R498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", S499, S498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", T499, T498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", U499, U498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", V499, V498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", W499, W498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", X499, X498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Y499, Y498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Z499, Z498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AA499, AA498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AB499, AB498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AC499, AC498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AD499, AD498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AE499, AE498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AF499, AF498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AG499, AG498)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AH499, AH498)","v":0}]
[null,null,"Principal",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", J493, J488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", K493, K488)","v":-4244625},{"$f":"IF(Inputs!$E$8=\"NGN\", L493, L488)","v":-4456856.25},{"$f":"IF(Inputs!$E$8=\"NGN\", M493, M488)","v":-4679699.0625000009},{"$f":"IF(Inputs!$E$8=\"NGN\", N493, N488)","v":-4913684.0156250009},{"$f":"IF(Inputs!$E$8=\"NGN\", O493, O488)","v":-5159368.2164062513},{"$f":"IF(Inputs!$E$8=\"NGN\", P493, P488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Q493, Q488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", R493, R488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", S493, S488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", T493, T488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", U493, U488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", V493, V488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", W493, W488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", X493, X488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Y493, Y488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", Z493, Z488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AA493, AA488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AB493, AB488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AC493, AC488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AD493, AD488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AE493, AE488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AF493, AF488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AG493, AG488)","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", AH493, AH488)","v":0}]
[null,null,"Total debt service",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J123:J124)","v":-1154999.9999999998},-5457375,-5475566.25,-5481933.1875000009,-5475247.9031250011,-5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Use of DSRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-IF(J120+J125<0,MAX(J120+J125,-J505),0)","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]
[]
[null,null,"Cash flow available for DSRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J120+J125+J127","v":5371511.4485715777},5081221.8179475777,11417978.297707584,17033779.928170379,24506105.127853364,32751563.028598372,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[]
[null,null,"Debt service reserve account"]
[null,null,"DSRA draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J507","v":-5371511.4485715777},{"$f":"-K507","v":-104054.80142842233},{"$f":"-L507","v":-6366.9375000009313},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J508","v":0},{"$f":"-K508","v":0},0,{"$f":"-M508","v":6685.2843749998137},21058.645781249739,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total DSRA (draw)/release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J132:J133)","v":-5371511.4485715777},{"$f":"SUM(K132:K133)","v":-104054.80142842233},-6366.9375000009313,6685.2843749998137,21058.645781249739,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash flow available for MMRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J129+J134","v":0},{"$f":"K129+K134","v":4977167.0165191554},11411611.360207584,17040465.21254538,24527163.773634613,38205752.285942122,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[]
[null,null,"Major Maintenance reserve account"]
[null,null,"MMRA draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J533","v":0},{"$f":"-K533","v":-1260000},0,0,0,0,-4107312,0,0,0,0,0,0,-11037372.5,0,0,0,0,0,0,0,0,0,-253555.5,0]
[null,null,"MMRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J534","v":0},{"$f":"-K534","v":0},1260000,0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5]
[null,null,"Total MMRA (draw)/release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J139:J140)","v":0},{"$f":"SUM(K139:K140)","v":-1260000},1260000,0,0,0,-4107312,4107312,0,0,0,0,0,-11037372.5,11037372.5,0,0,0,0,0,0,0,0,-253555.5,253555.5]
[]
[null,null,"Cash flow available for distribution",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J136+J141","v":0},{"$f":"K136+K141","v":3717167.0165191554},12671611.360207584,17040465.21254538,24527163.773634613,38205752.285942122,44859590.831501231,63336588.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,305657278.21252894,433627954.37452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855612357.8014784,6637888367.4919643]
[null,null,null,"Flag",null,null,null,"Check",{"$f":"IF(SUM(J144:AH144)>0,1,0)","v":0},{"$f":"IF(AND(J143<0,J121=0),1,0)","v":0},{"$f":"IF(AND(K143<0,K121=0),1,0)","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]
[null,null,"Distribution to equity"]
[null,null,"Distribution to equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J143","v":0},3717167.0165191554,12671611.360207584,17040465.21254538,24527163.773634613,38205752.285942122,44859590.831501231,63336588.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,305657278.21252894,433627954.37452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855612357.8014784,6637888367.4919643]
[null,null,null,null,null,null,null,"Check",{"$f":"IF(SUM(J147:AH147)>0,1,0)","v":0},{"$f":"IF(J146<0,1,0)","v":0},{"$f":"IF(K146<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J143-J146","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]
[]
["x",null,"Balance Sheet"]
[]
[null,null,"Current Assets"]
[null,null,"Cash",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J149","v":0},{"$f":"J154+K149","v":0},{"$f":"K154+L149","v":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,"MMRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J525","v":0},{"$f":"K525","v":1260000},0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[null,null,"DSRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J509","v":5371511.4485715777},{"$f":"K509","v":5475566.25},{"$f":"L509","v":5481933.1875000009},5475247.9031250011,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total current assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J154:J156)","v":5371511.4485715777},{"$f":"SUM(K154:K156)","v":6735566.25},5481933.1875000009,5475247.9031250011,5454189.2573437514,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[]
[null,null,"Non-Current Assets"]
[null,null,"Tangible assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-SUM($J$116:J116)-SUM($J$83:J83)","v":43565009.414277665},{"$f":"-SUM($J$116:K116)-SUM($J$83:K83)","v":42988082.828555331},{"$f":"-SUM($J$116:L116)-SUM($J$83:L83)","v":42411156.242832996},{"$f":"-SUM($J$116:M116)-SUM($J$83:M83)","v":40574229.657110661},{"$f":"-SUM($J$116:N116)-SUM($J$83:N83)","v":38737303.071388319},{"$f":"-SUM($J$116:O116)-SUM($J$83:O83)","v":36900376.485665992},{"$f":"-SUM($J$116:P116)-SUM($J$83:P83)","v":35063449.89994365},{"$f":"-SUM($J$116:Q116)-SUM($J$83:Q83)","v":36820421.314221323},{"$f":"-SUM($J$116:R116)-SUM($J$83:R83)","v":35357274.398137033},{"$f":"-SUM($J$116:S116)-SUM($J$83:S83)","v":33894127.482052751},{"$f":"-SUM($J$116:T116)-SUM($J$83:T83)","v":32430980.565968469},{"$f":"-SUM($J$116:U116)-SUM($J$83:U83)","v":30967833.649884187},{"$f":"-SUM($J$116:V116)-SUM($J$83:V83)","v":29504686.733799905},{"$f":"-SUM($J$116:W116)-SUM($J$83:W83)","v":28041539.817715622},{"$f":"-SUM($J$116:X116)-SUM($J$83:X83)","v":36879940.568298005},{"$f":"-SUM($J$116:Y116)-SUM($J$83:Y83)","v":35714498.069112889},{"$f":"-SUM($J$116:Z116)-SUM($J$83:Z83)","v":34549055.569927774},{"$f":"-SUM($J$116:AA116)-SUM($J$83:AA83)","v":33383613.070742659},{"$f":"-SUM($J$116:AB116)-SUM($J$83:AB83)","v":32218170.571557544},{"$f":"-SUM($J$116:AC116)-SUM($J$83:AC83)","v":31052728.072372429},{"$f":"-SUM($J$116:AD116)-SUM($J$83:AD83)","v":30070542.922354098},{"$f":"-SUM($J$116:AE116)-SUM($J$83:AE83)","v":29088357.772335768},{"$f":"-SUM($J$116:AF116)-SUM($J$83:AF83)","v":28106172.622317433},{"$f":"-SUM($J$116:AG116)-SUM($J$83:AG83)","v":27123987.472299099},{"$f":"-SUM($J$116:AH116)-SUM($J$83:AH83)","v":26385215.602280773}]
[null,null,"Total non-current assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J160:J160)","v":43565009.414277665},42988082.828555331,42411156.242832996,40574229.657110661,38737303.071388319,36900376.485665992,35063449.89994365,36820421.314221323,35357274.398137033,33894127.482052751,32430980.565968469,30967833.649884187,29504686.733799905,28041539.817715622,36879940.568298005,35714498.069112889,34549055.569927774,33383613.070742659,32218170.571557544,31052728.072372429,30070542.922354098,29088357.772335768,28106172.622317433,27123987.472299099,26385215.602280773]
[]
[null,null,"Liabilities"]
[null,null,"Deferred tax",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J565","v":-190625.01461487648},{"$f":"-K565","v":-381250.02922975319},{"$f":"-L565","v":-571875.04384463001},-762500.05845950544,-953125.0730743818,-1143750.0876892563,-1334375.1023041345,-1494195.276919011,-1920173.5524253026,-2346151.8279315904,-2030427.1131063029,-1714702.3982810229,-1398977.6834557354,-1083252.9686304331,-877901.97880515456,-982609.76404964924,-1087317.5492941141,-1068805.9745385647,-1050294.3997830153,-1031782.8250274658,-1068248.4550220966,-1104714.085016489,-1141179.7150108814,-1177645.3450052738,-887553.79899930954]
[null,null,"Senior debt",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-(IF(Inputs!$E$8=\"NGN\",J494,J489))","v":-20212500},{"$f":"-(IF(Inputs!$E$8=\"NGN\",K494,K489))","v":-16978500},{"$f":"-(IF(Inputs!$E$8=\"NGN\",L494,L489))","v":-13370568.750000002},{"$f":"-(IF(Inputs!$E$8=\"NGN\",M494,M489))","v":-9359398.1250000019},{"$f":"-(IF(Inputs!$E$8=\"NGN\",N494,N489))","v":-4913684.0156250009},{"$f":"-(IF(Inputs!$E$8=\"NGN\",O494,O489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",P494,P489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Q494,Q489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",R494,R489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",S494,S489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",T494,T489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",U494,U489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",V494,V489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",W494,W489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",X494,X489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Y494,Y489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",Z494,Z489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AA494,AA489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AB494,AB489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AC494,AC489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AD494,AD489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AE494,AE489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AF494,AF489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AG494,AG489))","v":0},{"$f":"-(IF(Inputs!$E$8=\"NGN\",AH494,AH489))","v":0}]
[null,null,"Total Liabilities",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J164:J165)","v":-20403125.014614876},-17359750.029229753,-13942443.793844633,-10121898.183459507,-5866809.0886993827,-1143750.0876892563,-1334375.1023041345,-1494195.276919011,-1920173.5524253026,-2346151.8279315904,-2030427.1131063029,-1714702.3982810229,-1398977.6834557354,-1083252.9686304331,-877901.97880515456,-982609.76404964924,-1087317.5492941141,-1068805.9745385647,-1050294.3997830153,-1031782.8250274658,-1068248.4550220966,-1104714.085016489,-1141179.7150108814,-1177645.3450052738,-887553.79899930954]
[]
[null,null,"Net assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J157+J161+J166","v":28533395.848234367},{"$f":"K157+K161+K166","v":32363899.049325578},33950645.636488363,35927579.376776159,38324683.240032688,35756626.397976734,37836386.797639519,35326226.037302315,33437100.84571173,31547975.654121161,30400553.452862166,29253131.251603164,28105709.050344169,37995659.349085189,36002038.58949285,34731888.30506324,33461738.02063366,32314807.096204095,31167876.171774529,30020945.247344963,29002294.467332002,27983643.687319279,26964992.907306552,26199897.627293825,25497661.803281464]
[]
[null,null,"Equity"]
[null,null,"Equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"SUM($J$104:J104)","v":6901935.9999999991},{"$f":"SUM($J$104:K104)","v":6901935.9999999991},{"$f":"SUM($J$104:L104)","v":6901935.9999999991},{"$f":"SUM($J$104:M104)","v":6901935.9999999991},{"$f":"SUM($J$104:N104)","v":6901935.9999999991},{"$f":"SUM($J$104:O104)","v":6901935.9999999991},{"$f":"SUM($J$104:P104)","v":6901935.9999999991},{"$f":"SUM($J$104:Q104)","v":6901935.9999999991},{"$f":"SUM($J$104:R104)","v":6901935.9999999991},{"$f":"SUM($J$104:S104)","v":6901935.9999999991},{"$f":"SUM($J$104:T104)","v":6901935.9999999991},{"$f":"SUM($J$104:U104)","v":6901935.9999999991},{"$f":"SUM($J$104:V104)","v":6901935.9999999991},{"$f":"SUM($J$104:W104)","v":6901935.9999999991},{"$f":"SUM($J$104:X104)","v":6901935.9999999991},{"$f":"SUM($J$104:Y104)","v":6901935.9999999991},{"$f":"SUM($J$104:Z104)","v":6901935.9999999991},{"$f":"SUM($J$104:AA104)","v":6901935.9999999991},{"$f":"SUM($J$104:AB104)","v":6901935.9999999991},{"$f":"SUM($J$104:AC104)","v":6901935.9999999991},{"$f":"SUM($J$104:AD104)","v":6901935.9999999991},{"$f":"SUM($J$104:AE104)","v":6901935.9999999991},{"$f":"SUM($J$104:AF104)","v":6901935.9999999991},{"$f":"SUM($J$104:AG104)","v":6901935.9999999991},{"$f":"SUM($J$104:AH104)","v":6901935.9999999991}]
[null,null,"Grant",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"SUM($J$103:J103)","v":19250000},{"$f":"SUM($J$103:K103)","v":19250000},{"$f":"SUM($J$103:L103)","v":19250000},{"$f":"SUM($J$103:M103)","v":19250000},{"$f":"SUM($J$103:N103)","v":19250000},{"$f":"SUM($J$103:O103)","v":19250000},{"$f":"SUM($J$103:P103)","v":19250000},{"$f":"SUM($J$103:Q103)","v":19250000},{"$f":"SUM($J$103:R103)","v":19250000},{"$f":"SUM($J$103:S103)","v":19250000},{"$f":"SUM($J$103:T103)","v":19250000},{"$f":"SUM($J$103:U103)","v":19250000},{"$f":"SUM($J$103:V103)","v":19250000},{"$f":"SUM($J$103:W103)","v":19250000},{"$f":"SUM($J$103:X103)","v":19250000},{"$f":"SUM($J$103:Y103)","v":19250000},{"$f":"SUM($J$103:Z103)","v":19250000},{"$f":"SUM($J$103:AA103)","v":19250000},{"$f":"SUM($J$103:AB103)","v":19250000},{"$f":"SUM($J$103:AC103)","v":19250000},{"$f":"SUM($J$103:AD103)","v":19250000},{"$f":"SUM($J$103:AE103)","v":19250000},{"$f":"SUM($J$103:AF103)","v":19250000},{"$f":"SUM($J$103:AG103)","v":19250000},{"$f":"SUM($J$103:AH103)","v":19250000}]
[null,null,"Net Income",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"J94","v":2381459.8482343652},7547670.2176103648,14258357.947370369,19017398.952833164,26924267.636891149,35637695.443886168,46939351.231164023,60826428.189663693,80020047.170112729,109782225.34047456,142944147.91731244,186129932.76382628,242356525.67548004,315547228.51126993,431634333.61493504,562678696.5439707,732234565.38147759,952813935.64188027,1239744234.052361,1695882104.4155941,2206245822.6156292,2869807453.7797098,3732726359.0047216,4854847262.5214653,6637186131.6679516]
[null,null,"Retained earnings",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,null,{"$f":"J173","v":2381459.8482343652},{"$f":"K174+K173","v":9929130.0658447295},{"$f":"L174+L173","v":24187488.013215099},43204886.966048263,70129154.602939412,105766850.04682559,152706201.27798963,213532629.46765333,293552676.63776606,403334901.97824061,546279049.89555311,732408982.65937936,974765508.33485937,1290312736.8461294,1721947070.4610643,2284625767.0050349,3016860332.3865128,3969674268.0283928,5209418502.0807533,6905300606.4963474,9111546429.1119766,11981353882.891685,15714080241.896408,20568927504.417873]
[null,null,"Cumulative distributions",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,"x",null,{"$f":"-SUM($J$146:J146)","v":0},{"$f":"-SUM($J$146:K146)","v":-3717167.0165191554},{"$f":"-SUM($J$146:L146)","v":-16388778.376726739},{"$f":"-SUM($J$146:M146)","v":-33429243.589272119},{"$f":"-SUM($J$146:N146)","v":-57956407.362906732},{"$f":"-SUM($J$146:O146)","v":-96162159.648848861},{"$f":"-SUM($J$146:P146)","v":-141021750.48035008},{"$f":"-SUM($J$146:Q146)","v":-204358339.43035099},{"$f":"-SUM($J$146:R146)","v":-286267511.7920543},{"$f":"-SUM($J$146:S146)","v":-397938862.32411945},{"$f":"-SUM($J$146:T146)","v":-542030432.44269085},{"$f":"-SUM($J$146:U146)","v":-729307787.40777612},{"$f":"-SUM($J$146:V146)","v":-972811735.28451514},{"$f":"-SUM($J$146:W146)","v":-1278469013.4970441},{"$f":"-SUM($J$146:X146)","v":-1712096967.8715715},{"$f":"-SUM($J$146:Y146)","v":-2276045814.6999717},{"$f":"-SUM($J$146:Z146)","v":-3009550530.3658791},{"$f":"-SUM($J$146:AA146)","v":-3963511396.932189},{"$f":"-SUM($J$146:AB146)","v":-5204402561.9089794},{"$f":"-SUM($J$146:AC146)","v":-6901431597.2490025},{"$f":"-SUM($J$146:AD146)","v":-9108696070.6446457},{"$f":"-SUM($J$146:AE146)","v":-11979522175.204369},{"$f":"-SUM($J$146:AF146)","v":-15713267184.989103},{"$f":"-SUM($J$146:AG146)","v":-20568879542.790581},{"$f":"-SUM($J$146:AH146)","v":-27206767910.282547}]
[null,null,"Total Equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J171:J175)","v":28533395.848234367},32363899.049325574,33950645.636488356,35927579.376776136,38324683.24003268,35756626.397976726,37836386.797639549,35326226.037302345,33437100.845711768,31547975.654121161,30400553.452862263,29253131.251603246,28105709.050344229,37995659.349085331,36002038.589492798,34731888.305063248,33461738.020633698,32314807.096203804,31167876.171773911,30020945.247344971,29002294.467330933,27983643.687316895,26964992.907304764,26199897.627292633,25497661.803276062]
[]
[null,null,"Balance check",null,null,null,null,null,{"$f":"IF(ROUND(SUM(J178:AH178),1)<>0,1,0)","v":0},{"$f":"J168-J176","v":0},0,0,0,0,0,0,0,-3.7252902984619141E-8,0,-9.6857547760009766E-8,-8.1956386566162109E-8,-5.9604644775390625E-8,-1.4156103134155273E-7,0,0,-3.7252902984619141E-8,2.905726432800293E-7,6.1839818954467773E-7,0,1.0691583156585693E-6,2.384185791015625E-6,1.7881393432617188E-6,1.1920928955078125E-6,5.4016709327697754E-6]
[]
["x",null,"Performance and Returns"]
[]
[null,null,"Performance",null,null,null,null,"Average","Minimum"]
[null,null,"Operating profit margin","%",null,null,null,{"$f":"AVERAGE(J183:AH183)","v":0.93584382551291678},{"$f":"MIN(J183:AH183)","v":0.52644106681810077},{"$f":"J85/J21","v":0.52644106681810077},0.77937102126106061,0.84985420823264624,0.87198274826417599,0.89731595776682638,0.91345048574007337,0.92701956833739396,0.93288277547224874,0.95102334050999626,0.960263206646912,0.96607672289003677,0.9709767632044759,0.9751113017232047,0.97860480253696169,0.98123782022075101,0.98515819574092289,0.98709951516143835,0.9887579799334707,0.99017682069764579,0.99176172896349324,0.9928114842981014,0.99365020963418471,0.9943726056702118,0.99499536899948693,0.99569993909910448]
[null,null,"Debt Service Coverage Ratio (w/o DSRA)","%",null,null,null,{"$f":"AVERAGE(J184:AH184)","v":4.5424824839221909},{"$f":"MIN(J184:AH184)","v":1.9310743384773041},{"$f":"IFERROR(-J120/J125,\"\")","v":5.6506592628325363},1.9310743384773041,3.0852598208829241,4.1072578496598791,5.4757982764335633,7.0048453552469381,"","","","","","","","","","","","","","","","","","",""]
[null,null,"Debt Service Coverage Ratio (w DSRA)","%",null,null,null,5.3731935690309216,{"$f":"MIN(J185:AH185)","v":2.9153408491296924},{"$f":"IFERROR(-(J120+I156)/J125,\"\")","v":5.6506592628325363},2.9153408491296924,4.0852598208829241,5.1072578496598791,6.4757982764335633,8.004845355246939,"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Returns"]
[null,null,"IRR Period ","Flag",null,{"$f":"Dashboard!$E$32","v":25},null,null,null,{"$f":"IF(J3-Year<$F$188,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Equity"]
[null,null,"Equity cashflows over IRR period",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"-J104","v":-6901935.9999999991},{"$f":"J188*(J146)","v":0},{"$f":"K188*(K146-K104)","v":3717167.0165191554},12671611.360207584,17040465.21254538,24527163.773634613,38205752.285942122,44859590.831501231,63336588.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,305657278.21252894,433627954.37452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855612357.8014784,6637888367.4919643]
[null,null,"Equity IRR","%",null,{"$f":"XIRR(I191:AH191,$I$5:$AH$5)","v":0.94255412817001338}]
[null,null,"Payback flag","Flag",null,null,null,null,null,{"$f":"IF(SUM($I$193:I193)>0,0,IF(SUM($J$191:J191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:J193)>0,0,IF(SUM($J$191:K191)>0,1,0))","v":1},{"$f":"IF(SUM($I$193:K193)>0,0,IF(SUM($J$191:L191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:L193)>0,0,IF(SUM($J$191:M191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:M193)>0,0,IF(SUM($J$191:N191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:N193)>0,0,IF(SUM($J$191:O191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:O193)>0,0,IF(SUM($J$191:P191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:P193)>0,0,IF(SUM($J$191:Q191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:Q193)>0,0,IF(SUM($J$191:R191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:R193)>0,0,IF(SUM($J$191:S191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:S193)>0,0,IF(SUM($J$191:T191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:T193)>0,0,IF(SUM($J$191:U191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:U193)>0,0,IF(SUM($J$191:V191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:V193)>0,0,IF(SUM($J$191:W191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:W193)>0,0,IF(SUM($J$191:X191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:X193)>0,0,IF(SUM($J$191:Y191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:Y193)>0,0,IF(SUM($J$191:Z191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:Z193)>0,0,IF(SUM($J$191:AA191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AA193)>0,0,IF(SUM($J$191:AB191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AB193)>0,0,IF(SUM($J$191:AC191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AC193)>0,0,IF(SUM($J$191:AD191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AD193)>0,0,IF(SUM($J$191:AE191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AE193)>0,0,IF(SUM($J$191:AF191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AF193)>0,0,IF(SUM($J$191:AG191)>0,1,0))","v":0},{"$f":"IF(SUM($I$193:AG193)>0,0,IF(SUM($J$191:AH191)>0,1,0))","v":0}]
[null,null,"Equity payback","years",null,{"$f":"INDEX($J$3:$AH$3,,MATCH(1,$J$193:$AH$193,0))-Year+1","v":2}]
[]
[null,null,"Project "]
[null,null,"Project cashflows over IRR period",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J188*(J120-J105)","v":-38875424.551428422},{"$f":"K188*(K120-K105)","v":10538596.817947578},16893544.547707584,22515713.115670379,29981353.030978363,38205752.285942122,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[null,null,"Project IRR","%",null,{"$f":"XIRR(J197:AH197,$J$5:$AH$5)","v":0.62626822590827969}]
[null,null,"NPV",null,{"$f":"Inputs!E303","v":0.11014419735502565},{"$f":"XNPV(E199,$J$197:$AH$197,$J$5:$AH$5)","v":3317956593.1064425}]
[]
["x",null,"Initial Funding"]
[]
[null,null,"Uses"]
[null,null,"Production Capex Investments",null,"Sites","Capex/site"]
[null,null,{"$f":"$C$10","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"$F$10","v":1},{"$f":"Inputs!G66","v":30645936},null,null,null,{"$f":"-IF(J10=1,$E205*$F205,0)","v":-30645936},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$11","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"$F$11","v":0},{"$f":"Inputs!G67","v":0},null,null,null,{"$f":"-IF(J11=1,$E206*$F206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"$F$12","v":0},{"$f":"Inputs!G68","v":0},null,null,null,{"$f":"-IF(J12=1,$E207*$F207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"$F$13","v":0},{"$f":"Inputs!G69","v":0},null,null,null,{"$f":"-IF(J13=1,$E208*$F208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total production capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"SUM(J209:N209)","v":-30645936},{"$f":"SUM(J205:J208)","v":-30645936},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution Capex Investments",null,null,"Capex/site"]
[null,null,{"$f":"$C$10","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G72","v":12276000},null,null,null,{"$f":"-IF(J10=1,$E205*$F212,0)","v":-12276000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$11","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G73","v":0},null,null,null,{"$f":"-IF(J11=1,$E206*$F213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G74","v":0},null,null,null,{"$f":"-IF(J12=1,$E207*$F214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G75","v":0},null,null,null,{"$f":"-IF(J13=1,$E208*$F215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total distribution capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"SUM(J216:N216)","v":-12276000},{"$f":"SUM(J212:J215)","v":-12276000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Customer connection investments"]
[null,null,"Customer connection capex",null,null,null,null,null,null,{"$f":"-J471*J$9","v":-3780000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total customer connection capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"SUM(J220:N220)","v":-3780000},{"$f":"SUM(J219)","v":-3780000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project Development costs"]
[null,null,"Dependent on number of sites",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!E85","v":1300000}]
[null,null,"Not dependent on  number of sites",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Inputs!E91","v":0}]
[null,null,"Total poject development capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"SUM(J225:N225)","v":1300000},{"$f":"SUM(J223:J224)","v":1300000},{"$f":"SUM(K223:K223)","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]
[]
[null,null,"Total uses",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,{"$f":"SUM(J227:N227)","v":-45401936},{"$f":"J225+J220+J216+J209","v":-45401936},{"$f":"K225+K220+K216+K209","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]
[]
[null,null,"Sources"]
[null,null,"Grants for assets",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!E281","v":0.42399073026313239},null,null,{"$f":"SUM(J230:N230)","v":19250000},{"$f":"-J227*$F$230","v":19250000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funding required after grant",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J227+J230","v":-26151936},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,"Senior Debt",{"$f":"Inputs!$E$8","v":"NGN"},"Drawdown","Limit",null,null,{"$f":"SUM(J233:N233)","v":19250000},{"$f":"-J231*$E234","v":19250000},{"$f":"-K231*$E234","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]
[null,null,"Funding required after senior debt",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Inputs!G299","v":0.73608317181565452},{"$f":"Inputs!E295","v":19250000},null,"Check",{"$f":"IF(I233=F234,0,1)","v":0},{"$f":"J231+J233","v":-6901936},{"$f":"K231+K233","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]
[]
[null,null,"Equity",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G295","v":6901935.9999999991},null,null,{"$f":"SUM(J236:N236)","v":6901935.9999999991},{"$f":"IF(SUM($J$233:J233)<$F$234,-J234,$F236)","v":6901935.9999999991},{"$f":"IF(SUM($J$233:K233)<$F$234,-K234,$F236-SUM($J$236:J236))","v":0},{"$f":"IF(SUM($J$233:L233)<$F$234,-L234,$F236-SUM($J$236:K236))","v":0},{"$f":"IF(SUM($J$233:M233)<$F$234,-M234,$F236-SUM($J$236:L236))","v":0},{"$f":"IF(SUM($J$233:N233)<$F$234,-N234,$F236-SUM($J$236:M236))","v":0},{"$f":"IF(SUM($J$233:O233)<$F$234,-O234,$F236-SUM($J$236:N236))","v":0},{"$f":"IF(SUM($J$233:P233)<$F$234,-P234,$F236-SUM($J$236:O236))","v":0},{"$f":"IF(SUM($J$233:Q233)<$F$234,-Q234,$F236-SUM($J$236:P236))","v":0},{"$f":"IF(SUM($J$233:R233)<$F$234,-R234,$F236-SUM($J$236:Q236))","v":0},{"$f":"IF(SUM($J$233:S233)<$F$234,-S234,$F236-SUM($J$236:R236))","v":0},{"$f":"IF(SUM($J$233:T233)<$F$234,-T234,$F236-SUM($J$236:S236))","v":0},{"$f":"IF(SUM($J$233:U233)<$F$234,-U234,$F236-SUM($J$236:T236))","v":0},{"$f":"IF(SUM($J$233:V233)<$F$234,-V234,$F236-SUM($J$236:U236))","v":0},{"$f":"IF(SUM($J$233:W233)<$F$234,-W234,$F236-SUM($J$236:V236))","v":0},{"$f":"IF(SUM($J$233:X233)<$F$234,-X234,$F236-SUM($J$236:W236))","v":0},{"$f":"IF(SUM($J$233:Y233)<$F$234,-Y234,$F236-SUM($J$236:X236))","v":0},{"$f":"IF(SUM($J$233:Z233)<$F$234,-Z234,$F236-SUM($J$236:Y236))","v":0},{"$f":"IF(SUM($J$233:AA233)<$F$234,-AA234,$F236-SUM($J$236:Z236))","v":0},{"$f":"IF(SUM($J$233:AB233)<$F$234,-AB234,$F236-SUM($J$236:AA236))","v":0},{"$f":"IF(SUM($J$233:AC233)<$F$234,-AC234,$F236-SUM($J$236:AB236))","v":0},{"$f":"IF(SUM($J$233:AD233)<$F$234,-AD234,$F236-SUM($J$236:AC236))","v":0},{"$f":"IF(SUM($J$233:AE233)<$F$234,-AE234,$F236-SUM($J$236:AD236))","v":0},{"$f":"IF(SUM($J$233:AF233)<$F$234,-AF234,$F236-SUM($J$236:AE236))","v":0},{"$f":"IF(SUM($J$233:AG233)<$F$234,-AG234,$F236-SUM($J$236:AF236))","v":0},{"$f":"IF(SUM($J$233:AH233)<$F$234,-AH234,$F236-SUM($J$236:AG236))","v":0}]
[null,null,"Funding required after equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J234+J236","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]
[]
[null,null,"Total sources",null,null,null,null,null,{"$f":"SUM(J239:N239)","v":45401936},{"$f":"J236+J233+J230","v":45401936},{"$f":"K236+K233+K230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"Check",{"$f":"IF(I239+I227=0,0,1)","v":0}]
[]
["x",null,"Consumption"]
[]
[null,null,"Phase 1 consumption"]
[null,null,"Annual consumption",null,null,{"$f":"Inputs!$D$13","v":"Operational"}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},"kWh/year",null,{"$f":"$F$10","v":1},null,null,null,{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!J10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!J10+1))*12","v":48960},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!K10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!K10+1))*12","v":84864},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!L10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!L10+1))*12","v":137904.00000000003},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!M10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!M10+1))*12","v":179275.2},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!N10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!N10+1))*12","v":233057.76000000004},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!O10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!O10+1))*12","v":302975.08800000005},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!P10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!P10+1))*12","v":393867.61440000002},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Q10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Q10+1))*12","v":512027.89872000011},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!R10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!R10+1))*12","v":665636.26833600015},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!S10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!S10+1))*12","v":865327.14883680013},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!T10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!T10+1))*12","v":1124925.2934878403},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!U10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!U10+1))*12","v":1462402.8815341925},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!V10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!V10+1))*12","v":1901123.7459944501},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!W10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!W10+1))*12","v":2471460.8697927855},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!X10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!X10+1))*12","v":3212899.1307306206},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Y10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Y10+1))*12","v":4176768.8699498074},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Z10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Z10+1))*12","v":5429799.5309347492},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AA10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AA10+1))*12","v":7058739.3902151743},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AB10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AB10+1))*12","v":9176361.2072797269},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AC10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AC10+1))*12","v":11929269.569463644},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AD10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AD10+1))*12","v":15508050.440302741},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AE10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AE10+1))*12","v":20160465.572393563},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AF10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AF10+1))*12","v":26208605.244111635},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AG10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AG10+1))*12","v":34071186.817345127},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AH10+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AH10+1))*12","v":44292542.862548664}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},"kWh/year",null,{"$f":"$F$11","v":0},null,null,null,{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!J11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!J11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!K11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!K11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!L11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!L11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!M11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!M11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!N11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!N11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!O11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!O11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!P11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!P11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Q11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Q11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!R11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!R11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!S11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!S11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!T11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!T11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!U11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!U11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!V11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!V11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!W11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!W11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!X11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!X11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Y11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Y11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Z11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Z11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AA11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AA11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AB11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AB11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AC11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AC11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AD11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AD11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AE11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AE11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AF11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AF11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AG11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AG11+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AH11+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AH11+1))*12","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},"kWh/year",null,{"$f":"$F$12","v":0},null,null,null,{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!J12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!J12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!K12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!K12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!L12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!L12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!M12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!M12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!N12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!N12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!O12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!O12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!P12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!P12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Q12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Q12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!R12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!R12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!S12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!S12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!T12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!T12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!U12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!U12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!V12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!V12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!W12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!W12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!X12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!X12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Y12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Y12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Z12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Z12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AA12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AA12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AB12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AB12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AC12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AC12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AD12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AD12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AE12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AE12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AF12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AF12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AG12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AG12+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AH12+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AH12+1))*12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},"kWh/year",null,{"$f":"$F$13","v":0},null,null,null,{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!J13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!J13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!K13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!K13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!L13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!L13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!M13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!M13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!N13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!N13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!O13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!O13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!P13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!P13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Q13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Q13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!R13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!R13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!S13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!S13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!T13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!T13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!U13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!U13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!V13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!V13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!W13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!W13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!X13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!X13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Y13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Y13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!Z13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!Z13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AA13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AA13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AB13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AB13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AC13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AC13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AD13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AD13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AE13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AE13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AF13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AF13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AG13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AG13+1))*12","v":0},{"$f":"(INDEX(Inputs!$H$179:$AG$179,,Model!AH13+1)*INDEX(Inputs!$H$164:$AG$164,,Model!AH13+1))*12","v":0}]
[null,null,"Total","kWh/year",null,null,null,null,null,{"$f":"SUM(J246:J249)","v":48960},{"$f":"SUM(K246:K249)","v":84864},137904.00000000003,179275.2,233057.76000000004,302975.08800000005,393867.61440000002,512027.89872000011,665636.26833600015,865327.14883680013,1124925.2934878403,1462402.8815341925,1901123.7459944501,2471460.8697927855,3212899.1307306206,4176768.8699498074,5429799.5309347492,7058739.3902151743,9176361.2072797269,11929269.569463644,15508050.440302741,20160465.572393563,26208605.244111635,34071186.817345127,44292542.862548664]
[]
[null,null,"Consumption by tariff"]
[null,null,"Day Tariff","kWh/year",null,null,null,null,null,{"$f":"J$250*Inputs!$E187","v":26928.000000000004},{"$f":"K$250*Inputs!$E187","v":46675.200000000004},{"$f":"L$250*Inputs!$E187","v":75847.200000000026},{"$f":"M$250*Inputs!$E187","v":98601.360000000015},{"$f":"N$250*Inputs!$E187","v":128181.76800000003},{"$f":"O$250*Inputs!$E187","v":166636.29840000003},{"$f":"P$250*Inputs!$E187","v":216627.18792000003},{"$f":"Q$250*Inputs!$E187","v":281615.34429600008},{"$f":"R$250*Inputs!$E187","v":366099.94758480013},{"$f":"S$250*Inputs!$E187","v":475929.93186024012},{"$f":"T$250*Inputs!$E187","v":618708.91141831223},{"$f":"U$250*Inputs!$E187","v":804321.58484380587},{"$f":"V$250*Inputs!$E187","v":1045618.0602969476},{"$f":"W$250*Inputs!$E187","v":1359303.4783860322},{"$f":"X$250*Inputs!$E187","v":1767094.5219018415},{"$f":"Y$250*Inputs!$E187","v":2297222.8784723943},{"$f":"Z$250*Inputs!$E187","v":2986389.7420141124},{"$f":"AA$250*Inputs!$E187","v":3882306.6646183464},{"$f":"AB$250*Inputs!$E187","v":5046998.66400385},{"$f":"AC$250*Inputs!$E187","v":6561098.2632050049},{"$f":"AD$250*Inputs!$E187","v":8529427.742166508},{"$f":"AE$250*Inputs!$E187","v":11088256.06481646},{"$f":"AF$250*Inputs!$E187","v":14414732.8842614},{"$f":"AG$250*Inputs!$E187","v":18739152.749539822},{"$f":"AH$250*Inputs!$E187","v":24360898.574401766}]
[null,null,"Night Tariff","kWh/year",null,null,null,null,null,{"$f":"J$250*Inputs!$E188","v":22032},{"$f":"K$250*Inputs!$E188","v":38188.800000000003},{"$f":"L$250*Inputs!$E188","v":62056.800000000017},{"$f":"M$250*Inputs!$E188","v":80673.840000000011},{"$f":"N$250*Inputs!$E188","v":104875.99200000001},{"$f":"O$250*Inputs!$E188","v":136338.78960000002},{"$f":"P$250*Inputs!$E188","v":177240.42648000002},{"$f":"Q$250*Inputs!$E188","v":230412.55442400006},{"$f":"R$250*Inputs!$E188","v":299536.32075120008},{"$f":"S$250*Inputs!$E188","v":389397.21697656007},{"$f":"T$250*Inputs!$E188","v":506216.38206952816},{"$f":"U$250*Inputs!$E188","v":658081.2966903866},{"$f":"V$250*Inputs!$E188","v":855505.68569750257},{"$f":"W$250*Inputs!$E188","v":1112157.3914067536},{"$f":"X$250*Inputs!$E188","v":1445804.6088287793},{"$f":"Y$250*Inputs!$E188","v":1879545.9914774133},{"$f":"Z$250*Inputs!$E188","v":2443409.7889206372},{"$f":"AA$250*Inputs!$E188","v":3176432.7255968284},{"$f":"AB$250*Inputs!$E188","v":4129362.5432758774},{"$f":"AC$250*Inputs!$E188","v":5368171.3062586403},{"$f":"AD$250*Inputs!$E188","v":6978622.6981362337},{"$f":"AE$250*Inputs!$E188","v":9072209.5075771026},{"$f":"AF$250*Inputs!$E188","v":11793872.359850235},{"$f":"AG$250*Inputs!$E188","v":15332034.067805307},{"$f":"AH$250*Inputs!$E188","v":19931644.288146898}]
[]
[]
["x",null,"Revenue"]
[]
[null,null,"Phase 1 Tariff",null,null,"Adjustment"]
[null,null,"Day Tariff",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$196","v":0.93099999999999994},null,null,null,{"$f":"J253*Inputs!I147*$F$260","v":4512594.24},{"$f":"K253*Inputs!J147*$F$260","v":7821830.0159999998},{"$f":"L253*Inputs!K147*$F$260","v":12710473.776000004},{"$f":"M253*Inputs!L147*$F$260","v":16523615.908800002},{"$f":"N253*Inputs!M147*$F$260","v":22576432.299383361},{"$f":"O253*Inputs!N147*$F$260","v":29349361.989198368},{"$f":"P253*Inputs!O147*$F$260","v":38154170.585957877},{"$f":"Q253*Inputs!P147*$F$260","v":49600421.761745252},{"$f":"R253*Inputs!Q147*$F$260","v":64480548.290268831},{"$f":"S253*Inputs!R147*$F$260","v":88100615.575740159},{"$f":"T253*Inputs!S147*$F$260","v":114530800.24846223},{"$f":"U253*Inputs!T147*$F$260","v":148890040.32300091},{"$f":"V253*Inputs!U147*$F$260","v":193557052.41990113},{"$f":"W253*Inputs!V147*$F$260","v":251624168.14587155},{"$f":"X253*Inputs!W147*$F$260","v":343797388.4401722},{"$f":"Y253*Inputs!X147*$F$260","v":446936604.97222388},{"$f":"Z253*Inputs!Y147*$F$260","v":581017586.46389103},{"$f":"AA253*Inputs!Z147*$F$260","v":755322862.40305841},{"$f":"AB253*Inputs!AA147*$F$260","v":981919721.12397587},{"$f":"AC253*Inputs!AB147*$F$260","v":1341609743.8804941},{"$f":"AD253*Inputs!AC147*$F$260","v":1744092667.0446427},{"$f":"AE253*Inputs!AD147*$F$260","v":2267320467.1580353},{"$f":"AF253*Inputs!AE147*$F$260","v":2947516607.3054461},{"$f":"AG253*Inputs!AF147*$F$260","v":3831771589.4970808},{"$f":"AH253*Inputs!AG147*$F$260","v":5235399585.3238077}]
[null,null,"Night Tariff",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J254*Inputs!I148*$F$260","v":3692122.5599999996},{"$f":"K254*Inputs!J148*$F$260","v":6399679.1040000003},{"$f":"L254*Inputs!K148*$F$260","v":10399478.544000003},{"$f":"M254*Inputs!L148*$F$260","v":13519322.1072},{"$f":"N254*Inputs!M148*$F$260","v":18471626.426768202},{"$f":"O254*Inputs!N148*$F$260","v":24013114.354798663},{"$f":"P254*Inputs!O148*$F$260","v":31217048.661238264},{"$f":"Q254*Inputs!P148*$F$260","v":40582163.259609751},{"$f":"R254*Inputs!Q148*$F$260","v":52756812.237492673},{"$f":"S254*Inputs!R148*$F$260","v":72082321.834696501},{"$f":"T254*Inputs!S148*$F$260","v":93707018.385105461},{"$f":"U254*Inputs!T148*$F$260","v":121819123.90063709},{"$f":"V254*Inputs!U148*$F$260","v":158364861.0708282},{"$f":"W254*Inputs!V148*$F$260","v":205874319.3920767},{"$f":"X254*Inputs!W148*$F$260","v":281288772.36014086},{"$f":"Y254*Inputs!X148*$F$260","v":365675404.06818312},{"$f":"Z254*Inputs!Y148*$F$260","v":475378025.28863806},{"$f":"AA254*Inputs!Z148*$F$260","v":617991432.87522948},{"$f":"AB254*Inputs!AA148*$F$260","v":803388862.73779845},{"$f":"AC254*Inputs!AB148*$F$260","v":1097680699.5385861},{"$f":"AD254*Inputs!AC148*$F$260","v":1426984909.400162},{"$f":"AE254*Inputs!AD148*$F$260","v":1855080382.2202106},{"$f":"AF254*Inputs!AE148*$F$260","v":2411604496.8862743},{"$f":"AG254*Inputs!AF148*$F$260","v":3135085845.9521565},{"$f":"AH254*Inputs!AG148*$F$260","v":4283508751.6285696}]
[null,null,"Total from phase 1 tariff",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J260:J261)","v":8204716.7999999998},14221509.120000001,23109952.320000008,30042938.016000003,41048058.726151563,53362476.343997031,69371219.247196138,90182585.021355003,117237360.5277615,160182937.41043666,208237818.63356769,270709164.223638,351921913.49072933,457498487.53794825,625086160.800313,812612009.04040694,1056395611.7525291,1373314295.2782879,1785308583.8617744,2439290443.4190803,3171077576.4448047,4122400849.3782458,5359121104.191721,6966857435.4492378,9518908336.9523773]
[]
[null,null,"Phase 1 Connection & Installation Fees"]
[null,null,"Connection fee",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$141","v":5000}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!J10+1)*$F$265*J$6*$F10","v":600000},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!K10+1)*$F$265*K$6*$F10","v":225999.99999999997},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!L10+1)*$F$265*L$6*$F10","v":255379.99999999994},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!M10+1)*$F$265*M$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!N10+1)*$F$265*N$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!O10+1)*$F$265*O$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!P10+1)*$F$265*P$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Q10+1)*$F$265*Q$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!R10+1)*$F$265*R$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!S10+1)*$F$265*S$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!T10+1)*$F$265*T$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!U10+1)*$F$265*U$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!V10+1)*$F$265*V$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!W10+1)*$F$265*W$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!X10+1)*$F$265*X$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Y10+1)*$F$265*Y$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Z10+1)*$F$265*Z$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AA10+1)*$F$265*AA$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AB10+1)*$F$265*AB$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AC10+1)*$F$265*AC$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AD10+1)*$F$265*AD$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AE10+1)*$F$265*AE$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AF10+1)*$F$265*AF$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AG10+1)*$F$265*AG$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AH10+1)*$F$265*AH$6*$F10","v":0}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!J11+1)*$F$265*J$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!K11+1)*$F$265*K$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!L11+1)*$F$265*L$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!M11+1)*$F$265*M$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!N11+1)*$F$265*N$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!O11+1)*$F$265*O$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!P11+1)*$F$265*P$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Q11+1)*$F$265*Q$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!R11+1)*$F$265*R$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!S11+1)*$F$265*S$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!T11+1)*$F$265*T$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!U11+1)*$F$265*U$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!V11+1)*$F$265*V$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!W11+1)*$F$265*W$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!X11+1)*$F$265*X$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Y11+1)*$F$265*Y$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Z11+1)*$F$265*Z$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AA11+1)*$F$265*AA$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AB11+1)*$F$265*AB$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AC11+1)*$F$265*AC$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AD11+1)*$F$265*AD$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AE11+1)*$F$265*AE$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AF11+1)*$F$265*AF$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AG11+1)*$F$265*AG$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AH11+1)*$F$265*AH$6*$F11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!J12+1)*$F$265*J$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!K12+1)*$F$265*K$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!L12+1)*$F$265*L$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!M12+1)*$F$265*M$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!N12+1)*$F$265*N$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!O12+1)*$F$265*O$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!P12+1)*$F$265*P$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Q12+1)*$F$265*Q$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!R12+1)*$F$265*R$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!S12+1)*$F$265*S$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!T12+1)*$F$265*T$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!U12+1)*$F$265*U$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!V12+1)*$F$265*V$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!W12+1)*$F$265*W$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!X12+1)*$F$265*X$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Y12+1)*$F$265*Y$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Z12+1)*$F$265*Z$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AA12+1)*$F$265*AA$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AB12+1)*$F$265*AB$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AC12+1)*$F$265*AC$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AD12+1)*$F$265*AD$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AE12+1)*$F$265*AE$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AF12+1)*$F$265*AF$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AG12+1)*$F$265*AG$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AH12+1)*$F$265*AH$6*$F12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!J13+1)*$F$265*J$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!K13+1)*$F$265*K$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!L13+1)*$F$265*L$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!M13+1)*$F$265*M$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!N13+1)*$F$265*N$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!O13+1)*$F$265*O$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!P13+1)*$F$265*P$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Q13+1)*$F$265*Q$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!R13+1)*$F$265*R$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!S13+1)*$F$265*S$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!T13+1)*$F$265*T$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!U13+1)*$F$265*U$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!V13+1)*$F$265*V$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!W13+1)*$F$265*W$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!X13+1)*$F$265*X$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Y13+1)*$F$265*Y$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Z13+1)*$F$265*Z$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AA13+1)*$F$265*AA$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AB13+1)*$F$265*AB$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AC13+1)*$F$265*AC$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AD13+1)*$F$265*AD$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AE13+1)*$F$265*AE$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AF13+1)*$F$265*AF$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AG13+1)*$F$265*AG$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AH13+1)*$F$265*AH$6*$F13","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J266:J269)","v":600000},{"$f":"SUM(K266:K269)","v":225999.99999999997},255379.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Upfront contribution indoor installation ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$142","v":0}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!J10+1)*$F$272*J$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!K10+1)*$F$272*K$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!L10+1)*$F$272*L$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!M10+1)*$F$272*M$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!N10+1)*$F$272*N$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!O10+1)*$F$272*O$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!P10+1)*$F$272*P$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Q10+1)*$F$272*Q$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!R10+1)*$F$272*R$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!S10+1)*$F$272*S$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!T10+1)*$F$272*T$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!U10+1)*$F$272*U$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!V10+1)*$F$272*V$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!W10+1)*$F$272*W$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!X10+1)*$F$272*X$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Y10+1)*$F$272*Y$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Z10+1)*$F$272*Z$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AA10+1)*$F$272*AA$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AB10+1)*$F$272*AB$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AC10+1)*$F$272*AC$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AD10+1)*$F$272*AD$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AE10+1)*$F$272*AE$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AF10+1)*$F$272*AF$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AG10+1)*$F$272*AG$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AH10+1)*$F$272*AH$6*$F10","v":0}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!J11+1)*$F$272*J$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!K11+1)*$F$272*K$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!L11+1)*$F$272*L$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!M11+1)*$F$272*M$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!N11+1)*$F$272*N$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!O11+1)*$F$272*O$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!P11+1)*$F$272*P$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Q11+1)*$F$272*Q$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!R11+1)*$F$272*R$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!S11+1)*$F$272*S$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!T11+1)*$F$272*T$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!U11+1)*$F$272*U$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!V11+1)*$F$272*V$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!W11+1)*$F$272*W$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!X11+1)*$F$272*X$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Y11+1)*$F$272*Y$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Z11+1)*$F$272*Z$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AA11+1)*$F$272*AA$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AB11+1)*$F$272*AB$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AC11+1)*$F$272*AC$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AD11+1)*$F$272*AD$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AE11+1)*$F$272*AE$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AF11+1)*$F$272*AF$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AG11+1)*$F$272*AG$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AH11+1)*$F$272*AH$6*$F11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!J12+1)*$F$272*J$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!K12+1)*$F$272*K$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!L12+1)*$F$272*L$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!M12+1)*$F$272*M$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!N12+1)*$F$272*N$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!O12+1)*$F$272*O$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!P12+1)*$F$272*P$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Q12+1)*$F$272*Q$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!R12+1)*$F$272*R$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!S12+1)*$F$272*S$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!T12+1)*$F$272*T$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!U12+1)*$F$272*U$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!V12+1)*$F$272*V$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!W12+1)*$F$272*W$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!X12+1)*$F$272*X$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Y12+1)*$F$272*Y$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Z12+1)*$F$272*Z$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AA12+1)*$F$272*AA$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AB12+1)*$F$272*AB$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AC12+1)*$F$272*AC$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AD12+1)*$F$272*AD$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AE12+1)*$F$272*AE$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AF12+1)*$F$272*AF$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AG12+1)*$F$272*AG$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AH12+1)*$F$272*AH$6*$F12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!J13+1)*$F$272*J$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!K13+1)*$F$272*K$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!L13+1)*$F$272*L$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!M13+1)*$F$272*M$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!N13+1)*$F$272*N$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!O13+1)*$F$272*O$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!P13+1)*$F$272*P$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Q13+1)*$F$272*Q$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!R13+1)*$F$272*R$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!S13+1)*$F$272*S$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!T13+1)*$F$272*T$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!U13+1)*$F$272*U$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!V13+1)*$F$272*V$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!W13+1)*$F$272*W$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!X13+1)*$F$272*X$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Y13+1)*$F$272*Y$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Z13+1)*$F$272*Z$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AA13+1)*$F$272*AA$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AB13+1)*$F$272*AB$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AC13+1)*$F$272*AC$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AD13+1)*$F$272*AD$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AE13+1)*$F$272*AE$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AF13+1)*$F$272*AF$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AG13+1)*$F$272*AG$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AH13+1)*$F$272*AH$6*$F13","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J273:J276)","v":0},{"$f":"SUM(K273:K276)","v":0},{"$f":"SUM(L273:L276)","v":0},{"$f":"SUM(M273:M276)","v":0},{"$f":"SUM(N273:N276)","v":0},{"$f":"SUM(O273:O276)","v":0},{"$f":"SUM(P273:P276)","v":0},{"$f":"SUM(Q273:Q276)","v":0},{"$f":"SUM(R273:R276)","v":0},{"$f":"SUM(S273:S276)","v":0},{"$f":"SUM(T273:T276)","v":0},{"$f":"SUM(U273:U276)","v":0},{"$f":"SUM(V273:V276)","v":0},{"$f":"SUM(W273:W276)","v":0},{"$f":"SUM(X273:X276)","v":0},{"$f":"SUM(Y273:Y276)","v":0},{"$f":"SUM(Z273:Z276)","v":0},{"$f":"SUM(AA273:AA276)","v":0},{"$f":"SUM(AB273:AB276)","v":0},{"$f":"SUM(AC273:AC276)","v":0},{"$f":"SUM(AD273:AD276)","v":0},{"$f":"SUM(AE273:AE276)","v":0},{"$f":"SUM(AF273:AF276)","v":0},{"$f":"SUM(AG273:AG276)","v":0},{"$f":"SUM(AH273:AH276)","v":0}]
[]
[null,null,"Reimbursement of indoor installation ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$E$143","v":0}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!J10+1)*$F$279*J$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!K10+1)*$F$279*K$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!L10+1)*$F$279*L$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!M10+1)*$F$279*M$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!N10+1)*$F$279*N$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!O10+1)*$F$279*O$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!P10+1)*$F$279*P$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Q10+1)*$F$279*Q$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!R10+1)*$F$279*R$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!S10+1)*$F$279*S$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!T10+1)*$F$279*T$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!U10+1)*$F$279*U$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!V10+1)*$F$279*V$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!W10+1)*$F$279*W$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!X10+1)*$F$279*X$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Y10+1)*$F$279*Y$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!Z10+1)*$F$279*Z$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AA10+1)*$F$279*AA$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AB10+1)*$F$279*AB$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AC10+1)*$F$279*AC$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AD10+1)*$F$279*AD$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AE10+1)*$F$279*AE$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AF10+1)*$F$279*AF$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AG10+1)*$F$279*AG$6*$F10","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Model!AH10+1)*$F$279*AH$6*$F10","v":0}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!J11+1)*$F$279*J$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!K11+1)*$F$279*K$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!L11+1)*$F$279*L$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!M11+1)*$F$279*M$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!N11+1)*$F$279*N$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!O11+1)*$F$279*O$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!P11+1)*$F$279*P$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Q11+1)*$F$279*Q$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!R11+1)*$F$279*R$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!S11+1)*$F$279*S$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!T11+1)*$F$279*T$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!U11+1)*$F$279*U$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!V11+1)*$F$279*V$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!W11+1)*$F$279*W$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!X11+1)*$F$279*X$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Y11+1)*$F$279*Y$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!Z11+1)*$F$279*Z$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AA11+1)*$F$279*AA$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AB11+1)*$F$279*AB$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AC11+1)*$F$279*AC$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AD11+1)*$F$279*AD$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AE11+1)*$F$279*AE$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AF11+1)*$F$279*AF$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AG11+1)*$F$279*AG$6*$F11","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Model!AH11+1)*$F$279*AH$6*$F11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!J12+1)*$F$279*J$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!K12+1)*$F$279*K$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!L12+1)*$F$279*L$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!M12+1)*$F$279*M$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!N12+1)*$F$279*N$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!O12+1)*$F$279*O$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!P12+1)*$F$279*P$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Q12+1)*$F$279*Q$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!R12+1)*$F$279*R$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!S12+1)*$F$279*S$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!T12+1)*$F$279*T$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!U12+1)*$F$279*U$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!V12+1)*$F$279*V$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!W12+1)*$F$279*W$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!X12+1)*$F$279*X$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Y12+1)*$F$279*Y$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!Z12+1)*$F$279*Z$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AA12+1)*$F$279*AA$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AB12+1)*$F$279*AB$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AC12+1)*$F$279*AC$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AD12+1)*$F$279*AD$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AE12+1)*$F$279*AE$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AF12+1)*$F$279*AF$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AG12+1)*$F$279*AG$6*$F12","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Model!AH12+1)*$F$279*AH$6*$F12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!J13+1)*$F$279*J$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!K13+1)*$F$279*K$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!L13+1)*$F$279*L$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!M13+1)*$F$279*M$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!N13+1)*$F$279*N$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!O13+1)*$F$279*O$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!P13+1)*$F$279*P$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Q13+1)*$F$279*Q$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!R13+1)*$F$279*R$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!S13+1)*$F$279*S$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!T13+1)*$F$279*T$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!U13+1)*$F$279*U$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!V13+1)*$F$279*V$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!W13+1)*$F$279*W$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!X13+1)*$F$279*X$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Y13+1)*$F$279*Y$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!Z13+1)*$F$279*Z$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AA13+1)*$F$279*AA$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AB13+1)*$F$279*AB$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AC13+1)*$F$279*AC$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AD13+1)*$F$279*AD$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AE13+1)*$F$279*AE$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AF13+1)*$F$279*AF$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AG13+1)*$F$279*AG$6*$F13","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Model!AH13+1)*$F$279*AH$6*$F13","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J280:J283)","v":0},{"$f":"SUM(K280:K283)","v":0},{"$f":"SUM(L280:L283)","v":0},{"$f":"SUM(M280:M283)","v":0},{"$f":"SUM(N280:N283)","v":0},{"$f":"SUM(O280:O283)","v":0},{"$f":"SUM(P280:P283)","v":0},{"$f":"SUM(Q280:Q283)","v":0},{"$f":"SUM(R280:R283)","v":0},{"$f":"SUM(S280:S283)","v":0},{"$f":"SUM(T280:T283)","v":0},{"$f":"SUM(U280:U283)","v":0},{"$f":"SUM(V280:V283)","v":0},{"$f":"SUM(W280:W283)","v":0},{"$f":"SUM(X280:X283)","v":0},{"$f":"SUM(Y280:Y283)","v":0},{"$f":"SUM(Z280:Z283)","v":0},{"$f":"SUM(AA280:AA283)","v":0},{"$f":"SUM(AB280:AB283)","v":0},{"$f":"SUM(AC280:AC283)","v":0},{"$f":"SUM(AD280:AD283)","v":0},{"$f":"SUM(AE280:AE283)","v":0},{"$f":"SUM(AF280:AF283)","v":0},{"$f":"SUM(AG280:AG283)","v":0},{"$f":"SUM(AH280:AH283)","v":0}]
[]
[null,null,"Total from connection & installation fees",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J270+J277+J284","v":600000},{"$f":"K270+K277+K284","v":225999.99999999997},255379.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 1 Charges"]
[null,null,"Fixed Charge"]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!J10+1)*Inputs!I$149*$F$10","v":1440000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!K10+1)*Inputs!J$149*$F$10","v":1920000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!L10+1)*Inputs!K$149*$F$10","v":2400000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!M10+1)*Inputs!L$149*$F$10","v":2400000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!N10+1)*Inputs!M$149*$F$10","v":2522424.1202399996},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!O10+1)*Inputs!N$149*$F$10","v":2522424.1202399996},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!P10+1)*Inputs!O$149*$F$10","v":2522424.1202399996},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Q10+1)*Inputs!P$149*$F$10","v":2522424.1202399996},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!R10+1)*Inputs!Q$149*$F$10","v":2522424.1202399996},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!S10+1)*Inputs!R$149*$F$10","v":2651093.10098689},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!T10+1)*Inputs!S$149*$F$10","v":2651093.10098689},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!U10+1)*Inputs!T$149*$F$10","v":2651093.10098689},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!V10+1)*Inputs!U$149*$F$10","v":2651093.10098689},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!W10+1)*Inputs!V$149*$F$10","v":2651093.10098689},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!X10+1)*Inputs!W$149*$F$10","v":2786325.4928879957},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Y10+1)*Inputs!X$149*$F$10","v":2786325.4928879957},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Z10+1)*Inputs!Y$149*$F$10","v":2786325.4928879957},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AA10+1)*Inputs!Z$149*$F$10","v":2786325.4928879957},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AB10+1)*Inputs!AA$149*$F$10","v":2786325.4928879957},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AC10+1)*Inputs!AB$149*$F$10","v":2928456.0958751193},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AD10+1)*Inputs!AC$149*$F$10","v":2928456.0958751193},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AE10+1)*Inputs!AD$149*$F$10","v":2928456.0958751193},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AF10+1)*Inputs!AE$149*$F$10","v":2928456.0958751193},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AG10+1)*Inputs!AF$149*$F$10","v":2928456.0958751193},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AH10+1)*Inputs!AG$149*$F$10","v":3077836.7880413593}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!J11+1)*Inputs!I$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!K11+1)*Inputs!J$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!L11+1)*Inputs!K$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!M11+1)*Inputs!L$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!N11+1)*Inputs!M$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!O11+1)*Inputs!N$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!P11+1)*Inputs!O$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Q11+1)*Inputs!P$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!R11+1)*Inputs!Q$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!S11+1)*Inputs!R$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!T11+1)*Inputs!S$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!U11+1)*Inputs!T$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!V11+1)*Inputs!U$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!W11+1)*Inputs!V$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!X11+1)*Inputs!W$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Y11+1)*Inputs!X$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Z11+1)*Inputs!Y$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AA11+1)*Inputs!Z$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AB11+1)*Inputs!AA$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AC11+1)*Inputs!AB$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AD11+1)*Inputs!AC$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AE11+1)*Inputs!AD$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AF11+1)*Inputs!AE$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AG11+1)*Inputs!AF$149*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AH11+1)*Inputs!AG$149*$F$11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!J12+1)*Inputs!I$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!K12+1)*Inputs!J$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!L12+1)*Inputs!K$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!M12+1)*Inputs!L$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!N12+1)*Inputs!M$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!O12+1)*Inputs!N$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!P12+1)*Inputs!O$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Q12+1)*Inputs!P$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!R12+1)*Inputs!Q$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!S12+1)*Inputs!R$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!T12+1)*Inputs!S$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!U12+1)*Inputs!T$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!V12+1)*Inputs!U$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!W12+1)*Inputs!V$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!X12+1)*Inputs!W$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Y12+1)*Inputs!X$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Z12+1)*Inputs!Y$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AA12+1)*Inputs!Z$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AB12+1)*Inputs!AA$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AC12+1)*Inputs!AB$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AD12+1)*Inputs!AC$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AE12+1)*Inputs!AD$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AF12+1)*Inputs!AE$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AG12+1)*Inputs!AF$149*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AH12+1)*Inputs!AG$149*$F$12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!J13+1)*Inputs!I$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!K13+1)*Inputs!J$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!L13+1)*Inputs!K$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!M13+1)*Inputs!L$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!N13+1)*Inputs!M$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!O13+1)*Inputs!N$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!P13+1)*Inputs!O$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Q13+1)*Inputs!P$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!R13+1)*Inputs!Q$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!S13+1)*Inputs!R$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!T13+1)*Inputs!S$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!U13+1)*Inputs!T$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!V13+1)*Inputs!U$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!W13+1)*Inputs!V$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!X13+1)*Inputs!W$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Y13+1)*Inputs!X$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Z13+1)*Inputs!Y$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AA13+1)*Inputs!Z$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AB13+1)*Inputs!AA$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AC13+1)*Inputs!AB$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AD13+1)*Inputs!AC$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AE13+1)*Inputs!AD$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AF13+1)*Inputs!AE$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AG13+1)*Inputs!AF$149*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AH13+1)*Inputs!AG$149*$F$13","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J290:J293)","v":1440000},{"$f":"SUM(K290:K293)","v":1920000},{"$f":"SUM(L290:L293)","v":2400000},{"$f":"SUM(M290:M293)","v":2400000},{"$f":"SUM(N290:N293)","v":2522424.1202399996},{"$f":"SUM(O290:O293)","v":2522424.1202399996},{"$f":"SUM(P290:P293)","v":2522424.1202399996},{"$f":"SUM(Q290:Q293)","v":2522424.1202399996},{"$f":"SUM(R290:R293)","v":2522424.1202399996},{"$f":"SUM(S290:S293)","v":2651093.10098689},{"$f":"SUM(T290:T293)","v":2651093.10098689},{"$f":"SUM(U290:U293)","v":2651093.10098689},{"$f":"SUM(V290:V293)","v":2651093.10098689},{"$f":"SUM(W290:W293)","v":2651093.10098689},{"$f":"SUM(X290:X293)","v":2786325.4928879957},{"$f":"SUM(Y290:Y293)","v":2786325.4928879957},{"$f":"SUM(Z290:Z293)","v":2786325.4928879957},{"$f":"SUM(AA290:AA293)","v":2786325.4928879957},{"$f":"SUM(AB290:AB293)","v":2786325.4928879957},{"$f":"SUM(AC290:AC293)","v":2928456.0958751193},{"$f":"SUM(AD290:AD293)","v":2928456.0958751193},{"$f":"SUM(AE290:AE293)","v":2928456.0958751193},{"$f":"SUM(AF290:AF293)","v":2928456.0958751193},{"$f":"SUM(AG290:AG293)","v":2928456.0958751193},{"$f":"SUM(AH290:AH293)","v":3077836.7880413593}]
[]
[null,null,"Metering Costs"]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!J10+1)*Inputs!I$150*$F$10","v":240000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!K10+1)*Inputs!J$150*$F$10","v":320000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!L10+1)*Inputs!K$150*$F$10","v":400000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!M10+1)*Inputs!L$150*$F$10","v":400000},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!N10+1)*Inputs!M$150*$F$10","v":441632.32127999997},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!O10+1)*Inputs!N$150*$F$10","v":441632.32127999997},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!P10+1)*Inputs!O$150*$F$10","v":441632.32127999997},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Q10+1)*Inputs!P$150*$F$10","v":441632.32127999997},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!R10+1)*Inputs!Q$150*$F$10","v":441632.32127999997},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!S10+1)*Inputs!R$150*$F$10","v":487597.76799790288},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!T10+1)*Inputs!S$150*$F$10","v":487597.76799790288},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!U10+1)*Inputs!T$150*$F$10","v":487597.76799790288},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!V10+1)*Inputs!U$150*$F$10","v":487597.76799790288},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!W10+1)*Inputs!V$150*$F$10","v":487597.76799790288},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!X10+1)*Inputs!W$150*$F$10","v":538347.33532965195},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Y10+1)*Inputs!X$150*$F$10","v":538347.33532965195},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!Z10+1)*Inputs!Y$150*$F$10","v":538347.33532965195},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AA10+1)*Inputs!Z$150*$F$10","v":538347.33532965195},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AB10+1)*Inputs!AA$150*$F$10","v":538347.33532965195},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AC10+1)*Inputs!AB$150*$F$10","v":594378.95839134185},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AD10+1)*Inputs!AC$150*$F$10","v":594378.95839134185},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AE10+1)*Inputs!AD$150*$F$10","v":594378.95839134185},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AF10+1)*Inputs!AE$150*$F$10","v":594378.95839134185},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AG10+1)*Inputs!AF$150*$F$10","v":594378.95839134185},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Model!AH10+1)*Inputs!AG$150*$F$10","v":656242.39778589213}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!J11+1)*Inputs!I$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!K11+1)*Inputs!J$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!L11+1)*Inputs!K$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!M11+1)*Inputs!L$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!N11+1)*Inputs!M$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!O11+1)*Inputs!N$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!P11+1)*Inputs!O$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Q11+1)*Inputs!P$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!R11+1)*Inputs!Q$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!S11+1)*Inputs!R$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!T11+1)*Inputs!S$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!U11+1)*Inputs!T$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!V11+1)*Inputs!U$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!W11+1)*Inputs!V$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!X11+1)*Inputs!W$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Y11+1)*Inputs!X$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!Z11+1)*Inputs!Y$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AA11+1)*Inputs!Z$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AB11+1)*Inputs!AA$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AC11+1)*Inputs!AB$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AD11+1)*Inputs!AC$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AE11+1)*Inputs!AD$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AF11+1)*Inputs!AE$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AG11+1)*Inputs!AF$150*$F$11","v":0},{"$f":"INDEX(Inputs!$H$165:$AG$165,,Model!AH11+1)*Inputs!AG$150*$F$11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!J12+1)*Inputs!I$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!K12+1)*Inputs!J$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!L12+1)*Inputs!K$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!M12+1)*Inputs!L$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!N12+1)*Inputs!M$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!O12+1)*Inputs!N$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!P12+1)*Inputs!O$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Q12+1)*Inputs!P$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!R12+1)*Inputs!Q$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!S12+1)*Inputs!R$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!T12+1)*Inputs!S$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!U12+1)*Inputs!T$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!V12+1)*Inputs!U$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!W12+1)*Inputs!V$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!X12+1)*Inputs!W$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Y12+1)*Inputs!X$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!Z12+1)*Inputs!Y$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AA12+1)*Inputs!Z$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AB12+1)*Inputs!AA$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AC12+1)*Inputs!AB$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AD12+1)*Inputs!AC$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AE12+1)*Inputs!AD$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AF12+1)*Inputs!AE$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AG12+1)*Inputs!AF$150*$F$12","v":0},{"$f":"INDEX(Inputs!$H$166:$AG$166,,Model!AH12+1)*Inputs!AG$150*$F$12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!J13+1)*Inputs!I$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!K13+1)*Inputs!J$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!L13+1)*Inputs!K$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!M13+1)*Inputs!L$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!N13+1)*Inputs!M$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!O13+1)*Inputs!N$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!P13+1)*Inputs!O$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Q13+1)*Inputs!P$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!R13+1)*Inputs!Q$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!S13+1)*Inputs!R$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!T13+1)*Inputs!S$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!U13+1)*Inputs!T$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!V13+1)*Inputs!U$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!W13+1)*Inputs!V$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!X13+1)*Inputs!W$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Y13+1)*Inputs!X$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!Z13+1)*Inputs!Y$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AA13+1)*Inputs!Z$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AB13+1)*Inputs!AA$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AC13+1)*Inputs!AB$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AD13+1)*Inputs!AC$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AE13+1)*Inputs!AD$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AF13+1)*Inputs!AE$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AG13+1)*Inputs!AF$150*$F$13","v":0},{"$f":"INDEX(Inputs!$H$167:$AG$167,,Model!AH13+1)*Inputs!AG$150*$F$13","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J297:J300)","v":240000},{"$f":"SUM(K297:K300)","v":320000},{"$f":"SUM(L297:L300)","v":400000},{"$f":"SUM(M297:M300)","v":400000},{"$f":"SUM(N297:N300)","v":441632.32127999997},{"$f":"SUM(O297:O300)","v":441632.32127999997},{"$f":"SUM(P297:P300)","v":441632.32127999997},{"$f":"SUM(Q297:Q300)","v":441632.32127999997},{"$f":"SUM(R297:R300)","v":441632.32127999997},{"$f":"SUM(S297:S300)","v":487597.76799790288},{"$f":"SUM(T297:T300)","v":487597.76799790288},{"$f":"SUM(U297:U300)","v":487597.76799790288},{"$f":"SUM(V297:V300)","v":487597.76799790288},{"$f":"SUM(W297:W300)","v":487597.76799790288},{"$f":"SUM(X297:X300)","v":538347.33532965195},{"$f":"SUM(Y297:Y300)","v":538347.33532965195},{"$f":"SUM(Z297:Z300)","v":538347.33532965195},{"$f":"SUM(AA297:AA300)","v":538347.33532965195},{"$f":"SUM(AB297:AB300)","v":538347.33532965195},{"$f":"SUM(AC297:AC300)","v":594378.95839134185},{"$f":"SUM(AD297:AD300)","v":594378.95839134185},{"$f":"SUM(AE297:AE300)","v":594378.95839134185},{"$f":"SUM(AF297:AF300)","v":594378.95839134185},{"$f":"SUM(AG297:AG300)","v":594378.95839134185},{"$f":"SUM(AH297:AH300)","v":656242.39778589213}]
[]
[null,null,"Total from phase 1 charges",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J294+J301","v":1680000},{"$f":"K294+K301","v":2240000},2800000,2800000,2964056.4415199994,2964056.4415199994,2964056.4415199994,2964056.4415199994,2964056.4415199994,3138690.8689847928,3138690.8689847928,3138690.8689847928,3138690.8689847928,3138690.8689847928,3324672.8282176475,3324672.8282176475,3324672.8282176475,3324672.8282176475,3324672.8282176475,3522835.0542664612,3522835.0542664612,3522835.0542664612,3522835.0542664612,3522835.0542664612,3734079.1858272515]
[]
[]
["x",null,"Book Depreciation"]
[]
[null,null,"Depreciation of generation assets"]
[null,null,"Initial Capex to be depreciated",null,null,"% to Depreciate"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!E239","v":0.57600926973686761},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$I$66*$F313,0)+IF(J11=1,Inputs!$I$67*$F314,0)+IF(J12=1,Inputs!$I$68*$F315,0)+IF(J13=1,Inputs!$I$69*$F316,0))","v":2857005.9778948636},{"$f":"$F$310*(IF(K10=1,Inputs!$I$66*$F313,0)+IF(K11=1,Inputs!$I$67*$F314,0)+IF(K12=1,Inputs!$I$68*$F315,0)+IF(K13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$I$66*$F313,0)+IF(L11=1,Inputs!$I$67*$F314,0)+IF(L12=1,Inputs!$I$68*$F315,0)+IF(L13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$I$66*$F313,0)+IF(M11=1,Inputs!$I$67*$F314,0)+IF(M12=1,Inputs!$I$68*$F315,0)+IF(M13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$I$66*$F313,0)+IF(N11=1,Inputs!$I$67*$F314,0)+IF(N12=1,Inputs!$I$68*$F315,0)+IF(N13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$I$66*$F313,0)+IF(O11=1,Inputs!$I$67*$F314,0)+IF(O12=1,Inputs!$I$68*$F315,0)+IF(O13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$I$66*$F313,0)+IF(P11=1,Inputs!$I$67*$F314,0)+IF(P12=1,Inputs!$I$68*$F315,0)+IF(P13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$I$66*$F313,0)+IF(Q11=1,Inputs!$I$67*$F314,0)+IF(Q12=1,Inputs!$I$68*$F315,0)+IF(Q13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$I$66*$F313,0)+IF(R11=1,Inputs!$I$67*$F314,0)+IF(R12=1,Inputs!$I$68*$F315,0)+IF(R13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$I$66*$F313,0)+IF(S11=1,Inputs!$I$67*$F314,0)+IF(S12=1,Inputs!$I$68*$F315,0)+IF(S13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$I$66*$F313,0)+IF(T11=1,Inputs!$I$67*$F314,0)+IF(T12=1,Inputs!$I$68*$F315,0)+IF(T13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$I$66*$F313,0)+IF(U11=1,Inputs!$I$67*$F314,0)+IF(U12=1,Inputs!$I$68*$F315,0)+IF(U13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$I$66*$F313,0)+IF(V11=1,Inputs!$I$67*$F314,0)+IF(V12=1,Inputs!$I$68*$F315,0)+IF(V13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$I$66*$F313,0)+IF(W11=1,Inputs!$I$67*$F314,0)+IF(W12=1,Inputs!$I$68*$F315,0)+IF(W13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$I$66*$F313,0)+IF(X11=1,Inputs!$I$67*$F314,0)+IF(X12=1,Inputs!$I$68*$F315,0)+IF(X13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$I$66*$F313,0)+IF(Y11=1,Inputs!$I$67*$F314,0)+IF(Y12=1,Inputs!$I$68*$F315,0)+IF(Y13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$I$66*$F313,0)+IF(Z11=1,Inputs!$I$67*$F314,0)+IF(Z12=1,Inputs!$I$68*$F315,0)+IF(Z13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$I$66*$F313,0)+IF(AA11=1,Inputs!$I$67*$F314,0)+IF(AA12=1,Inputs!$I$68*$F315,0)+IF(AA13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$I$66*$F313,0)+IF(AB11=1,Inputs!$I$67*$F314,0)+IF(AB12=1,Inputs!$I$68*$F315,0)+IF(AB13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$I$66*$F313,0)+IF(AC11=1,Inputs!$I$67*$F314,0)+IF(AC12=1,Inputs!$I$68*$F315,0)+IF(AC13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$I$66*$F313,0)+IF(AD11=1,Inputs!$I$67*$F314,0)+IF(AD12=1,Inputs!$I$68*$F315,0)+IF(AD13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$I$66*$F313,0)+IF(AE11=1,Inputs!$I$67*$F314,0)+IF(AE12=1,Inputs!$I$68*$F315,0)+IF(AE13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$I$66*$F313,0)+IF(AF11=1,Inputs!$I$67*$F314,0)+IF(AF12=1,Inputs!$I$68*$F315,0)+IF(AF13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$I$66*$F313,0)+IF(AG11=1,Inputs!$I$67*$F314,0)+IF(AG12=1,Inputs!$I$68*$F315,0)+IF(AG13=1,Inputs!$I$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$I$66*$F313,0)+IF(AH11=1,Inputs!$I$67*$F314,0)+IF(AH12=1,Inputs!$I$68*$F315,0)+IF(AH13=1,Inputs!$I$69*$F316,0))","v":0}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$J$66*$F313,0)+IF(J11=1,Inputs!$J$67*$F314,0)+IF(J12=1,Inputs!$J$68*$F315,0)+IF(J13=1,Inputs!$J$69*$F316,0))","v":7097549.3571044197},{"$f":"$F$310*(IF(K10=1,Inputs!$J$66*$F313,0)+IF(K11=1,Inputs!$J$67*$F314,0)+IF(K12=1,Inputs!$J$68*$F315,0)+IF(K13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$J$66*$F313,0)+IF(L11=1,Inputs!$J$67*$F314,0)+IF(L12=1,Inputs!$J$68*$F315,0)+IF(L13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$J$66*$F313,0)+IF(M11=1,Inputs!$J$67*$F314,0)+IF(M12=1,Inputs!$J$68*$F315,0)+IF(M13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$J$66*$F313,0)+IF(N11=1,Inputs!$J$67*$F314,0)+IF(N12=1,Inputs!$J$68*$F315,0)+IF(N13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$J$66*$F313,0)+IF(O11=1,Inputs!$J$67*$F314,0)+IF(O12=1,Inputs!$J$68*$F315,0)+IF(O13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$J$66*$F313,0)+IF(P11=1,Inputs!$J$67*$F314,0)+IF(P12=1,Inputs!$J$68*$F315,0)+IF(P13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$J$66*$F313,0)+IF(Q11=1,Inputs!$J$67*$F314,0)+IF(Q12=1,Inputs!$J$68*$F315,0)+IF(Q13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$J$66*$F313,0)+IF(R11=1,Inputs!$J$67*$F314,0)+IF(R12=1,Inputs!$J$68*$F315,0)+IF(R13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$J$66*$F313,0)+IF(S11=1,Inputs!$J$67*$F314,0)+IF(S12=1,Inputs!$J$68*$F315,0)+IF(S13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$J$66*$F313,0)+IF(T11=1,Inputs!$J$67*$F314,0)+IF(T12=1,Inputs!$J$68*$F315,0)+IF(T13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$J$66*$F313,0)+IF(U11=1,Inputs!$J$67*$F314,0)+IF(U12=1,Inputs!$J$68*$F315,0)+IF(U13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$J$66*$F313,0)+IF(V11=1,Inputs!$J$67*$F314,0)+IF(V12=1,Inputs!$J$68*$F315,0)+IF(V13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$J$66*$F313,0)+IF(W11=1,Inputs!$J$67*$F314,0)+IF(W12=1,Inputs!$J$68*$F315,0)+IF(W13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$J$66*$F313,0)+IF(X11=1,Inputs!$J$67*$F314,0)+IF(X12=1,Inputs!$J$68*$F315,0)+IF(X13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$J$66*$F313,0)+IF(Y11=1,Inputs!$J$67*$F314,0)+IF(Y12=1,Inputs!$J$68*$F315,0)+IF(Y13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$J$66*$F313,0)+IF(Z11=1,Inputs!$J$67*$F314,0)+IF(Z12=1,Inputs!$J$68*$F315,0)+IF(Z13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$J$66*$F313,0)+IF(AA11=1,Inputs!$J$67*$F314,0)+IF(AA12=1,Inputs!$J$68*$F315,0)+IF(AA13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$J$66*$F313,0)+IF(AB11=1,Inputs!$J$67*$F314,0)+IF(AB12=1,Inputs!$J$68*$F315,0)+IF(AB13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$J$66*$F313,0)+IF(AC11=1,Inputs!$J$67*$F314,0)+IF(AC12=1,Inputs!$J$68*$F315,0)+IF(AC13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$J$66*$F313,0)+IF(AD11=1,Inputs!$J$67*$F314,0)+IF(AD12=1,Inputs!$J$68*$F315,0)+IF(AD13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$J$66*$F313,0)+IF(AE11=1,Inputs!$J$67*$F314,0)+IF(AE12=1,Inputs!$J$68*$F315,0)+IF(AE13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$J$66*$F313,0)+IF(AF11=1,Inputs!$J$67*$F314,0)+IF(AF12=1,Inputs!$J$68*$F315,0)+IF(AF13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$J$66*$F313,0)+IF(AG11=1,Inputs!$J$67*$F314,0)+IF(AG12=1,Inputs!$J$68*$F315,0)+IF(AG13=1,Inputs!$J$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$J$66*$F313,0)+IF(AH11=1,Inputs!$J$67*$F314,0)+IF(AH12=1,Inputs!$J$68*$F315,0)+IF(AH13=1,Inputs!$J$69*$F316,0))","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$K$66*$F313,0)+IF(J11=1,Inputs!$K$67*$F314,0)+IF(J12=1,Inputs!$K$68*$F315,0)+IF(J13=1,Inputs!$K$69*$F316,0))","v":4441031.4696712494},{"$f":"$F$310*(IF(K10=1,Inputs!$K$66*$F313,0)+IF(K11=1,Inputs!$K$67*$F314,0)+IF(K12=1,Inputs!$K$68*$F315,0)+IF(K13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$K$66*$F313,0)+IF(L11=1,Inputs!$K$67*$F314,0)+IF(L12=1,Inputs!$K$68*$F315,0)+IF(L13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$K$66*$F313,0)+IF(M11=1,Inputs!$K$67*$F314,0)+IF(M12=1,Inputs!$K$68*$F315,0)+IF(M13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$K$66*$F313,0)+IF(N11=1,Inputs!$K$67*$F314,0)+IF(N12=1,Inputs!$K$68*$F315,0)+IF(N13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$K$66*$F313,0)+IF(O11=1,Inputs!$K$67*$F314,0)+IF(O12=1,Inputs!$K$68*$F315,0)+IF(O13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$K$66*$F313,0)+IF(P11=1,Inputs!$K$67*$F314,0)+IF(P12=1,Inputs!$K$68*$F315,0)+IF(P13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$K$66*$F313,0)+IF(Q11=1,Inputs!$K$67*$F314,0)+IF(Q12=1,Inputs!$K$68*$F315,0)+IF(Q13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$K$66*$F313,0)+IF(R11=1,Inputs!$K$67*$F314,0)+IF(R12=1,Inputs!$K$68*$F315,0)+IF(R13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$K$66*$F313,0)+IF(S11=1,Inputs!$K$67*$F314,0)+IF(S12=1,Inputs!$K$68*$F315,0)+IF(S13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$K$66*$F313,0)+IF(T11=1,Inputs!$K$67*$F314,0)+IF(T12=1,Inputs!$K$68*$F315,0)+IF(T13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$K$66*$F313,0)+IF(U11=1,Inputs!$K$67*$F314,0)+IF(U12=1,Inputs!$K$68*$F315,0)+IF(U13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$K$66*$F313,0)+IF(V11=1,Inputs!$K$67*$F314,0)+IF(V12=1,Inputs!$K$68*$F315,0)+IF(V13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$K$66*$F313,0)+IF(W11=1,Inputs!$K$67*$F314,0)+IF(W12=1,Inputs!$K$68*$F315,0)+IF(W13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$K$66*$F313,0)+IF(X11=1,Inputs!$K$67*$F314,0)+IF(X12=1,Inputs!$K$68*$F315,0)+IF(X13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$K$66*$F313,0)+IF(Y11=1,Inputs!$K$67*$F314,0)+IF(Y12=1,Inputs!$K$68*$F315,0)+IF(Y13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$K$66*$F313,0)+IF(Z11=1,Inputs!$K$67*$F314,0)+IF(Z12=1,Inputs!$K$68*$F315,0)+IF(Z13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$K$66*$F313,0)+IF(AA11=1,Inputs!$K$67*$F314,0)+IF(AA12=1,Inputs!$K$68*$F315,0)+IF(AA13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$K$66*$F313,0)+IF(AB11=1,Inputs!$K$67*$F314,0)+IF(AB12=1,Inputs!$K$68*$F315,0)+IF(AB13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$K$66*$F313,0)+IF(AC11=1,Inputs!$K$67*$F314,0)+IF(AC12=1,Inputs!$K$68*$F315,0)+IF(AC13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$K$66*$F313,0)+IF(AD11=1,Inputs!$K$67*$F314,0)+IF(AD12=1,Inputs!$K$68*$F315,0)+IF(AD13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$K$66*$F313,0)+IF(AE11=1,Inputs!$K$67*$F314,0)+IF(AE12=1,Inputs!$K$68*$F315,0)+IF(AE13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$K$66*$F313,0)+IF(AF11=1,Inputs!$K$67*$F314,0)+IF(AF12=1,Inputs!$K$68*$F315,0)+IF(AF13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$K$66*$F313,0)+IF(AG11=1,Inputs!$K$67*$F314,0)+IF(AG12=1,Inputs!$K$68*$F315,0)+IF(AG13=1,Inputs!$K$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$K$66*$F313,0)+IF(AH11=1,Inputs!$K$67*$F314,0)+IF(AH12=1,Inputs!$K$68*$F315,0)+IF(AH13=1,Inputs!$K$69*$F316,0))","v":0}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"$F$10","v":1},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$L$66*$F313,0)+IF(J11=1,Inputs!$L$67*$F314,0)+IF(J12=1,Inputs!$L$68*$F315,0)+IF(J13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(K10=1,Inputs!$L$66*$F313,0)+IF(K11=1,Inputs!$L$67*$F314,0)+IF(K12=1,Inputs!$L$68*$F315,0)+IF(K13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$L$66*$F313,0)+IF(L11=1,Inputs!$L$67*$F314,0)+IF(L12=1,Inputs!$L$68*$F315,0)+IF(L13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$L$66*$F313,0)+IF(M11=1,Inputs!$L$67*$F314,0)+IF(M12=1,Inputs!$L$68*$F315,0)+IF(M13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$L$66*$F313,0)+IF(N11=1,Inputs!$L$67*$F314,0)+IF(N12=1,Inputs!$L$68*$F315,0)+IF(N13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$L$66*$F313,0)+IF(O11=1,Inputs!$L$67*$F314,0)+IF(O12=1,Inputs!$L$68*$F315,0)+IF(O13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$L$66*$F313,0)+IF(P11=1,Inputs!$L$67*$F314,0)+IF(P12=1,Inputs!$L$68*$F315,0)+IF(P13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$L$66*$F313,0)+IF(Q11=1,Inputs!$L$67*$F314,0)+IF(Q12=1,Inputs!$L$68*$F315,0)+IF(Q13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$L$66*$F313,0)+IF(R11=1,Inputs!$L$67*$F314,0)+IF(R12=1,Inputs!$L$68*$F315,0)+IF(R13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$L$66*$F313,0)+IF(S11=1,Inputs!$L$67*$F314,0)+IF(S12=1,Inputs!$L$68*$F315,0)+IF(S13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$L$66*$F313,0)+IF(T11=1,Inputs!$L$67*$F314,0)+IF(T12=1,Inputs!$L$68*$F315,0)+IF(T13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$L$66*$F313,0)+IF(U11=1,Inputs!$L$67*$F314,0)+IF(U12=1,Inputs!$L$68*$F315,0)+IF(U13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$L$66*$F313,0)+IF(V11=1,Inputs!$L$67*$F314,0)+IF(V12=1,Inputs!$L$68*$F315,0)+IF(V13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$L$66*$F313,0)+IF(W11=1,Inputs!$L$67*$F314,0)+IF(W12=1,Inputs!$L$68*$F315,0)+IF(W13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$L$66*$F313,0)+IF(X11=1,Inputs!$L$67*$F314,0)+IF(X12=1,Inputs!$L$68*$F315,0)+IF(X13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$L$66*$F313,0)+IF(Y11=1,Inputs!$L$67*$F314,0)+IF(Y12=1,Inputs!$L$68*$F315,0)+IF(Y13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$L$66*$F313,0)+IF(Z11=1,Inputs!$L$67*$F314,0)+IF(Z12=1,Inputs!$L$68*$F315,0)+IF(Z13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$L$66*$F313,0)+IF(AA11=1,Inputs!$L$67*$F314,0)+IF(AA12=1,Inputs!$L$68*$F315,0)+IF(AA13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$L$66*$F313,0)+IF(AB11=1,Inputs!$L$67*$F314,0)+IF(AB12=1,Inputs!$L$68*$F315,0)+IF(AB13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$L$66*$F313,0)+IF(AC11=1,Inputs!$L$67*$F314,0)+IF(AC12=1,Inputs!$L$68*$F315,0)+IF(AC13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$L$66*$F313,0)+IF(AD11=1,Inputs!$L$67*$F314,0)+IF(AD12=1,Inputs!$L$68*$F315,0)+IF(AD13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$L$66*$F313,0)+IF(AE11=1,Inputs!$L$67*$F314,0)+IF(AE12=1,Inputs!$L$68*$F315,0)+IF(AE13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$L$66*$F313,0)+IF(AF11=1,Inputs!$L$67*$F314,0)+IF(AF12=1,Inputs!$L$68*$F315,0)+IF(AF13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$L$66*$F313,0)+IF(AG11=1,Inputs!$L$67*$F314,0)+IF(AG12=1,Inputs!$L$68*$F315,0)+IF(AG13=1,Inputs!$L$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$L$66*$F313,0)+IF(AH11=1,Inputs!$L$67*$F314,0)+IF(AH12=1,Inputs!$L$68*$F315,0)+IF(AH13=1,Inputs!$L$69*$F316,0))","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"$F$11","v":0},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$M$66*$F313,0)+IF(J11=1,Inputs!$M$67*$F314,0)+IF(J12=1,Inputs!$M$68*$F315,0)+IF(J13=1,Inputs!$M$69*$F316,0))","v":1858781.9134408718},{"$f":"$F$310*(IF(K10=1,Inputs!$M$66*$F313,0)+IF(K11=1,Inputs!$M$67*$F314,0)+IF(K12=1,Inputs!$M$68*$F315,0)+IF(K13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$M$66*$F313,0)+IF(L11=1,Inputs!$M$67*$F314,0)+IF(L12=1,Inputs!$M$68*$F315,0)+IF(L13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$M$66*$F313,0)+IF(M11=1,Inputs!$M$67*$F314,0)+IF(M12=1,Inputs!$M$68*$F315,0)+IF(M13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$M$66*$F313,0)+IF(N11=1,Inputs!$M$67*$F314,0)+IF(N12=1,Inputs!$M$68*$F315,0)+IF(N13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$M$66*$F313,0)+IF(O11=1,Inputs!$M$67*$F314,0)+IF(O12=1,Inputs!$M$68*$F315,0)+IF(O13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$M$66*$F313,0)+IF(P11=1,Inputs!$M$67*$F314,0)+IF(P12=1,Inputs!$M$68*$F315,0)+IF(P13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$M$66*$F313,0)+IF(Q11=1,Inputs!$M$67*$F314,0)+IF(Q12=1,Inputs!$M$68*$F315,0)+IF(Q13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$M$66*$F313,0)+IF(R11=1,Inputs!$M$67*$F314,0)+IF(R12=1,Inputs!$M$68*$F315,0)+IF(R13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$M$66*$F313,0)+IF(S11=1,Inputs!$M$67*$F314,0)+IF(S12=1,Inputs!$M$68*$F315,0)+IF(S13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$M$66*$F313,0)+IF(T11=1,Inputs!$M$67*$F314,0)+IF(T12=1,Inputs!$M$68*$F315,0)+IF(T13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$M$66*$F313,0)+IF(U11=1,Inputs!$M$67*$F314,0)+IF(U12=1,Inputs!$M$68*$F315,0)+IF(U13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$M$66*$F313,0)+IF(V11=1,Inputs!$M$67*$F314,0)+IF(V12=1,Inputs!$M$68*$F315,0)+IF(V13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$M$66*$F313,0)+IF(W11=1,Inputs!$M$67*$F314,0)+IF(W12=1,Inputs!$M$68*$F315,0)+IF(W13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$M$66*$F313,0)+IF(X11=1,Inputs!$M$67*$F314,0)+IF(X12=1,Inputs!$M$68*$F315,0)+IF(X13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$M$66*$F313,0)+IF(Y11=1,Inputs!$M$67*$F314,0)+IF(Y12=1,Inputs!$M$68*$F315,0)+IF(Y13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$M$66*$F313,0)+IF(Z11=1,Inputs!$M$67*$F314,0)+IF(Z12=1,Inputs!$M$68*$F315,0)+IF(Z13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$M$66*$F313,0)+IF(AA11=1,Inputs!$M$67*$F314,0)+IF(AA12=1,Inputs!$M$68*$F315,0)+IF(AA13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$M$66*$F313,0)+IF(AB11=1,Inputs!$M$67*$F314,0)+IF(AB12=1,Inputs!$M$68*$F315,0)+IF(AB13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$M$66*$F313,0)+IF(AC11=1,Inputs!$M$67*$F314,0)+IF(AC12=1,Inputs!$M$68*$F315,0)+IF(AC13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$M$66*$F313,0)+IF(AD11=1,Inputs!$M$67*$F314,0)+IF(AD12=1,Inputs!$M$68*$F315,0)+IF(AD13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$M$66*$F313,0)+IF(AE11=1,Inputs!$M$67*$F314,0)+IF(AE12=1,Inputs!$M$68*$F315,0)+IF(AE13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$M$66*$F313,0)+IF(AF11=1,Inputs!$M$67*$F314,0)+IF(AF12=1,Inputs!$M$68*$F315,0)+IF(AF13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$M$66*$F313,0)+IF(AG11=1,Inputs!$M$67*$F314,0)+IF(AG12=1,Inputs!$M$68*$F315,0)+IF(AG13=1,Inputs!$M$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$M$66*$F313,0)+IF(AH11=1,Inputs!$M$67*$F314,0)+IF(AH12=1,Inputs!$M$68*$F315,0)+IF(AH13=1,Inputs!$M$69*$F316,0))","v":0}]
[null,null,"Installation costs",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"$F$12","v":0},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$N$66*$F313,0)+IF(J11=1,Inputs!$N$67*$F314,0)+IF(J12=1,Inputs!$N$68*$F315,0)+IF(J13=1,Inputs!$N$69*$F316,0))","v":864013.90460530145},{"$f":"$F$310*(IF(K10=1,Inputs!$N$66*$F313,0)+IF(K11=1,Inputs!$N$67*$F314,0)+IF(K12=1,Inputs!$N$68*$F315,0)+IF(K13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$N$66*$F313,0)+IF(L11=1,Inputs!$N$67*$F314,0)+IF(L12=1,Inputs!$N$68*$F315,0)+IF(L13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$N$66*$F313,0)+IF(M11=1,Inputs!$N$67*$F314,0)+IF(M12=1,Inputs!$N$68*$F315,0)+IF(M13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$N$66*$F313,0)+IF(N11=1,Inputs!$N$67*$F314,0)+IF(N12=1,Inputs!$N$68*$F315,0)+IF(N13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$N$66*$F313,0)+IF(O11=1,Inputs!$N$67*$F314,0)+IF(O12=1,Inputs!$N$68*$F315,0)+IF(O13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$N$66*$F313,0)+IF(P11=1,Inputs!$N$67*$F314,0)+IF(P12=1,Inputs!$N$68*$F315,0)+IF(P13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$N$66*$F313,0)+IF(Q11=1,Inputs!$N$67*$F314,0)+IF(Q12=1,Inputs!$N$68*$F315,0)+IF(Q13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$N$66*$F313,0)+IF(R11=1,Inputs!$N$67*$F314,0)+IF(R12=1,Inputs!$N$68*$F315,0)+IF(R13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$N$66*$F313,0)+IF(S11=1,Inputs!$N$67*$F314,0)+IF(S12=1,Inputs!$N$68*$F315,0)+IF(S13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$N$66*$F313,0)+IF(T11=1,Inputs!$N$67*$F314,0)+IF(T12=1,Inputs!$N$68*$F315,0)+IF(T13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$N$66*$F313,0)+IF(U11=1,Inputs!$N$67*$F314,0)+IF(U12=1,Inputs!$N$68*$F315,0)+IF(U13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$N$66*$F313,0)+IF(V11=1,Inputs!$N$67*$F314,0)+IF(V12=1,Inputs!$N$68*$F315,0)+IF(V13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$N$66*$F313,0)+IF(W11=1,Inputs!$N$67*$F314,0)+IF(W12=1,Inputs!$N$68*$F315,0)+IF(W13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$N$66*$F313,0)+IF(X11=1,Inputs!$N$67*$F314,0)+IF(X12=1,Inputs!$N$68*$F315,0)+IF(X13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$N$66*$F313,0)+IF(Y11=1,Inputs!$N$67*$F314,0)+IF(Y12=1,Inputs!$N$68*$F315,0)+IF(Y13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$N$66*$F313,0)+IF(Z11=1,Inputs!$N$67*$F314,0)+IF(Z12=1,Inputs!$N$68*$F315,0)+IF(Z13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$N$66*$F313,0)+IF(AA11=1,Inputs!$N$67*$F314,0)+IF(AA12=1,Inputs!$N$68*$F315,0)+IF(AA13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$N$66*$F313,0)+IF(AB11=1,Inputs!$N$67*$F314,0)+IF(AB12=1,Inputs!$N$68*$F315,0)+IF(AB13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$N$66*$F313,0)+IF(AC11=1,Inputs!$N$67*$F314,0)+IF(AC12=1,Inputs!$N$68*$F315,0)+IF(AC13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$N$66*$F313,0)+IF(AD11=1,Inputs!$N$67*$F314,0)+IF(AD12=1,Inputs!$N$68*$F315,0)+IF(AD13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$N$66*$F313,0)+IF(AE11=1,Inputs!$N$67*$F314,0)+IF(AE12=1,Inputs!$N$68*$F315,0)+IF(AE13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$N$66*$F313,0)+IF(AF11=1,Inputs!$N$67*$F314,0)+IF(AF12=1,Inputs!$N$68*$F315,0)+IF(AF13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$N$66*$F313,0)+IF(AG11=1,Inputs!$N$67*$F314,0)+IF(AG12=1,Inputs!$N$68*$F315,0)+IF(AG13=1,Inputs!$N$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$N$66*$F313,0)+IF(AH11=1,Inputs!$N$67*$F314,0)+IF(AH12=1,Inputs!$N$68*$F315,0)+IF(AH13=1,Inputs!$N$69*$F316,0))","v":0}]
[null,null,"Supply costs",{"$f":"Inputs!$E$8","v":"NGN"},{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"$F$13","v":0},null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$O$66*$F313,0)+IF(J11=1,Inputs!$O$67*$F314,0)+IF(J12=1,Inputs!$O$68*$F315,0)+IF(J13=1,Inputs!$O$69*$F316,0))","v":533960.59304607625},{"$f":"$F$310*(IF(K10=1,Inputs!$O$66*$F313,0)+IF(K11=1,Inputs!$O$67*$F314,0)+IF(K12=1,Inputs!$O$68*$F315,0)+IF(K13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$O$66*$F313,0)+IF(L11=1,Inputs!$O$67*$F314,0)+IF(L12=1,Inputs!$O$68*$F315,0)+IF(L13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$O$66*$F313,0)+IF(M11=1,Inputs!$O$67*$F314,0)+IF(M12=1,Inputs!$O$68*$F315,0)+IF(M13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$O$66*$F313,0)+IF(N11=1,Inputs!$O$67*$F314,0)+IF(N12=1,Inputs!$O$68*$F315,0)+IF(N13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$O$66*$F313,0)+IF(O11=1,Inputs!$O$67*$F314,0)+IF(O12=1,Inputs!$O$68*$F315,0)+IF(O13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$O$66*$F313,0)+IF(P11=1,Inputs!$O$67*$F314,0)+IF(P12=1,Inputs!$O$68*$F315,0)+IF(P13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$O$66*$F313,0)+IF(Q11=1,Inputs!$O$67*$F314,0)+IF(Q12=1,Inputs!$O$68*$F315,0)+IF(Q13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$O$66*$F313,0)+IF(R11=1,Inputs!$O$67*$F314,0)+IF(R12=1,Inputs!$O$68*$F315,0)+IF(R13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$O$66*$F313,0)+IF(S11=1,Inputs!$O$67*$F314,0)+IF(S12=1,Inputs!$O$68*$F315,0)+IF(S13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$O$66*$F313,0)+IF(T11=1,Inputs!$O$67*$F314,0)+IF(T12=1,Inputs!$O$68*$F315,0)+IF(T13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$O$66*$F313,0)+IF(U11=1,Inputs!$O$67*$F314,0)+IF(U12=1,Inputs!$O$68*$F315,0)+IF(U13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$O$66*$F313,0)+IF(V11=1,Inputs!$O$67*$F314,0)+IF(V12=1,Inputs!$O$68*$F315,0)+IF(V13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$O$66*$F313,0)+IF(W11=1,Inputs!$O$67*$F314,0)+IF(W12=1,Inputs!$O$68*$F315,0)+IF(W13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$O$66*$F313,0)+IF(X11=1,Inputs!$O$67*$F314,0)+IF(X12=1,Inputs!$O$68*$F315,0)+IF(X13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$O$66*$F313,0)+IF(Y11=1,Inputs!$O$67*$F314,0)+IF(Y12=1,Inputs!$O$68*$F315,0)+IF(Y13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$O$66*$F313,0)+IF(Z11=1,Inputs!$O$67*$F314,0)+IF(Z12=1,Inputs!$O$68*$F315,0)+IF(Z13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$O$66*$F313,0)+IF(AA11=1,Inputs!$O$67*$F314,0)+IF(AA12=1,Inputs!$O$68*$F315,0)+IF(AA13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$O$66*$F313,0)+IF(AB11=1,Inputs!$O$67*$F314,0)+IF(AB12=1,Inputs!$O$68*$F315,0)+IF(AB13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$O$66*$F313,0)+IF(AC11=1,Inputs!$O$67*$F314,0)+IF(AC12=1,Inputs!$O$68*$F315,0)+IF(AC13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$O$66*$F313,0)+IF(AD11=1,Inputs!$O$67*$F314,0)+IF(AD12=1,Inputs!$O$68*$F315,0)+IF(AD13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$O$66*$F313,0)+IF(AE11=1,Inputs!$O$67*$F314,0)+IF(AE12=1,Inputs!$O$68*$F315,0)+IF(AE13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$O$66*$F313,0)+IF(AF11=1,Inputs!$O$67*$F314,0)+IF(AF12=1,Inputs!$O$68*$F315,0)+IF(AF13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$O$66*$F313,0)+IF(AG11=1,Inputs!$O$67*$F314,0)+IF(AG12=1,Inputs!$O$68*$F315,0)+IF(AG13=1,Inputs!$O$69*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$O$66*$F313,0)+IF(AH11=1,Inputs!$O$67*$F314,0)+IF(AH12=1,Inputs!$O$68*$F315,0)+IF(AH13=1,Inputs!$O$69*$F316,0))","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J310:J316)","v":17652343.215762783},{"$f":"SUM(K310:K316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation on initial capex",null,null,"SL Deprec"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G244","v":0.04},null,null,null,{"$f":"IF(SUM($I320:I320)<SUM($J310:J310),MIN(SUM($J310:J310)*$F320,SUM($J310:J310)-SUM($I320:I320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:J320)<SUM($J310:K310),MIN(SUM($J310:K310)*$F320,SUM($J310:K310)-SUM($I320:J320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:K320)<SUM($J310:L310),MIN(SUM($J310:L310)*$F320,SUM($J310:L310)-SUM($I320:K320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:L320)<SUM($J310:M310),MIN(SUM($J310:M310)*$F320,SUM($J310:M310)-SUM($I320:L320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:M320)<SUM($J310:N310),MIN(SUM($J310:N310)*$F320,SUM($J310:N310)-SUM($I320:M320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:N320)<SUM($J310:O310),MIN(SUM($J310:O310)*$F320,SUM($J310:O310)-SUM($I320:N320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:O320)<SUM($J310:P310),MIN(SUM($J310:P310)*$F320,SUM($J310:P310)-SUM($I320:O320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:P320)<SUM($J310:Q310),MIN(SUM($J310:Q310)*$F320,SUM($J310:Q310)-SUM($I320:P320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:Q320)<SUM($J310:R310),MIN(SUM($J310:R310)*$F320,SUM($J310:R310)-SUM($I320:Q320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:R320)<SUM($J310:S310),MIN(SUM($J310:S310)*$F320,SUM($J310:S310)-SUM($I320:R320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:S320)<SUM($J310:T310),MIN(SUM($J310:T310)*$F320,SUM($J310:T310)-SUM($I320:S320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:T320)<SUM($J310:U310),MIN(SUM($J310:U310)*$F320,SUM($J310:U310)-SUM($I320:T320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:U320)<SUM($J310:V310),MIN(SUM($J310:V310)*$F320,SUM($J310:V310)-SUM($I320:U320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:V320)<SUM($J310:W310),MIN(SUM($J310:W310)*$F320,SUM($J310:W310)-SUM($I320:V320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:W320)<SUM($J310:X310),MIN(SUM($J310:X310)*$F320,SUM($J310:X310)-SUM($I320:W320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:X320)<SUM($J310:Y310),MIN(SUM($J310:Y310)*$F320,SUM($J310:Y310)-SUM($I320:X320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:Y320)<SUM($J310:Z310),MIN(SUM($J310:Z310)*$F320,SUM($J310:Z310)-SUM($I320:Y320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:Z320)<SUM($J310:AA310),MIN(SUM($J310:AA310)*$F320,SUM($J310:AA310)-SUM($I320:Z320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AA320)<SUM($J310:AB310),MIN(SUM($J310:AB310)*$F320,SUM($J310:AB310)-SUM($I320:AA320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AB320)<SUM($J310:AC310),MIN(SUM($J310:AC310)*$F320,SUM($J310:AC310)-SUM($I320:AB320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AC320)<SUM($J310:AD310),MIN(SUM($J310:AD310)*$F320,SUM($J310:AD310)-SUM($I320:AC320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AD320)<SUM($J310:AE310),MIN(SUM($J310:AE310)*$F320,SUM($J310:AE310)-SUM($I320:AD320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AE320)<SUM($J310:AF310),MIN(SUM($J310:AF310)*$F320,SUM($J310:AF310)-SUM($I320:AE320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AF320)<SUM($J310:AG310),MIN(SUM($J310:AG310)*$F320,SUM($J310:AG310)-SUM($I320:AF320)),0)","v":114280.23911579454},{"$f":"IF(SUM($I320:AG320)<SUM($J310:AH310),MIN(SUM($J310:AH310)*$F320,SUM($J310:AH310)-SUM($I320:AG320)),0)","v":114280.23911579326}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G245","v":0.125},null,null,null,{"$f":"IF(SUM($I321:I321)<SUM($J311:J311),MIN(SUM($J311:J311)*$F321,SUM($J311:J311)-SUM($I321:I321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:J321)<SUM($J311:K311),MIN(SUM($J311:K311)*$F321,SUM($J311:K311)-SUM($I321:J321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:K321)<SUM($J311:L311),MIN(SUM($J311:L311)*$F321,SUM($J311:L311)-SUM($I321:K321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:L321)<SUM($J311:M311),MIN(SUM($J311:M311)*$F321,SUM($J311:M311)-SUM($I321:L321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:M321)<SUM($J311:N311),MIN(SUM($J311:N311)*$F321,SUM($J311:N311)-SUM($I321:M321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:N321)<SUM($J311:O311),MIN(SUM($J311:O311)*$F321,SUM($J311:O311)-SUM($I321:N321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:O321)<SUM($J311:P311),MIN(SUM($J311:P311)*$F321,SUM($J311:P311)-SUM($I321:O321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:P321)<SUM($J311:Q311),MIN(SUM($J311:Q311)*$F321,SUM($J311:Q311)-SUM($I321:P321)),0)","v":887193.66963805247},{"$f":"IF(SUM($I321:Q321)<SUM($J311:R311),MIN(SUM($J311:R311)*$F321,SUM($J311:R311)-SUM($I321:Q321)),0)","v":0},{"$f":"IF(SUM($I321:R321)<SUM($J311:S311),MIN(SUM($J311:S311)*$F321,SUM($J311:S311)-SUM($I321:R321)),0)","v":0},{"$f":"IF(SUM($I321:S321)<SUM($J311:T311),MIN(SUM($J311:T311)*$F321,SUM($J311:T311)-SUM($I321:S321)),0)","v":0},{"$f":"IF(SUM($I321:T321)<SUM($J311:U311),MIN(SUM($J311:U311)*$F321,SUM($J311:U311)-SUM($I321:T321)),0)","v":0},{"$f":"IF(SUM($I321:U321)<SUM($J311:V311),MIN(SUM($J311:V311)*$F321,SUM($J311:V311)-SUM($I321:U321)),0)","v":0},{"$f":"IF(SUM($I321:V321)<SUM($J311:W311),MIN(SUM($J311:W311)*$F321,SUM($J311:W311)-SUM($I321:V321)),0)","v":0},{"$f":"IF(SUM($I321:W321)<SUM($J311:X311),MIN(SUM($J311:X311)*$F321,SUM($J311:X311)-SUM($I321:W321)),0)","v":0},{"$f":"IF(SUM($I321:X321)<SUM($J311:Y311),MIN(SUM($J311:Y311)*$F321,SUM($J311:Y311)-SUM($I321:X321)),0)","v":0},{"$f":"IF(SUM($I321:Y321)<SUM($J311:Z311),MIN(SUM($J311:Z311)*$F321,SUM($J311:Z311)-SUM($I321:Y321)),0)","v":0},{"$f":"IF(SUM($I321:Z321)<SUM($J311:AA311),MIN(SUM($J311:AA311)*$F321,SUM($J311:AA311)-SUM($I321:Z321)),0)","v":0},{"$f":"IF(SUM($I321:AA321)<SUM($J311:AB311),MIN(SUM($J311:AB311)*$F321,SUM($J311:AB311)-SUM($I321:AA321)),0)","v":0},{"$f":"IF(SUM($I321:AB321)<SUM($J311:AC311),MIN(SUM($J311:AC311)*$F321,SUM($J311:AC311)-SUM($I321:AB321)),0)","v":0},{"$f":"IF(SUM($I321:AC321)<SUM($J311:AD311),MIN(SUM($J311:AD311)*$F321,SUM($J311:AD311)-SUM($I321:AC321)),0)","v":0},{"$f":"IF(SUM($I321:AD321)<SUM($J311:AE311),MIN(SUM($J311:AE311)*$F321,SUM($J311:AE311)-SUM($I321:AD321)),0)","v":0},{"$f":"IF(SUM($I321:AE321)<SUM($J311:AF311),MIN(SUM($J311:AF311)*$F321,SUM($J311:AF311)-SUM($I321:AE321)),0)","v":0},{"$f":"IF(SUM($I321:AF321)<SUM($J311:AG311),MIN(SUM($J311:AG311)*$F321,SUM($J311:AG311)-SUM($I321:AF321)),0)","v":0},{"$f":"IF(SUM($I321:AG321)<SUM($J311:AH311),MIN(SUM($J311:AH311)*$F321,SUM($J311:AH311)-SUM($I321:AG321)),0)","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G246","v":6.6666666666666666E-2},null,null,null,{"$f":"IF(SUM($I322:I322)<SUM($J312:J312),MIN(SUM($J312:J312)*$F322,SUM($J312:J312)-SUM($I322:I322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:J322)<SUM($J312:K312),MIN(SUM($J312:K312)*$F322,SUM($J312:K312)-SUM($I322:J322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:K322)<SUM($J312:L312),MIN(SUM($J312:L312)*$F322,SUM($J312:L312)-SUM($I322:K322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:L322)<SUM($J312:M312),MIN(SUM($J312:M312)*$F322,SUM($J312:M312)-SUM($I322:L322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:M322)<SUM($J312:N312),MIN(SUM($J312:N312)*$F322,SUM($J312:N312)-SUM($I322:M322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:N322)<SUM($J312:O312),MIN(SUM($J312:O312)*$F322,SUM($J312:O312)-SUM($I322:N322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:O322)<SUM($J312:P312),MIN(SUM($J312:P312)*$F322,SUM($J312:P312)-SUM($I322:O322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:P322)<SUM($J312:Q312),MIN(SUM($J312:Q312)*$F322,SUM($J312:Q312)-SUM($I322:P322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:Q322)<SUM($J312:R312),MIN(SUM($J312:R312)*$F322,SUM($J312:R312)-SUM($I322:Q322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:R322)<SUM($J312:S312),MIN(SUM($J312:S312)*$F322,SUM($J312:S312)-SUM($I322:R322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:S322)<SUM($J312:T312),MIN(SUM($J312:T312)*$F322,SUM($J312:T312)-SUM($I322:S322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:T322)<SUM($J312:U312),MIN(SUM($J312:U312)*$F322,SUM($J312:U312)-SUM($I322:T322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:U322)<SUM($J312:V312),MIN(SUM($J312:V312)*$F322,SUM($J312:V312)-SUM($I322:U322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:V322)<SUM($J312:W312),MIN(SUM($J312:W312)*$F322,SUM($J312:W312)-SUM($I322:V322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:W322)<SUM($J312:X312),MIN(SUM($J312:X312)*$F322,SUM($J312:X312)-SUM($I322:W322)),0)","v":296068.76464474993},{"$f":"IF(SUM($I322:X322)<SUM($J312:Y312),MIN(SUM($J312:Y312)*$F322,SUM($J312:Y312)-SUM($I322:X322)),0)","v":0},{"$f":"IF(SUM($I322:Y322)<SUM($J312:Z312),MIN(SUM($J312:Z312)*$F322,SUM($J312:Z312)-SUM($I322:Y322)),0)","v":0},{"$f":"IF(SUM($I322:Z322)<SUM($J312:AA312),MIN(SUM($J312:AA312)*$F322,SUM($J312:AA312)-SUM($I322:Z322)),0)","v":0},{"$f":"IF(SUM($I322:AA322)<SUM($J312:AB312),MIN(SUM($J312:AB312)*$F322,SUM($J312:AB312)-SUM($I322:AA322)),0)","v":0},{"$f":"IF(SUM($I322:AB322)<SUM($J312:AC312),MIN(SUM($J312:AC312)*$F322,SUM($J312:AC312)-SUM($I322:AB322)),0)","v":0},{"$f":"IF(SUM($I322:AC322)<SUM($J312:AD312),MIN(SUM($J312:AD312)*$F322,SUM($J312:AD312)-SUM($I322:AC322)),0)","v":0},{"$f":"IF(SUM($I322:AD322)<SUM($J312:AE312),MIN(SUM($J312:AE312)*$F322,SUM($J312:AE312)-SUM($I322:AD322)),0)","v":0},{"$f":"IF(SUM($I322:AE322)<SUM($J312:AF312),MIN(SUM($J312:AF312)*$F322,SUM($J312:AF312)-SUM($I322:AE322)),0)","v":0},{"$f":"IF(SUM($I322:AF322)<SUM($J312:AG312),MIN(SUM($J312:AG312)*$F322,SUM($J312:AG312)-SUM($I322:AF322)),0)","v":0},{"$f":"IF(SUM($I322:AG322)<SUM($J312:AH312),MIN(SUM($J312:AH312)*$F322,SUM($J312:AH312)-SUM($I322:AG322)),0)","v":0}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G247","v":0.04},null,null,null,{"$f":"IF(SUM($I323:I323)<SUM($J313:J313),MIN(SUM($J313:J313)*$F323,SUM($J313:J313)-SUM($I323:I323)),0)","v":0},{"$f":"IF(SUM($I323:J323)<SUM($J313:K313),MIN(SUM($J313:K313)*$F323,SUM($J313:K313)-SUM($I323:J323)),0)","v":0},{"$f":"IF(SUM($I323:K323)<SUM($J313:L313),MIN(SUM($J313:L313)*$F323,SUM($J313:L313)-SUM($I323:K323)),0)","v":0},{"$f":"IF(SUM($I323:L323)<SUM($J313:M313),MIN(SUM($J313:M313)*$F323,SUM($J313:M313)-SUM($I323:L323)),0)","v":0},{"$f":"IF(SUM($I323:M323)<SUM($J313:N313),MIN(SUM($J313:N313)*$F323,SUM($J313:N313)-SUM($I323:M323)),0)","v":0},{"$f":"IF(SUM($I323:N323)<SUM($J313:O313),MIN(SUM($J313:O313)*$F323,SUM($J313:O313)-SUM($I323:N323)),0)","v":0},{"$f":"IF(SUM($I323:O323)<SUM($J313:P313),MIN(SUM($J313:P313)*$F323,SUM($J313:P313)-SUM($I323:O323)),0)","v":0},{"$f":"IF(SUM($I323:P323)<SUM($J313:Q313),MIN(SUM($J313:Q313)*$F323,SUM($J313:Q313)-SUM($I323:P323)),0)","v":0},{"$f":"IF(SUM($I323:Q323)<SUM($J313:R313),MIN(SUM($J313:R313)*$F323,SUM($J313:R313)-SUM($I323:Q323)),0)","v":0},{"$f":"IF(SUM($I323:R323)<SUM($J313:S313),MIN(SUM($J313:S313)*$F323,SUM($J313:S313)-SUM($I323:R323)),0)","v":0},{"$f":"IF(SUM($I323:S323)<SUM($J313:T313),MIN(SUM($J313:T313)*$F323,SUM($J313:T313)-SUM($I323:S323)),0)","v":0},{"$f":"IF(SUM($I323:T323)<SUM($J313:U313),MIN(SUM($J313:U313)*$F323,SUM($J313:U313)-SUM($I323:T323)),0)","v":0},{"$f":"IF(SUM($I323:U323)<SUM($J313:V313),MIN(SUM($J313:V313)*$F323,SUM($J313:V313)-SUM($I323:U323)),0)","v":0},{"$f":"IF(SUM($I323:V323)<SUM($J313:W313),MIN(SUM($J313:W313)*$F323,SUM($J313:W313)-SUM($I323:V323)),0)","v":0},{"$f":"IF(SUM($I323:W323)<SUM($J313:X313),MIN(SUM($J313:X313)*$F323,SUM($J313:X313)-SUM($I323:W323)),0)","v":0},{"$f":"IF(SUM($I323:X323)<SUM($J313:Y313),MIN(SUM($J313:Y313)*$F323,SUM($J313:Y313)-SUM($I323:X323)),0)","v":0},{"$f":"IF(SUM($I323:Y323)<SUM($J313:Z313),MIN(SUM($J313:Z313)*$F323,SUM($J313:Z313)-SUM($I323:Y323)),0)","v":0},{"$f":"IF(SUM($I323:Z323)<SUM($J313:AA313),MIN(SUM($J313:AA313)*$F323,SUM($J313:AA313)-SUM($I323:Z323)),0)","v":0},{"$f":"IF(SUM($I323:AA323)<SUM($J313:AB313),MIN(SUM($J313:AB313)*$F323,SUM($J313:AB313)-SUM($I323:AA323)),0)","v":0},{"$f":"IF(SUM($I323:AB323)<SUM($J313:AC313),MIN(SUM($J313:AC313)*$F323,SUM($J313:AC313)-SUM($I323:AB323)),0)","v":0},{"$f":"IF(SUM($I323:AC323)<SUM($J313:AD313),MIN(SUM($J313:AD313)*$F323,SUM($J313:AD313)-SUM($I323:AC323)),0)","v":0},{"$f":"IF(SUM($I323:AD323)<SUM($J313:AE313),MIN(SUM($J313:AE313)*$F323,SUM($J313:AE313)-SUM($I323:AD323)),0)","v":0},{"$f":"IF(SUM($I323:AE323)<SUM($J313:AF313),MIN(SUM($J313:AF313)*$F323,SUM($J313:AF313)-SUM($I323:AE323)),0)","v":0},{"$f":"IF(SUM($I323:AF323)<SUM($J313:AG313),MIN(SUM($J313:AG313)*$F323,SUM($J313:AG313)-SUM($I323:AF323)),0)","v":0},{"$f":"IF(SUM($I323:AG323)<SUM($J313:AH313),MIN(SUM($J313:AH313)*$F323,SUM($J313:AH313)-SUM($I323:AG323)),0)","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G248","v":6.6666666666666666E-2},null,null,null,{"$f":"IF(SUM($I324:I324)<SUM($J314:J314),MIN(SUM($J314:J314)*$F324,SUM($J314:J314)-SUM($I324:I324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:J324)<SUM($J314:K314),MIN(SUM($J314:K314)*$F324,SUM($J314:K314)-SUM($I324:J324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:K324)<SUM($J314:L314),MIN(SUM($J314:L314)*$F324,SUM($J314:L314)-SUM($I324:K324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:L324)<SUM($J314:M314),MIN(SUM($J314:M314)*$F324,SUM($J314:M314)-SUM($I324:L324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:M324)<SUM($J314:N314),MIN(SUM($J314:N314)*$F324,SUM($J314:N314)-SUM($I324:M324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:N324)<SUM($J314:O314),MIN(SUM($J314:O314)*$F324,SUM($J314:O314)-SUM($I324:N324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:O324)<SUM($J314:P314),MIN(SUM($J314:P314)*$F324,SUM($J314:P314)-SUM($I324:O324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:P324)<SUM($J314:Q314),MIN(SUM($J314:Q314)*$F324,SUM($J314:Q314)-SUM($I324:P324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:Q324)<SUM($J314:R314),MIN(SUM($J314:R314)*$F324,SUM($J314:R314)-SUM($I324:Q324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:R324)<SUM($J314:S314),MIN(SUM($J314:S314)*$F324,SUM($J314:S314)-SUM($I324:R324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:S324)<SUM($J314:T314),MIN(SUM($J314:T314)*$F324,SUM($J314:T314)-SUM($I324:S324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:T324)<SUM($J314:U314),MIN(SUM($J314:U314)*$F324,SUM($J314:U314)-SUM($I324:T324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:U324)<SUM($J314:V314),MIN(SUM($J314:V314)*$F324,SUM($J314:V314)-SUM($I324:U324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:V324)<SUM($J314:W314),MIN(SUM($J314:W314)*$F324,SUM($J314:W314)-SUM($I324:V324)),0)","v":123918.79422939145},{"$f":"IF(SUM($I324:W324)<SUM($J314:X314),MIN(SUM($J314:X314)*$F324,SUM($J314:X314)-SUM($I324:W324)),0)","v":123918.79422939103},{"$f":"IF(SUM($I324:X324)<SUM($J314:Y314),MIN(SUM($J314:Y314)*$F324,SUM($J314:Y314)-SUM($I324:X324)),0)","v":0},{"$f":"IF(SUM($I324:Y324)<SUM($J314:Z314),MIN(SUM($J314:Z314)*$F324,SUM($J314:Z314)-SUM($I324:Y324)),0)","v":0},{"$f":"IF(SUM($I324:Z324)<SUM($J314:AA314),MIN(SUM($J314:AA314)*$F324,SUM($J314:AA314)-SUM($I324:Z324)),0)","v":0},{"$f":"IF(SUM($I324:AA324)<SUM($J314:AB314),MIN(SUM($J314:AB314)*$F324,SUM($J314:AB314)-SUM($I324:AA324)),0)","v":0},{"$f":"IF(SUM($I324:AB324)<SUM($J314:AC314),MIN(SUM($J314:AC314)*$F324,SUM($J314:AC314)-SUM($I324:AB324)),0)","v":0},{"$f":"IF(SUM($I324:AC324)<SUM($J314:AD314),MIN(SUM($J314:AD314)*$F324,SUM($J314:AD314)-SUM($I324:AC324)),0)","v":0},{"$f":"IF(SUM($I324:AD324)<SUM($J314:AE314),MIN(SUM($J314:AE314)*$F324,SUM($J314:AE314)-SUM($I324:AD324)),0)","v":0},{"$f":"IF(SUM($I324:AE324)<SUM($J314:AF314),MIN(SUM($J314:AF314)*$F324,SUM($J314:AF314)-SUM($I324:AE324)),0)","v":0},{"$f":"IF(SUM($I324:AF324)<SUM($J314:AG314),MIN(SUM($J314:AG314)*$F324,SUM($J314:AG314)-SUM($I324:AF324)),0)","v":0},{"$f":"IF(SUM($I324:AG324)<SUM($J314:AH314),MIN(SUM($J314:AH314)*$F324,SUM($J314:AH314)-SUM($I324:AG324)),0)","v":0}]
[null,null,"Installation costs",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G249","v":0.04},null,null,null,{"$f":"IF(SUM($I325:I325)<SUM($J315:J315),MIN(SUM($J315:J315)*$F325,SUM($J315:J315)-SUM($I325:I325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:J325)<SUM($J315:K315),MIN(SUM($J315:K315)*$F325,SUM($J315:K315)-SUM($I325:J325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:K325)<SUM($J315:L315),MIN(SUM($J315:L315)*$F325,SUM($J315:L315)-SUM($I325:K325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:L325)<SUM($J315:M315),MIN(SUM($J315:M315)*$F325,SUM($J315:M315)-SUM($I325:L325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:M325)<SUM($J315:N315),MIN(SUM($J315:N315)*$F325,SUM($J315:N315)-SUM($I325:M325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:N325)<SUM($J315:O315),MIN(SUM($J315:O315)*$F325,SUM($J315:O315)-SUM($I325:N325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:O325)<SUM($J315:P315),MIN(SUM($J315:P315)*$F325,SUM($J315:P315)-SUM($I325:O325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:P325)<SUM($J315:Q315),MIN(SUM($J315:Q315)*$F325,SUM($J315:Q315)-SUM($I325:P325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:Q325)<SUM($J315:R315),MIN(SUM($J315:R315)*$F325,SUM($J315:R315)-SUM($I325:Q325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:R325)<SUM($J315:S315),MIN(SUM($J315:S315)*$F325,SUM($J315:S315)-SUM($I325:R325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:S325)<SUM($J315:T315),MIN(SUM($J315:T315)*$F325,SUM($J315:T315)-SUM($I325:S325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:T325)<SUM($J315:U315),MIN(SUM($J315:U315)*$F325,SUM($J315:U315)-SUM($I325:T325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:U325)<SUM($J315:V315),MIN(SUM($J315:V315)*$F325,SUM($J315:V315)-SUM($I325:U325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:V325)<SUM($J315:W315),MIN(SUM($J315:W315)*$F325,SUM($J315:W315)-SUM($I325:V325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:W325)<SUM($J315:X315),MIN(SUM($J315:X315)*$F325,SUM($J315:X315)-SUM($I325:W325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:X325)<SUM($J315:Y315),MIN(SUM($J315:Y315)*$F325,SUM($J315:Y315)-SUM($I325:X325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:Y325)<SUM($J315:Z315),MIN(SUM($J315:Z315)*$F325,SUM($J315:Z315)-SUM($I325:Y325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:Z325)<SUM($J315:AA315),MIN(SUM($J315:AA315)*$F325,SUM($J315:AA315)-SUM($I325:Z325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AA325)<SUM($J315:AB315),MIN(SUM($J315:AB315)*$F325,SUM($J315:AB315)-SUM($I325:AA325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AB325)<SUM($J315:AC315),MIN(SUM($J315:AC315)*$F325,SUM($J315:AC315)-SUM($I325:AB325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AC325)<SUM($J315:AD315),MIN(SUM($J315:AD315)*$F325,SUM($J315:AD315)-SUM($I325:AC325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AD325)<SUM($J315:AE315),MIN(SUM($J315:AE315)*$F325,SUM($J315:AE315)-SUM($I325:AD325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AE325)<SUM($J315:AF315),MIN(SUM($J315:AF315)*$F325,SUM($J315:AF315)-SUM($I325:AE325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AF325)<SUM($J315:AG315),MIN(SUM($J315:AG315)*$F325,SUM($J315:AG315)-SUM($I325:AF325)),0)","v":34560.556184212059},{"$f":"IF(SUM($I325:AG325)<SUM($J315:AH315),MIN(SUM($J315:AH315)*$F325,SUM($J315:AH315)-SUM($I325:AG325)),0)","v":34560.556184211862}]
[null,null,"Supply costs",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G250","v":0.04},null,null,null,{"$f":"IF(SUM($I326:I326)<SUM($J316:J316),MIN(SUM($J316:J316)*$F326,SUM($J316:J316)-SUM($I326:I326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:J326)<SUM($J316:K316),MIN(SUM($J316:K316)*$F326,SUM($J316:K316)-SUM($I326:J326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:K326)<SUM($J316:L316),MIN(SUM($J316:L316)*$F326,SUM($J316:L316)-SUM($I326:K326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:L326)<SUM($J316:M316),MIN(SUM($J316:M316)*$F326,SUM($J316:M316)-SUM($I326:L326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:M326)<SUM($J316:N316),MIN(SUM($J316:N316)*$F326,SUM($J316:N316)-SUM($I326:M326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:N326)<SUM($J316:O316),MIN(SUM($J316:O316)*$F326,SUM($J316:O316)-SUM($I326:N326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:O326)<SUM($J316:P316),MIN(SUM($J316:P316)*$F326,SUM($J316:P316)-SUM($I326:O326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:P326)<SUM($J316:Q316),MIN(SUM($J316:Q316)*$F326,SUM($J316:Q316)-SUM($I326:P326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:Q326)<SUM($J316:R316),MIN(SUM($J316:R316)*$F326,SUM($J316:R316)-SUM($I326:Q326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:R326)<SUM($J316:S316),MIN(SUM($J316:S316)*$F326,SUM($J316:S316)-SUM($I326:R326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:S326)<SUM($J316:T316),MIN(SUM($J316:T316)*$F326,SUM($J316:T316)-SUM($I326:S326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:T326)<SUM($J316:U316),MIN(SUM($J316:U316)*$F326,SUM($J316:U316)-SUM($I326:T326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:U326)<SUM($J316:V316),MIN(SUM($J316:V316)*$F326,SUM($J316:V316)-SUM($I326:U326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:V326)<SUM($J316:W316),MIN(SUM($J316:W316)*$F326,SUM($J316:W316)-SUM($I326:V326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:W326)<SUM($J316:X316),MIN(SUM($J316:X316)*$F326,SUM($J316:X316)-SUM($I326:W326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:X326)<SUM($J316:Y316),MIN(SUM($J316:Y316)*$F326,SUM($J316:Y316)-SUM($I326:X326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:Y326)<SUM($J316:Z316),MIN(SUM($J316:Z316)*$F326,SUM($J316:Z316)-SUM($I326:Y326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:Z326)<SUM($J316:AA316),MIN(SUM($J316:AA316)*$F326,SUM($J316:AA316)-SUM($I326:Z326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AA326)<SUM($J316:AB316),MIN(SUM($J316:AB316)*$F326,SUM($J316:AB316)-SUM($I326:AA326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AB326)<SUM($J316:AC316),MIN(SUM($J316:AC316)*$F326,SUM($J316:AC316)-SUM($I326:AB326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AC326)<SUM($J316:AD316),MIN(SUM($J316:AD316)*$F326,SUM($J316:AD316)-SUM($I326:AC326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AD326)<SUM($J316:AE316),MIN(SUM($J316:AE316)*$F326,SUM($J316:AE316)-SUM($I326:AD326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AE326)<SUM($J316:AF316),MIN(SUM($J316:AF316)*$F326,SUM($J316:AF316)-SUM($I326:AE326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AF326)<SUM($J316:AG316),MIN(SUM($J316:AG316)*$F326,SUM($J316:AG316)-SUM($I326:AF326)),0)","v":21358.42372184305},{"$f":"IF(SUM($I326:AG326)<SUM($J316:AH316),MIN(SUM($J316:AH316)*$F326,SUM($J316:AH316)-SUM($I326:AG326)),0)","v":21358.42372184305}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J320:J326)","v":1477380.4475340433},{"$f":"SUM(K320:K326)","v":1477380.4475340433},{"$f":"SUM(L320:L326)","v":1477380.4475340433},{"$f":"SUM(M320:M326)","v":1477380.4475340433},{"$f":"SUM(N320:N326)","v":1477380.4475340433},{"$f":"SUM(O320:O326)","v":1477380.4475340433},{"$f":"SUM(P320:P326)","v":1477380.4475340433},{"$f":"SUM(Q320:Q326)","v":1477380.4475340433},{"$f":"SUM(R320:R326)","v":590186.77789599111},{"$f":"SUM(S320:S326)","v":590186.77789599111},{"$f":"SUM(T320:T326)","v":590186.77789599111},{"$f":"SUM(U320:U326)","v":590186.77789599111},{"$f":"SUM(V320:V326)","v":590186.77789599111},{"$f":"SUM(W320:W326)","v":590186.77789599111},{"$f":"SUM(X320:X326)","v":590186.77789599064},{"$f":"SUM(Y320:Y326)","v":170199.21902184965},{"$f":"SUM(Z320:Z326)","v":170199.21902184965},{"$f":"SUM(AA320:AA326)","v":170199.21902184965},{"$f":"SUM(AB320:AB326)","v":170199.21902184965},{"$f":"SUM(AC320:AC326)","v":170199.21902184965},{"$f":"SUM(AD320:AD326)","v":170199.21902184965},{"$f":"SUM(AE320:AE326)","v":170199.21902184965},{"$f":"SUM(AF320:AF326)","v":170199.21902184965},{"$f":"SUM(AG320:AG326)","v":170199.21902184965},{"$f":"SUM(AH320:AH326)","v":170199.21902184817}]
[]
[null,null,"Ongoing Capex to be depreciated"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248000]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J446","v":0},0,0,0,0,0,0,4107312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7710000,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J448","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]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3227000,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J330:J334)","v":0},0,0,0,0,0,0,4107312,0,0,0,0,0,0,10937000,0,0,0,0,0,0,0,0,0,248000]
[]
[null,null,"Depreciation on ongoing capex"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I338:I338)<SUM($J330:J330),SUM($J330:J330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:J338)<SUM($J330:K330),SUM($J330:K330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:K338)<SUM($J330:L330),SUM($J330:L330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:L338)<SUM($J330:M330),SUM($J330:M330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:M338)<SUM($J330:N330),SUM($J330:N330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:N338)<SUM($J330:O330),SUM($J330:O330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:O338)<SUM($J330:P330),SUM($J330:P330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:P338)<SUM($J330:Q330),SUM($J330:Q330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:Q338)<SUM($J330:R330),SUM($J330:R330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:R338)<SUM($J330:S330),SUM($J330:S330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:S338)<SUM($J330:T330),SUM($J330:T330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:T338)<SUM($J330:U330),SUM($J330:U330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:U338)<SUM($J330:V330),SUM($J330:V330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:V338)<SUM($J330:W330),SUM($J330:W330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:W338)<SUM($J330:X330),SUM($J330:X330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:X338)<SUM($J330:Y330),SUM($J330:Y330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:Y338)<SUM($J330:Z330),SUM($J330:Z330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:Z338)<SUM($J330:AA330),SUM($J330:AA330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AA338)<SUM($J330:AB330),SUM($J330:AB330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AB338)<SUM($J330:AC330),SUM($J330:AC330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AC338)<SUM($J330:AD330),SUM($J330:AD330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AD338)<SUM($J330:AE330),SUM($J330:AE330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AE338)<SUM($J330:AF330),SUM($J330:AF330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AF338)<SUM($J330:AG330),SUM($J330:AG330)*$F320,0)","v":0},{"$f":"IF(SUM($I338:AG338)<SUM($J330:AH330),SUM($J330:AH330)*$F320,0)","v":9920}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I339:I339)<SUM($J331:J331),SUM($J331:J331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:J339)<SUM($J331:K331),SUM($J331:K331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:K339)<SUM($J331:L331),SUM($J331:L331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:L339)<SUM($J331:M331),SUM($J331:M331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:M339)<SUM($J331:N331),SUM($J331:N331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:N339)<SUM($J331:O331),SUM($J331:O331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:O339)<SUM($J331:P331),SUM($J331:P331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:P339)<SUM($J331:Q331),SUM($J331:Q331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:Q339)<SUM($J331:R331),SUM($J331:R331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:R339)<SUM($J331:S331),SUM($J331:S331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:S339)<SUM($J331:T331),SUM($J331:T331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:T339)<SUM($J331:U331),SUM($J331:U331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:U339)<SUM($J331:V331),SUM($J331:V331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:V339)<SUM($J331:W331),SUM($J331:W331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:W339)<SUM($J331:X331),SUM($J331:X331)*$F321,0)","v":513414},{"$f":"IF(SUM($I339:X339)<SUM($J331:Y331),SUM($J331:Y331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:Y339)<SUM($J331:Z331),SUM($J331:Z331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:Z339)<SUM($J331:AA331),SUM($J331:AA331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AA339)<SUM($J331:AB331),SUM($J331:AB331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AB339)<SUM($J331:AC331),SUM($J331:AC331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AC339)<SUM($J331:AD331),SUM($J331:AD331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AD339)<SUM($J331:AE331),SUM($J331:AE331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AE339)<SUM($J331:AF331),SUM($J331:AF331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AF339)<SUM($J331:AG331),SUM($J331:AG331)*$F321,0)","v":0},{"$f":"IF(SUM($I339:AG339)<SUM($J331:AH331),SUM($J331:AH331)*$F321,0)","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I340:I340)<SUM($J332:J332),SUM($J332:J332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:J340)<SUM($J332:K332),SUM($J332:K332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:K340)<SUM($J332:L332),SUM($J332:L332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:L340)<SUM($J332:M332),SUM($J332:M332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:M340)<SUM($J332:N332),SUM($J332:N332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:N340)<SUM($J332:O332),SUM($J332:O332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:O340)<SUM($J332:P332),SUM($J332:P332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:P340)<SUM($J332:Q332),SUM($J332:Q332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:Q340)<SUM($J332:R332),SUM($J332:R332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:R340)<SUM($J332:S332),SUM($J332:S332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:S340)<SUM($J332:T332),SUM($J332:T332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:T340)<SUM($J332:U332),SUM($J332:U332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:U340)<SUM($J332:V332),SUM($J332:V332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:V340)<SUM($J332:W332),SUM($J332:W332)*$F322,0)","v":0},{"$f":"IF(SUM($I340:W340)<SUM($J332:X332),SUM($J332:X332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:X340)<SUM($J332:Y332),SUM($J332:Y332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:Y340)<SUM($J332:Z332),SUM($J332:Z332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:Z340)<SUM($J332:AA332),SUM($J332:AA332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AA340)<SUM($J332:AB332),SUM($J332:AB332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AB340)<SUM($J332:AC332),SUM($J332:AC332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AC340)<SUM($J332:AD332),SUM($J332:AD332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AD340)<SUM($J332:AE332),SUM($J332:AE332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AE340)<SUM($J332:AF332),SUM($J332:AF332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AF340)<SUM($J332:AG332),SUM($J332:AG332)*$F322,0)","v":514000},{"$f":"IF(SUM($I340:AG340)<SUM($J332:AH332),SUM($J332:AH332)*$F322,0)","v":514000}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I341:I341)<SUM($J333:J333),SUM($J333:J333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:J341)<SUM($J333:K333),SUM($J333:K333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:K341)<SUM($J333:L333),SUM($J333:L333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:L341)<SUM($J333:M333),SUM($J333:M333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:M341)<SUM($J333:N333),SUM($J333:N333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:N341)<SUM($J333:O333),SUM($J333:O333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:O341)<SUM($J333:P333),SUM($J333:P333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:P341)<SUM($J333:Q333),SUM($J333:Q333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:Q341)<SUM($J333:R333),SUM($J333:R333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:R341)<SUM($J333:S333),SUM($J333:S333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:S341)<SUM($J333:T333),SUM($J333:T333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:T341)<SUM($J333:U333),SUM($J333:U333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:U341)<SUM($J333:V333),SUM($J333:V333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:V341)<SUM($J333:W333),SUM($J333:W333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:W341)<SUM($J333:X333),SUM($J333:X333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:X341)<SUM($J333:Y333),SUM($J333:Y333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:Y341)<SUM($J333:Z333),SUM($J333:Z333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:Z341)<SUM($J333:AA333),SUM($J333:AA333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AA341)<SUM($J333:AB333),SUM($J333:AB333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AB341)<SUM($J333:AC333),SUM($J333:AC333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AC341)<SUM($J333:AD333),SUM($J333:AD333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AD341)<SUM($J333:AE333),SUM($J333:AE333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AE341)<SUM($J333:AF333),SUM($J333:AF333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AF341)<SUM($J333:AG333),SUM($J333:AG333)*$F323,0)","v":0},{"$f":"IF(SUM($I341:AG341)<SUM($J333:AH333),SUM($J333:AH333)*$F323,0)","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I342:I342)<SUM($J334:J334),SUM($J334:J334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:J342)<SUM($J334:K334),SUM($J334:K334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:K342)<SUM($J334:L334),SUM($J334:L334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:L342)<SUM($J334:M334),SUM($J334:M334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:M342)<SUM($J334:N334),SUM($J334:N334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:N342)<SUM($J334:O334),SUM($J334:O334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:O342)<SUM($J334:P334),SUM($J334:P334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:P342)<SUM($J334:Q334),SUM($J334:Q334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:Q342)<SUM($J334:R334),SUM($J334:R334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:R342)<SUM($J334:S334),SUM($J334:S334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:S342)<SUM($J334:T334),SUM($J334:T334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:T342)<SUM($J334:U334),SUM($J334:U334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:U342)<SUM($J334:V334),SUM($J334:V334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:V342)<SUM($J334:W334),SUM($J334:W334)*$F324,0)","v":0},{"$f":"IF(SUM($I342:W342)<SUM($J334:X334),SUM($J334:X334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:X342)<SUM($J334:Y334),SUM($J334:Y334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:Y342)<SUM($J334:Z334),SUM($J334:Z334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:Z342)<SUM($J334:AA334),SUM($J334:AA334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AA342)<SUM($J334:AB334),SUM($J334:AB334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AB342)<SUM($J334:AC334),SUM($J334:AC334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AC342)<SUM($J334:AD334),SUM($J334:AD334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AD342)<SUM($J334:AE334),SUM($J334:AE334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AE342)<SUM($J334:AF334),SUM($J334:AF334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AF342)<SUM($J334:AG334),SUM($J334:AG334)*$F324,0)","v":215133.33333333334},{"$f":"IF(SUM($I342:AG342)<SUM($J334:AH334),SUM($J334:AH334)*$F324,0)","v":215133.33333333334}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J338:J342)","v":0},0,0,0,0,0,0,513414,513414,513414,513414,513414,513414,513414,1242547.3333333333,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,729133.33333333337,739053.33333333337]
[]
[null,null,"Total depreciation on generation assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J343+J327","v":1477380.4475340433},1477380.4475340433,1477380.4475340433,1477380.4475340433,1477380.4475340433,1477380.4475340433,1477380.4475340433,1990794.4475340433,1103600.7778959912,1103600.7778959912,1103600.7778959912,1103600.7778959912,1103600.7778959912,1103600.7778959912,1832734.1112293238,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,899332.55235518306,909252.55235518154]
[]
[null,null,"Depreciation of distribution assets"]
[null,null,"Initial Capex to be depreciated"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$I$72*$F313,0)+IF(J11=1,Inputs!$I$73*$F314,0)+IF(J12=1,Inputs!$I$74*$F315,0)+IF(J13=1,Inputs!$I$75*$F316,0))","v":3665146.9833356887},{"$f":"$F$310*(IF(K10=1,Inputs!$I$72*$F313,0)+IF(K11=1,Inputs!$I$73*$F314,0)+IF(K12=1,Inputs!$I$74*$F315,0)+IF(K13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$I$72*$F313,0)+IF(L11=1,Inputs!$I$73*$F314,0)+IF(L12=1,Inputs!$I$74*$F315,0)+IF(L13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$I$72*$F313,0)+IF(M11=1,Inputs!$I$73*$F314,0)+IF(M12=1,Inputs!$I$74*$F315,0)+IF(M13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$I$72*$F313,0)+IF(N11=1,Inputs!$I$73*$F314,0)+IF(N12=1,Inputs!$I$74*$F315,0)+IF(N13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$I$72*$F313,0)+IF(O11=1,Inputs!$I$73*$F314,0)+IF(O12=1,Inputs!$I$74*$F315,0)+IF(O13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$I$72*$F313,0)+IF(P11=1,Inputs!$I$73*$F314,0)+IF(P12=1,Inputs!$I$74*$F315,0)+IF(P13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$I$72*$F313,0)+IF(Q11=1,Inputs!$I$73*$F314,0)+IF(Q12=1,Inputs!$I$74*$F315,0)+IF(Q13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$I$72*$F313,0)+IF(R11=1,Inputs!$I$73*$F314,0)+IF(R12=1,Inputs!$I$74*$F315,0)+IF(R13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$I$72*$F313,0)+IF(S11=1,Inputs!$I$73*$F314,0)+IF(S12=1,Inputs!$I$74*$F315,0)+IF(S13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$I$72*$F313,0)+IF(T11=1,Inputs!$I$73*$F314,0)+IF(T12=1,Inputs!$I$74*$F315,0)+IF(T13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$I$72*$F313,0)+IF(U11=1,Inputs!$I$73*$F314,0)+IF(U12=1,Inputs!$I$74*$F315,0)+IF(U13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$I$72*$F313,0)+IF(V11=1,Inputs!$I$73*$F314,0)+IF(V12=1,Inputs!$I$74*$F315,0)+IF(V13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$I$72*$F313,0)+IF(W11=1,Inputs!$I$73*$F314,0)+IF(W12=1,Inputs!$I$74*$F315,0)+IF(W13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$I$72*$F313,0)+IF(X11=1,Inputs!$I$73*$F314,0)+IF(X12=1,Inputs!$I$74*$F315,0)+IF(X13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$I$72*$F313,0)+IF(Y11=1,Inputs!$I$73*$F314,0)+IF(Y12=1,Inputs!$I$74*$F315,0)+IF(Y13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$I$72*$F313,0)+IF(Z11=1,Inputs!$I$73*$F314,0)+IF(Z12=1,Inputs!$I$74*$F315,0)+IF(Z13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$I$72*$F313,0)+IF(AA11=1,Inputs!$I$73*$F314,0)+IF(AA12=1,Inputs!$I$74*$F315,0)+IF(AA13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$I$72*$F313,0)+IF(AB11=1,Inputs!$I$73*$F314,0)+IF(AB12=1,Inputs!$I$74*$F315,0)+IF(AB13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$I$72*$F313,0)+IF(AC11=1,Inputs!$I$73*$F314,0)+IF(AC12=1,Inputs!$I$74*$F315,0)+IF(AC13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$I$72*$F313,0)+IF(AD11=1,Inputs!$I$73*$F314,0)+IF(AD12=1,Inputs!$I$74*$F315,0)+IF(AD13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$I$72*$F313,0)+IF(AE11=1,Inputs!$I$73*$F314,0)+IF(AE12=1,Inputs!$I$74*$F315,0)+IF(AE13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$I$72*$F313,0)+IF(AF11=1,Inputs!$I$73*$F314,0)+IF(AF12=1,Inputs!$I$74*$F315,0)+IF(AF13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$I$72*$F313,0)+IF(AG11=1,Inputs!$I$73*$F314,0)+IF(AG12=1,Inputs!$I$74*$F315,0)+IF(AG13=1,Inputs!$I$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$I$72*$F313,0)+IF(AH11=1,Inputs!$I$73*$F314,0)+IF(AH12=1,Inputs!$I$74*$F315,0)+IF(AH13=1,Inputs!$I$75*$F316,0))","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$J$72*$F313,0)+IF(J11=1,Inputs!$J$73*$F314,0)+IF(J12=1,Inputs!$J$74*$F315,0)+IF(J13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(K10=1,Inputs!$J$72*$F313,0)+IF(K11=1,Inputs!$J$73*$F314,0)+IF(K12=1,Inputs!$J$74*$F315,0)+IF(K13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$J$72*$F313,0)+IF(L11=1,Inputs!$J$73*$F314,0)+IF(L12=1,Inputs!$J$74*$F315,0)+IF(L13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$J$72*$F313,0)+IF(M11=1,Inputs!$J$73*$F314,0)+IF(M12=1,Inputs!$J$74*$F315,0)+IF(M13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$J$72*$F313,0)+IF(N11=1,Inputs!$J$73*$F314,0)+IF(N12=1,Inputs!$J$74*$F315,0)+IF(N13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$J$72*$F313,0)+IF(O11=1,Inputs!$J$73*$F314,0)+IF(O12=1,Inputs!$J$74*$F315,0)+IF(O13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$J$72*$F313,0)+IF(P11=1,Inputs!$J$73*$F314,0)+IF(P12=1,Inputs!$J$74*$F315,0)+IF(P13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$J$72*$F313,0)+IF(Q11=1,Inputs!$J$73*$F314,0)+IF(Q12=1,Inputs!$J$74*$F315,0)+IF(Q13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$J$72*$F313,0)+IF(R11=1,Inputs!$J$73*$F314,0)+IF(R12=1,Inputs!$J$74*$F315,0)+IF(R13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$J$72*$F313,0)+IF(S11=1,Inputs!$J$73*$F314,0)+IF(S12=1,Inputs!$J$74*$F315,0)+IF(S13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$J$72*$F313,0)+IF(T11=1,Inputs!$J$73*$F314,0)+IF(T12=1,Inputs!$J$74*$F315,0)+IF(T13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$J$72*$F313,0)+IF(U11=1,Inputs!$J$73*$F314,0)+IF(U12=1,Inputs!$J$74*$F315,0)+IF(U13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$J$72*$F313,0)+IF(V11=1,Inputs!$J$73*$F314,0)+IF(V12=1,Inputs!$J$74*$F315,0)+IF(V13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$J$72*$F313,0)+IF(W11=1,Inputs!$J$73*$F314,0)+IF(W12=1,Inputs!$J$74*$F315,0)+IF(W13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$J$72*$F313,0)+IF(X11=1,Inputs!$J$73*$F314,0)+IF(X12=1,Inputs!$J$74*$F315,0)+IF(X13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$J$72*$F313,0)+IF(Y11=1,Inputs!$J$73*$F314,0)+IF(Y12=1,Inputs!$J$74*$F315,0)+IF(Y13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$J$72*$F313,0)+IF(Z11=1,Inputs!$J$73*$F314,0)+IF(Z12=1,Inputs!$J$74*$F315,0)+IF(Z13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$J$72*$F313,0)+IF(AA11=1,Inputs!$J$73*$F314,0)+IF(AA12=1,Inputs!$J$74*$F315,0)+IF(AA13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$J$72*$F313,0)+IF(AB11=1,Inputs!$J$73*$F314,0)+IF(AB12=1,Inputs!$J$74*$F315,0)+IF(AB13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$J$72*$F313,0)+IF(AC11=1,Inputs!$J$73*$F314,0)+IF(AC12=1,Inputs!$J$74*$F315,0)+IF(AC13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$J$72*$F313,0)+IF(AD11=1,Inputs!$J$73*$F314,0)+IF(AD12=1,Inputs!$J$74*$F315,0)+IF(AD13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$J$72*$F313,0)+IF(AE11=1,Inputs!$J$73*$F314,0)+IF(AE12=1,Inputs!$J$74*$F315,0)+IF(AE13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$J$72*$F313,0)+IF(AF11=1,Inputs!$J$73*$F314,0)+IF(AF12=1,Inputs!$J$74*$F315,0)+IF(AF13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$J$72*$F313,0)+IF(AG11=1,Inputs!$J$73*$F314,0)+IF(AG12=1,Inputs!$J$74*$F315,0)+IF(AG13=1,Inputs!$J$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$J$72*$F313,0)+IF(AH11=1,Inputs!$J$73*$F314,0)+IF(AH12=1,Inputs!$J$74*$F315,0)+IF(AH13=1,Inputs!$J$75*$F316,0))","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$K$72*$F313,0)+IF(J11=1,Inputs!$K$73*$F314,0)+IF(J12=1,Inputs!$K$74*$F315,0)+IF(J13=1,Inputs!$K$75*$F316,0))","v":1069908.4180727447},{"$f":"$F$310*(IF(K10=1,Inputs!$K$72*$F313,0)+IF(K11=1,Inputs!$K$73*$F314,0)+IF(K12=1,Inputs!$K$74*$F315,0)+IF(K13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$K$72*$F313,0)+IF(L11=1,Inputs!$K$73*$F314,0)+IF(L12=1,Inputs!$K$74*$F315,0)+IF(L13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$K$72*$F313,0)+IF(M11=1,Inputs!$K$73*$F314,0)+IF(M12=1,Inputs!$K$74*$F315,0)+IF(M13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$K$72*$F313,0)+IF(N11=1,Inputs!$K$73*$F314,0)+IF(N12=1,Inputs!$K$74*$F315,0)+IF(N13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$K$72*$F313,0)+IF(O11=1,Inputs!$K$73*$F314,0)+IF(O12=1,Inputs!$K$74*$F315,0)+IF(O13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$K$72*$F313,0)+IF(P11=1,Inputs!$K$73*$F314,0)+IF(P12=1,Inputs!$K$74*$F315,0)+IF(P13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$K$72*$F313,0)+IF(Q11=1,Inputs!$K$73*$F314,0)+IF(Q12=1,Inputs!$K$74*$F315,0)+IF(Q13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$K$72*$F313,0)+IF(R11=1,Inputs!$K$73*$F314,0)+IF(R12=1,Inputs!$K$74*$F315,0)+IF(R13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$K$72*$F313,0)+IF(S11=1,Inputs!$K$73*$F314,0)+IF(S12=1,Inputs!$K$74*$F315,0)+IF(S13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$K$72*$F313,0)+IF(T11=1,Inputs!$K$73*$F314,0)+IF(T12=1,Inputs!$K$74*$F315,0)+IF(T13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$K$72*$F313,0)+IF(U11=1,Inputs!$K$73*$F314,0)+IF(U12=1,Inputs!$K$74*$F315,0)+IF(U13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$K$72*$F313,0)+IF(V11=1,Inputs!$K$73*$F314,0)+IF(V12=1,Inputs!$K$74*$F315,0)+IF(V13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$K$72*$F313,0)+IF(W11=1,Inputs!$K$73*$F314,0)+IF(W12=1,Inputs!$K$74*$F315,0)+IF(W13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$K$72*$F313,0)+IF(X11=1,Inputs!$K$73*$F314,0)+IF(X12=1,Inputs!$K$74*$F315,0)+IF(X13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$K$72*$F313,0)+IF(Y11=1,Inputs!$K$73*$F314,0)+IF(Y12=1,Inputs!$K$74*$F315,0)+IF(Y13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$K$72*$F313,0)+IF(Z11=1,Inputs!$K$73*$F314,0)+IF(Z12=1,Inputs!$K$74*$F315,0)+IF(Z13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$K$72*$F313,0)+IF(AA11=1,Inputs!$K$73*$F314,0)+IF(AA12=1,Inputs!$K$74*$F315,0)+IF(AA13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$K$72*$F313,0)+IF(AB11=1,Inputs!$K$73*$F314,0)+IF(AB12=1,Inputs!$K$74*$F315,0)+IF(AB13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$K$72*$F313,0)+IF(AC11=1,Inputs!$K$73*$F314,0)+IF(AC12=1,Inputs!$K$74*$F315,0)+IF(AC13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$K$72*$F313,0)+IF(AD11=1,Inputs!$K$73*$F314,0)+IF(AD12=1,Inputs!$K$74*$F315,0)+IF(AD13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$K$72*$F313,0)+IF(AE11=1,Inputs!$K$73*$F314,0)+IF(AE12=1,Inputs!$K$74*$F315,0)+IF(AE13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$K$72*$F313,0)+IF(AF11=1,Inputs!$K$73*$F314,0)+IF(AF12=1,Inputs!$K$74*$F315,0)+IF(AF13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$K$72*$F313,0)+IF(AG11=1,Inputs!$K$73*$F314,0)+IF(AG12=1,Inputs!$K$74*$F315,0)+IF(AG13=1,Inputs!$K$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$K$72*$F313,0)+IF(AH11=1,Inputs!$K$73*$F314,0)+IF(AH12=1,Inputs!$K$74*$F315,0)+IF(AH13=1,Inputs!$K$75*$F316,0))","v":0}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$L$72*$F313,0)+IF(J11=1,Inputs!$L$73*$F314,0)+IF(J12=1,Inputs!$L$74*$F315,0)+IF(J13=1,Inputs!$L$75*$F316,0))","v":432006.95230265072},{"$f":"$F$310*(IF(K10=1,Inputs!$L$72*$F313,0)+IF(K11=1,Inputs!$L$73*$F314,0)+IF(K12=1,Inputs!$L$74*$F315,0)+IF(K13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$L$72*$F313,0)+IF(L11=1,Inputs!$L$73*$F314,0)+IF(L12=1,Inputs!$L$74*$F315,0)+IF(L13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$L$72*$F313,0)+IF(M11=1,Inputs!$L$73*$F314,0)+IF(M12=1,Inputs!$L$74*$F315,0)+IF(M13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$L$72*$F313,0)+IF(N11=1,Inputs!$L$73*$F314,0)+IF(N12=1,Inputs!$L$74*$F315,0)+IF(N13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$L$72*$F313,0)+IF(O11=1,Inputs!$L$73*$F314,0)+IF(O12=1,Inputs!$L$74*$F315,0)+IF(O13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$L$72*$F313,0)+IF(P11=1,Inputs!$L$73*$F314,0)+IF(P12=1,Inputs!$L$74*$F315,0)+IF(P13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$L$72*$F313,0)+IF(Q11=1,Inputs!$L$73*$F314,0)+IF(Q12=1,Inputs!$L$74*$F315,0)+IF(Q13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$L$72*$F313,0)+IF(R11=1,Inputs!$L$73*$F314,0)+IF(R12=1,Inputs!$L$74*$F315,0)+IF(R13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$L$72*$F313,0)+IF(S11=1,Inputs!$L$73*$F314,0)+IF(S12=1,Inputs!$L$74*$F315,0)+IF(S13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$L$72*$F313,0)+IF(T11=1,Inputs!$L$73*$F314,0)+IF(T12=1,Inputs!$L$74*$F315,0)+IF(T13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$L$72*$F313,0)+IF(U11=1,Inputs!$L$73*$F314,0)+IF(U12=1,Inputs!$L$74*$F315,0)+IF(U13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$L$72*$F313,0)+IF(V11=1,Inputs!$L$73*$F314,0)+IF(V12=1,Inputs!$L$74*$F315,0)+IF(V13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$L$72*$F313,0)+IF(W11=1,Inputs!$L$73*$F314,0)+IF(W12=1,Inputs!$L$74*$F315,0)+IF(W13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$L$72*$F313,0)+IF(X11=1,Inputs!$L$73*$F314,0)+IF(X12=1,Inputs!$L$74*$F315,0)+IF(X13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$L$72*$F313,0)+IF(Y11=1,Inputs!$L$73*$F314,0)+IF(Y12=1,Inputs!$L$74*$F315,0)+IF(Y13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$L$72*$F313,0)+IF(Z11=1,Inputs!$L$73*$F314,0)+IF(Z12=1,Inputs!$L$74*$F315,0)+IF(Z13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$L$72*$F313,0)+IF(AA11=1,Inputs!$L$73*$F314,0)+IF(AA12=1,Inputs!$L$74*$F315,0)+IF(AA13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$L$72*$F313,0)+IF(AB11=1,Inputs!$L$73*$F314,0)+IF(AB12=1,Inputs!$L$74*$F315,0)+IF(AB13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$L$72*$F313,0)+IF(AC11=1,Inputs!$L$73*$F314,0)+IF(AC12=1,Inputs!$L$74*$F315,0)+IF(AC13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$L$72*$F313,0)+IF(AD11=1,Inputs!$L$73*$F314,0)+IF(AD12=1,Inputs!$L$74*$F315,0)+IF(AD13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$L$72*$F313,0)+IF(AE11=1,Inputs!$L$73*$F314,0)+IF(AE12=1,Inputs!$L$74*$F315,0)+IF(AE13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$L$72*$F313,0)+IF(AF11=1,Inputs!$L$73*$F314,0)+IF(AF12=1,Inputs!$L$74*$F315,0)+IF(AF13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$L$72*$F313,0)+IF(AG11=1,Inputs!$L$73*$F314,0)+IF(AG12=1,Inputs!$L$74*$F315,0)+IF(AG13=1,Inputs!$L$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$L$72*$F313,0)+IF(AH11=1,Inputs!$L$73*$F314,0)+IF(AH12=1,Inputs!$L$74*$F315,0)+IF(AH13=1,Inputs!$L$75*$F316,0))","v":0}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$M$72*$F313,0)+IF(J11=1,Inputs!$M$73*$F314,0)+IF(J12=1,Inputs!$M$74*$F315,0)+IF(J13=1,Inputs!$M$75*$F316,0))","v":320001.94980231678},{"$f":"$F$310*(IF(K10=1,Inputs!$M$72*$F313,0)+IF(K11=1,Inputs!$M$73*$F314,0)+IF(K12=1,Inputs!$M$74*$F315,0)+IF(K13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$M$72*$F313,0)+IF(L11=1,Inputs!$M$73*$F314,0)+IF(L12=1,Inputs!$M$74*$F315,0)+IF(L13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$M$72*$F313,0)+IF(M11=1,Inputs!$M$73*$F314,0)+IF(M12=1,Inputs!$M$74*$F315,0)+IF(M13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$M$72*$F313,0)+IF(N11=1,Inputs!$M$73*$F314,0)+IF(N12=1,Inputs!$M$74*$F315,0)+IF(N13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$M$72*$F313,0)+IF(O11=1,Inputs!$M$73*$F314,0)+IF(O12=1,Inputs!$M$74*$F315,0)+IF(O13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$M$72*$F313,0)+IF(P11=1,Inputs!$M$73*$F314,0)+IF(P12=1,Inputs!$M$74*$F315,0)+IF(P13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$M$72*$F313,0)+IF(Q11=1,Inputs!$M$73*$F314,0)+IF(Q12=1,Inputs!$M$74*$F315,0)+IF(Q13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$M$72*$F313,0)+IF(R11=1,Inputs!$M$73*$F314,0)+IF(R12=1,Inputs!$M$74*$F315,0)+IF(R13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$M$72*$F313,0)+IF(S11=1,Inputs!$M$73*$F314,0)+IF(S12=1,Inputs!$M$74*$F315,0)+IF(S13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$M$72*$F313,0)+IF(T11=1,Inputs!$M$73*$F314,0)+IF(T12=1,Inputs!$M$74*$F315,0)+IF(T13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$M$72*$F313,0)+IF(U11=1,Inputs!$M$73*$F314,0)+IF(U12=1,Inputs!$M$74*$F315,0)+IF(U13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$M$72*$F313,0)+IF(V11=1,Inputs!$M$73*$F314,0)+IF(V12=1,Inputs!$M$74*$F315,0)+IF(V13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$M$72*$F313,0)+IF(W11=1,Inputs!$M$73*$F314,0)+IF(W12=1,Inputs!$M$74*$F315,0)+IF(W13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$M$72*$F313,0)+IF(X11=1,Inputs!$M$73*$F314,0)+IF(X12=1,Inputs!$M$74*$F315,0)+IF(X13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$M$72*$F313,0)+IF(Y11=1,Inputs!$M$73*$F314,0)+IF(Y12=1,Inputs!$M$74*$F315,0)+IF(Y13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$M$72*$F313,0)+IF(Z11=1,Inputs!$M$73*$F314,0)+IF(Z12=1,Inputs!$M$74*$F315,0)+IF(Z13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$M$72*$F313,0)+IF(AA11=1,Inputs!$M$73*$F314,0)+IF(AA12=1,Inputs!$M$74*$F315,0)+IF(AA13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$M$72*$F313,0)+IF(AB11=1,Inputs!$M$73*$F314,0)+IF(AB12=1,Inputs!$M$74*$F315,0)+IF(AB13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$M$72*$F313,0)+IF(AC11=1,Inputs!$M$73*$F314,0)+IF(AC12=1,Inputs!$M$74*$F315,0)+IF(AC13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$M$72*$F313,0)+IF(AD11=1,Inputs!$M$73*$F314,0)+IF(AD12=1,Inputs!$M$74*$F315,0)+IF(AD13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$M$72*$F313,0)+IF(AE11=1,Inputs!$M$73*$F314,0)+IF(AE12=1,Inputs!$M$74*$F315,0)+IF(AE13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$M$72*$F313,0)+IF(AF11=1,Inputs!$M$73*$F314,0)+IF(AF12=1,Inputs!$M$74*$F315,0)+IF(AF13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$M$72*$F313,0)+IF(AG11=1,Inputs!$M$73*$F314,0)+IF(AG12=1,Inputs!$M$74*$F315,0)+IF(AG13=1,Inputs!$M$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$M$72*$F313,0)+IF(AH11=1,Inputs!$M$73*$F314,0)+IF(AH12=1,Inputs!$M$74*$F315,0)+IF(AH13=1,Inputs!$M$75*$F316,0))","v":0}]
[null,null,"Supply costs ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$N$72*$F313,0)+IF(J11=1,Inputs!$N$73*$F314,0)+IF(J12=1,Inputs!$N$74*$F315,0)+IF(J13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(K10=1,Inputs!$N$72*$F313,0)+IF(K11=1,Inputs!$N$73*$F314,0)+IF(K12=1,Inputs!$N$74*$F315,0)+IF(K13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$N$72*$F313,0)+IF(L11=1,Inputs!$N$73*$F314,0)+IF(L12=1,Inputs!$N$74*$F315,0)+IF(L13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$N$72*$F313,0)+IF(M11=1,Inputs!$N$73*$F314,0)+IF(M12=1,Inputs!$N$74*$F315,0)+IF(M13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$N$72*$F313,0)+IF(N11=1,Inputs!$N$73*$F314,0)+IF(N12=1,Inputs!$N$74*$F315,0)+IF(N13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$N$72*$F313,0)+IF(O11=1,Inputs!$N$73*$F314,0)+IF(O12=1,Inputs!$N$74*$F315,0)+IF(O13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$N$72*$F313,0)+IF(P11=1,Inputs!$N$73*$F314,0)+IF(P12=1,Inputs!$N$74*$F315,0)+IF(P13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$N$72*$F313,0)+IF(Q11=1,Inputs!$N$73*$F314,0)+IF(Q12=1,Inputs!$N$74*$F315,0)+IF(Q13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$N$72*$F313,0)+IF(R11=1,Inputs!$N$73*$F314,0)+IF(R12=1,Inputs!$N$74*$F315,0)+IF(R13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$N$72*$F313,0)+IF(S11=1,Inputs!$N$73*$F314,0)+IF(S12=1,Inputs!$N$74*$F315,0)+IF(S13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$N$72*$F313,0)+IF(T11=1,Inputs!$N$73*$F314,0)+IF(T12=1,Inputs!$N$74*$F315,0)+IF(T13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$N$72*$F313,0)+IF(U11=1,Inputs!$N$73*$F314,0)+IF(U12=1,Inputs!$N$74*$F315,0)+IF(U13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$N$72*$F313,0)+IF(V11=1,Inputs!$N$73*$F314,0)+IF(V12=1,Inputs!$N$74*$F315,0)+IF(V13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$N$72*$F313,0)+IF(W11=1,Inputs!$N$73*$F314,0)+IF(W12=1,Inputs!$N$74*$F315,0)+IF(W13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$N$72*$F313,0)+IF(X11=1,Inputs!$N$73*$F314,0)+IF(X12=1,Inputs!$N$74*$F315,0)+IF(X13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$N$72*$F313,0)+IF(Y11=1,Inputs!$N$73*$F314,0)+IF(Y12=1,Inputs!$N$74*$F315,0)+IF(Y13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$N$72*$F313,0)+IF(Z11=1,Inputs!$N$73*$F314,0)+IF(Z12=1,Inputs!$N$74*$F315,0)+IF(Z13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$N$72*$F313,0)+IF(AA11=1,Inputs!$N$73*$F314,0)+IF(AA12=1,Inputs!$N$74*$F315,0)+IF(AA13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$N$72*$F313,0)+IF(AB11=1,Inputs!$N$73*$F314,0)+IF(AB12=1,Inputs!$N$74*$F315,0)+IF(AB13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$N$72*$F313,0)+IF(AC11=1,Inputs!$N$73*$F314,0)+IF(AC12=1,Inputs!$N$74*$F315,0)+IF(AC13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$N$72*$F313,0)+IF(AD11=1,Inputs!$N$73*$F314,0)+IF(AD12=1,Inputs!$N$74*$F315,0)+IF(AD13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$N$72*$F313,0)+IF(AE11=1,Inputs!$N$73*$F314,0)+IF(AE12=1,Inputs!$N$74*$F315,0)+IF(AE13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$N$72*$F313,0)+IF(AF11=1,Inputs!$N$73*$F314,0)+IF(AF12=1,Inputs!$N$74*$F315,0)+IF(AF13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$N$72*$F313,0)+IF(AG11=1,Inputs!$N$73*$F314,0)+IF(AG12=1,Inputs!$N$74*$F315,0)+IF(AG13=1,Inputs!$N$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$N$72*$F313,0)+IF(AH11=1,Inputs!$N$73*$F314,0)+IF(AH12=1,Inputs!$N$74*$F315,0)+IF(AH13=1,Inputs!$N$75*$F316,0))","v":0}]
[null,null,"Mounting poles incl. installation ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*(IF(J10=1,Inputs!$O$72*$F313,0)+IF(J11=1,Inputs!$O$73*$F314,0)+IF(J12=1,Inputs!$O$74*$F315,0)+IF(J13=1,Inputs!$O$75*$F316,0))","v":1584025.491776386},{"$f":"$F$310*(IF(K10=1,Inputs!$O$72*$F313,0)+IF(K11=1,Inputs!$O$73*$F314,0)+IF(K12=1,Inputs!$O$74*$F315,0)+IF(K13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(L10=1,Inputs!$O$72*$F313,0)+IF(L11=1,Inputs!$O$73*$F314,0)+IF(L12=1,Inputs!$O$74*$F315,0)+IF(L13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(M10=1,Inputs!$O$72*$F313,0)+IF(M11=1,Inputs!$O$73*$F314,0)+IF(M12=1,Inputs!$O$74*$F315,0)+IF(M13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(N10=1,Inputs!$O$72*$F313,0)+IF(N11=1,Inputs!$O$73*$F314,0)+IF(N12=1,Inputs!$O$74*$F315,0)+IF(N13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(O10=1,Inputs!$O$72*$F313,0)+IF(O11=1,Inputs!$O$73*$F314,0)+IF(O12=1,Inputs!$O$74*$F315,0)+IF(O13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(P10=1,Inputs!$O$72*$F313,0)+IF(P11=1,Inputs!$O$73*$F314,0)+IF(P12=1,Inputs!$O$74*$F315,0)+IF(P13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Q10=1,Inputs!$O$72*$F313,0)+IF(Q11=1,Inputs!$O$73*$F314,0)+IF(Q12=1,Inputs!$O$74*$F315,0)+IF(Q13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(R10=1,Inputs!$O$72*$F313,0)+IF(R11=1,Inputs!$O$73*$F314,0)+IF(R12=1,Inputs!$O$74*$F315,0)+IF(R13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(S10=1,Inputs!$O$72*$F313,0)+IF(S11=1,Inputs!$O$73*$F314,0)+IF(S12=1,Inputs!$O$74*$F315,0)+IF(S13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(T10=1,Inputs!$O$72*$F313,0)+IF(T11=1,Inputs!$O$73*$F314,0)+IF(T12=1,Inputs!$O$74*$F315,0)+IF(T13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(U10=1,Inputs!$O$72*$F313,0)+IF(U11=1,Inputs!$O$73*$F314,0)+IF(U12=1,Inputs!$O$74*$F315,0)+IF(U13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(V10=1,Inputs!$O$72*$F313,0)+IF(V11=1,Inputs!$O$73*$F314,0)+IF(V12=1,Inputs!$O$74*$F315,0)+IF(V13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(W10=1,Inputs!$O$72*$F313,0)+IF(W11=1,Inputs!$O$73*$F314,0)+IF(W12=1,Inputs!$O$74*$F315,0)+IF(W13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(X10=1,Inputs!$O$72*$F313,0)+IF(X11=1,Inputs!$O$73*$F314,0)+IF(X12=1,Inputs!$O$74*$F315,0)+IF(X13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Y10=1,Inputs!$O$72*$F313,0)+IF(Y11=1,Inputs!$O$73*$F314,0)+IF(Y12=1,Inputs!$O$74*$F315,0)+IF(Y13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(Z10=1,Inputs!$O$72*$F313,0)+IF(Z11=1,Inputs!$O$73*$F314,0)+IF(Z12=1,Inputs!$O$74*$F315,0)+IF(Z13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AA10=1,Inputs!$O$72*$F313,0)+IF(AA11=1,Inputs!$O$73*$F314,0)+IF(AA12=1,Inputs!$O$74*$F315,0)+IF(AA13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AB10=1,Inputs!$O$72*$F313,0)+IF(AB11=1,Inputs!$O$73*$F314,0)+IF(AB12=1,Inputs!$O$74*$F315,0)+IF(AB13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AC10=1,Inputs!$O$72*$F313,0)+IF(AC11=1,Inputs!$O$73*$F314,0)+IF(AC12=1,Inputs!$O$74*$F315,0)+IF(AC13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AD10=1,Inputs!$O$72*$F313,0)+IF(AD11=1,Inputs!$O$73*$F314,0)+IF(AD12=1,Inputs!$O$74*$F315,0)+IF(AD13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AE10=1,Inputs!$O$72*$F313,0)+IF(AE11=1,Inputs!$O$73*$F314,0)+IF(AE12=1,Inputs!$O$74*$F315,0)+IF(AE13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AF10=1,Inputs!$O$72*$F313,0)+IF(AF11=1,Inputs!$O$73*$F314,0)+IF(AF12=1,Inputs!$O$74*$F315,0)+IF(AF13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AG10=1,Inputs!$O$72*$F313,0)+IF(AG11=1,Inputs!$O$73*$F314,0)+IF(AG12=1,Inputs!$O$74*$F315,0)+IF(AG13=1,Inputs!$O$75*$F316,0))","v":0},{"$f":"$F$310*(IF(AH10=1,Inputs!$O$72*$F313,0)+IF(AH11=1,Inputs!$O$73*$F314,0)+IF(AH12=1,Inputs!$O$74*$F315,0)+IF(AH13=1,Inputs!$O$75*$F316,0))","v":0}]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"$F$310*J$9*J471","v":2177315.0396053595},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J349:J356)","v":9248404.834895147},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,"Depreciation on initial capex",null,null,"SL Deprec"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G261","v":0.05},null,null,null,{"$f":"IF(SUM($I360:I360)<SUM($J349:J349),MIN(SUM($J349:J349)*$F360,SUM($J349:J349)-SUM($I360:I360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:J360)<SUM($J349:K349),MIN(SUM($J349:K349)*$F360,SUM($J349:K349)-SUM($I360:J360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:K360)<SUM($J349:L349),MIN(SUM($J349:L349)*$F360,SUM($J349:L349)-SUM($I360:K360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:L360)<SUM($J349:M349),MIN(SUM($J349:M349)*$F360,SUM($J349:M349)-SUM($I360:L360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:M360)<SUM($J349:N349),MIN(SUM($J349:N349)*$F360,SUM($J349:N349)-SUM($I360:M360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:N360)<SUM($J349:O349),MIN(SUM($J349:O349)*$F360,SUM($J349:O349)-SUM($I360:N360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:O360)<SUM($J349:P349),MIN(SUM($J349:P349)*$F360,SUM($J349:P349)-SUM($I360:O360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:P360)<SUM($J349:Q349),MIN(SUM($J349:Q349)*$F360,SUM($J349:Q349)-SUM($I360:P360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:Q360)<SUM($J349:R349),MIN(SUM($J349:R349)*$F360,SUM($J349:R349)-SUM($I360:Q360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:R360)<SUM($J349:S349),MIN(SUM($J349:S349)*$F360,SUM($J349:S349)-SUM($I360:R360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:S360)<SUM($J349:T349),MIN(SUM($J349:T349)*$F360,SUM($J349:T349)-SUM($I360:S360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:T360)<SUM($J349:U349),MIN(SUM($J349:U349)*$F360,SUM($J349:U349)-SUM($I360:T360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:U360)<SUM($J349:V349),MIN(SUM($J349:V349)*$F360,SUM($J349:V349)-SUM($I360:U360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:V360)<SUM($J349:W349),MIN(SUM($J349:W349)*$F360,SUM($J349:W349)-SUM($I360:V360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:W360)<SUM($J349:X349),MIN(SUM($J349:X349)*$F360,SUM($J349:X349)-SUM($I360:W360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:X360)<SUM($J349:Y349),MIN(SUM($J349:Y349)*$F360,SUM($J349:Y349)-SUM($I360:X360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:Y360)<SUM($J349:Z349),MIN(SUM($J349:Z349)*$F360,SUM($J349:Z349)-SUM($I360:Y360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:Z360)<SUM($J349:AA349),MIN(SUM($J349:AA349)*$F360,SUM($J349:AA349)-SUM($I360:Z360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:AA360)<SUM($J349:AB349),MIN(SUM($J349:AB349)*$F360,SUM($J349:AB349)-SUM($I360:AA360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:AB360)<SUM($J349:AC349),MIN(SUM($J349:AC349)*$F360,SUM($J349:AC349)-SUM($I360:AB360)),0)","v":183257.34916678444},{"$f":"IF(SUM($I360:AC360)<SUM($J349:AD349),MIN(SUM($J349:AD349)*$F360,SUM($J349:AD349)-SUM($I360:AC360)),0)","v":0},{"$f":"IF(SUM($I360:AD360)<SUM($J349:AE349),MIN(SUM($J349:AE349)*$F360,SUM($J349:AE349)-SUM($I360:AD360)),0)","v":0},{"$f":"IF(SUM($I360:AE360)<SUM($J349:AF349),MIN(SUM($J349:AF349)*$F360,SUM($J349:AF349)-SUM($I360:AE360)),0)","v":0},{"$f":"IF(SUM($I360:AF360)<SUM($J349:AG349),MIN(SUM($J349:AG349)*$F360,SUM($J349:AG349)-SUM($I360:AF360)),0)","v":0},{"$f":"IF(SUM($I360:AG360)<SUM($J349:AH349),MIN(SUM($J349:AH349)*$F360,SUM($J349:AH349)-SUM($I360:AG360)),0)","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G262","v":0.05},null,null,null,{"$f":"IF(SUM($I361:I361)<SUM($J350:J350),MIN(SUM($J350:J350)*$F361,SUM($J350:J350)-SUM($I361:I361)),0)","v":0},{"$f":"IF(SUM($I361:J361)<SUM($J350:K350),MIN(SUM($J350:K350)*$F361,SUM($J350:K350)-SUM($I361:J361)),0)","v":0},{"$f":"IF(SUM($I361:K361)<SUM($J350:L350),MIN(SUM($J350:L350)*$F361,SUM($J350:L350)-SUM($I361:K361)),0)","v":0},{"$f":"IF(SUM($I361:L361)<SUM($J350:M350),MIN(SUM($J350:M350)*$F361,SUM($J350:M350)-SUM($I361:L361)),0)","v":0},{"$f":"IF(SUM($I361:M361)<SUM($J350:N350),MIN(SUM($J350:N350)*$F361,SUM($J350:N350)-SUM($I361:M361)),0)","v":0},{"$f":"IF(SUM($I361:N361)<SUM($J350:O350),MIN(SUM($J350:O350)*$F361,SUM($J350:O350)-SUM($I361:N361)),0)","v":0},{"$f":"IF(SUM($I361:O361)<SUM($J350:P350),MIN(SUM($J350:P350)*$F361,SUM($J350:P350)-SUM($I361:O361)),0)","v":0},{"$f":"IF(SUM($I361:P361)<SUM($J350:Q350),MIN(SUM($J350:Q350)*$F361,SUM($J350:Q350)-SUM($I361:P361)),0)","v":0},{"$f":"IF(SUM($I361:Q361)<SUM($J350:R350),MIN(SUM($J350:R350)*$F361,SUM($J350:R350)-SUM($I361:Q361)),0)","v":0},{"$f":"IF(SUM($I361:R361)<SUM($J350:S350),MIN(SUM($J350:S350)*$F361,SUM($J350:S350)-SUM($I361:R361)),0)","v":0},{"$f":"IF(SUM($I361:S361)<SUM($J350:T350),MIN(SUM($J350:T350)*$F361,SUM($J350:T350)-SUM($I361:S361)),0)","v":0},{"$f":"IF(SUM($I361:T361)<SUM($J350:U350),MIN(SUM($J350:U350)*$F361,SUM($J350:U350)-SUM($I361:T361)),0)","v":0},{"$f":"IF(SUM($I361:U361)<SUM($J350:V350),MIN(SUM($J350:V350)*$F361,SUM($J350:V350)-SUM($I361:U361)),0)","v":0},{"$f":"IF(SUM($I361:V361)<SUM($J350:W350),MIN(SUM($J350:W350)*$F361,SUM($J350:W350)-SUM($I361:V361)),0)","v":0},{"$f":"IF(SUM($I361:W361)<SUM($J350:X350),MIN(SUM($J350:X350)*$F361,SUM($J350:X350)-SUM($I361:W361)),0)","v":0},{"$f":"IF(SUM($I361:X361)<SUM($J350:Y350),MIN(SUM($J350:Y350)*$F361,SUM($J350:Y350)-SUM($I361:X361)),0)","v":0},{"$f":"IF(SUM($I361:Y361)<SUM($J350:Z350),MIN(SUM($J350:Z350)*$F361,SUM($J350:Z350)-SUM($I361:Y361)),0)","v":0},{"$f":"IF(SUM($I361:Z361)<SUM($J350:AA350),MIN(SUM($J350:AA350)*$F361,SUM($J350:AA350)-SUM($I361:Z361)),0)","v":0},{"$f":"IF(SUM($I361:AA361)<SUM($J350:AB350),MIN(SUM($J350:AB350)*$F361,SUM($J350:AB350)-SUM($I361:AA361)),0)","v":0},{"$f":"IF(SUM($I361:AB361)<SUM($J350:AC350),MIN(SUM($J350:AC350)*$F361,SUM($J350:AC350)-SUM($I361:AB361)),0)","v":0},{"$f":"IF(SUM($I361:AC361)<SUM($J350:AD350),MIN(SUM($J350:AD350)*$F361,SUM($J350:AD350)-SUM($I361:AC361)),0)","v":0},{"$f":"IF(SUM($I361:AD361)<SUM($J350:AE350),MIN(SUM($J350:AE350)*$F361,SUM($J350:AE350)-SUM($I361:AD361)),0)","v":0},{"$f":"IF(SUM($I361:AE361)<SUM($J350:AF350),MIN(SUM($J350:AF350)*$F361,SUM($J350:AF350)-SUM($I361:AE361)),0)","v":0},{"$f":"IF(SUM($I361:AF361)<SUM($J350:AG350),MIN(SUM($J350:AG350)*$F361,SUM($J350:AG350)-SUM($I361:AF361)),0)","v":0},{"$f":"IF(SUM($I361:AG361)<SUM($J350:AH350),MIN(SUM($J350:AH350)*$F361,SUM($J350:AH350)-SUM($I361:AG361)),0)","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G263","v":6.6666666666666666E-2},null,null,null,{"$f":"IF(SUM($I362:I362)<SUM($J351:J351),MIN(SUM($J351:J351)*$F362,SUM($J351:J351)-SUM($I362:I362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:J362)<SUM($J351:K351),MIN(SUM($J351:K351)*$F362,SUM($J351:K351)-SUM($I362:J362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:K362)<SUM($J351:L351),MIN(SUM($J351:L351)*$F362,SUM($J351:L351)-SUM($I362:K362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:L362)<SUM($J351:M351),MIN(SUM($J351:M351)*$F362,SUM($J351:M351)-SUM($I362:L362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:M362)<SUM($J351:N351),MIN(SUM($J351:N351)*$F362,SUM($J351:N351)-SUM($I362:M362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:N362)<SUM($J351:O351),MIN(SUM($J351:O351)*$F362,SUM($J351:O351)-SUM($I362:N362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:O362)<SUM($J351:P351),MIN(SUM($J351:P351)*$F362,SUM($J351:P351)-SUM($I362:O362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:P362)<SUM($J351:Q351),MIN(SUM($J351:Q351)*$F362,SUM($J351:Q351)-SUM($I362:P362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:Q362)<SUM($J351:R351),MIN(SUM($J351:R351)*$F362,SUM($J351:R351)-SUM($I362:Q362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:R362)<SUM($J351:S351),MIN(SUM($J351:S351)*$F362,SUM($J351:S351)-SUM($I362:R362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:S362)<SUM($J351:T351),MIN(SUM($J351:T351)*$F362,SUM($J351:T351)-SUM($I362:S362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:T362)<SUM($J351:U351),MIN(SUM($J351:U351)*$F362,SUM($J351:U351)-SUM($I362:T362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:U362)<SUM($J351:V351),MIN(SUM($J351:V351)*$F362,SUM($J351:V351)-SUM($I362:U362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:V362)<SUM($J351:W351),MIN(SUM($J351:W351)*$F362,SUM($J351:W351)-SUM($I362:V362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:W362)<SUM($J351:X351),MIN(SUM($J351:X351)*$F362,SUM($J351:X351)-SUM($I362:W362)),0)","v":71327.227871516312},{"$f":"IF(SUM($I362:X362)<SUM($J351:Y351),MIN(SUM($J351:Y351)*$F362,SUM($J351:Y351)-SUM($I362:X362)),0)","v":0},{"$f":"IF(SUM($I362:Y362)<SUM($J351:Z351),MIN(SUM($J351:Z351)*$F362,SUM($J351:Z351)-SUM($I362:Y362)),0)","v":0},{"$f":"IF(SUM($I362:Z362)<SUM($J351:AA351),MIN(SUM($J351:AA351)*$F362,SUM($J351:AA351)-SUM($I362:Z362)),0)","v":0},{"$f":"IF(SUM($I362:AA362)<SUM($J351:AB351),MIN(SUM($J351:AB351)*$F362,SUM($J351:AB351)-SUM($I362:AA362)),0)","v":0},{"$f":"IF(SUM($I362:AB362)<SUM($J351:AC351),MIN(SUM($J351:AC351)*$F362,SUM($J351:AC351)-SUM($I362:AB362)),0)","v":0},{"$f":"IF(SUM($I362:AC362)<SUM($J351:AD351),MIN(SUM($J351:AD351)*$F362,SUM($J351:AD351)-SUM($I362:AC362)),0)","v":0},{"$f":"IF(SUM($I362:AD362)<SUM($J351:AE351),MIN(SUM($J351:AE351)*$F362,SUM($J351:AE351)-SUM($I362:AD362)),0)","v":0},{"$f":"IF(SUM($I362:AE362)<SUM($J351:AF351),MIN(SUM($J351:AF351)*$F362,SUM($J351:AF351)-SUM($I362:AE362)),0)","v":0},{"$f":"IF(SUM($I362:AF362)<SUM($J351:AG351),MIN(SUM($J351:AG351)*$F362,SUM($J351:AG351)-SUM($I362:AF362)),0)","v":0},{"$f":"IF(SUM($I362:AG362)<SUM($J351:AH351),MIN(SUM($J351:AH351)*$F362,SUM($J351:AH351)-SUM($I362:AG362)),0)","v":0}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G264","v":6.6666666666666666E-2},null,null,null,{"$f":"IF(SUM($I363:I363)<SUM($J352:J352),MIN(SUM($J352:J352)*$F363,SUM($J352:J352)-SUM($I363:I363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:J363)<SUM($J352:K352),MIN(SUM($J352:K352)*$F363,SUM($J352:K352)-SUM($I363:J363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:K363)<SUM($J352:L352),MIN(SUM($J352:L352)*$F363,SUM($J352:L352)-SUM($I363:K363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:L363)<SUM($J352:M352),MIN(SUM($J352:M352)*$F363,SUM($J352:M352)-SUM($I363:L363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:M363)<SUM($J352:N352),MIN(SUM($J352:N352)*$F363,SUM($J352:N352)-SUM($I363:M363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:N363)<SUM($J352:O352),MIN(SUM($J352:O352)*$F363,SUM($J352:O352)-SUM($I363:N363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:O363)<SUM($J352:P352),MIN(SUM($J352:P352)*$F363,SUM($J352:P352)-SUM($I363:O363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:P363)<SUM($J352:Q352),MIN(SUM($J352:Q352)*$F363,SUM($J352:Q352)-SUM($I363:P363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:Q363)<SUM($J352:R352),MIN(SUM($J352:R352)*$F363,SUM($J352:R352)-SUM($I363:Q363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:R363)<SUM($J352:S352),MIN(SUM($J352:S352)*$F363,SUM($J352:S352)-SUM($I363:R363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:S363)<SUM($J352:T352),MIN(SUM($J352:T352)*$F363,SUM($J352:T352)-SUM($I363:S363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:T363)<SUM($J352:U352),MIN(SUM($J352:U352)*$F363,SUM($J352:U352)-SUM($I363:T363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:U363)<SUM($J352:V352),MIN(SUM($J352:V352)*$F363,SUM($J352:V352)-SUM($I363:U363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:V363)<SUM($J352:W352),MIN(SUM($J352:W352)*$F363,SUM($J352:W352)-SUM($I363:V363)),0)","v":28800.463486843382},{"$f":"IF(SUM($I363:W363)<SUM($J352:X352),MIN(SUM($J352:X352)*$F363,SUM($J352:X352)-SUM($I363:W363)),0)","v":28800.463486843277},{"$f":"IF(SUM($I363:X363)<SUM($J352:Y352),MIN(SUM($J352:Y352)*$F363,SUM($J352:Y352)-SUM($I363:X363)),0)","v":0},{"$f":"IF(SUM($I363:Y363)<SUM($J352:Z352),MIN(SUM($J352:Z352)*$F363,SUM($J352:Z352)-SUM($I363:Y363)),0)","v":0},{"$f":"IF(SUM($I363:Z363)<SUM($J352:AA352),MIN(SUM($J352:AA352)*$F363,SUM($J352:AA352)-SUM($I363:Z363)),0)","v":0},{"$f":"IF(SUM($I363:AA363)<SUM($J352:AB352),MIN(SUM($J352:AB352)*$F363,SUM($J352:AB352)-SUM($I363:AA363)),0)","v":0},{"$f":"IF(SUM($I363:AB363)<SUM($J352:AC352),MIN(SUM($J352:AC352)*$F363,SUM($J352:AC352)-SUM($I363:AB363)),0)","v":0},{"$f":"IF(SUM($I363:AC363)<SUM($J352:AD352),MIN(SUM($J352:AD352)*$F363,SUM($J352:AD352)-SUM($I363:AC363)),0)","v":0},{"$f":"IF(SUM($I363:AD363)<SUM($J352:AE352),MIN(SUM($J352:AE352)*$F363,SUM($J352:AE352)-SUM($I363:AD363)),0)","v":0},{"$f":"IF(SUM($I363:AE363)<SUM($J352:AF352),MIN(SUM($J352:AF352)*$F363,SUM($J352:AF352)-SUM($I363:AE363)),0)","v":0},{"$f":"IF(SUM($I363:AF363)<SUM($J352:AG352),MIN(SUM($J352:AG352)*$F363,SUM($J352:AG352)-SUM($I363:AF363)),0)","v":0},{"$f":"IF(SUM($I363:AG363)<SUM($J352:AH352),MIN(SUM($J352:AH352)*$F363,SUM($J352:AH352)-SUM($I363:AG363)),0)","v":0}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G265","v":0.04},null,null,null,{"$f":"IF(SUM($I364:I364)<SUM($J353:J353),MIN(SUM($J353:J353)*$F364,SUM($J353:J353)-SUM($I364:I364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:J364)<SUM($J353:K353),MIN(SUM($J353:K353)*$F364,SUM($J353:K353)-SUM($I364:J364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:K364)<SUM($J353:L353),MIN(SUM($J353:L353)*$F364,SUM($J353:L353)-SUM($I364:K364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:L364)<SUM($J353:M353),MIN(SUM($J353:M353)*$F364,SUM($J353:M353)-SUM($I364:L364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:M364)<SUM($J353:N353),MIN(SUM($J353:N353)*$F364,SUM($J353:N353)-SUM($I364:M364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:N364)<SUM($J353:O353),MIN(SUM($J353:O353)*$F364,SUM($J353:O353)-SUM($I364:N364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:O364)<SUM($J353:P353),MIN(SUM($J353:P353)*$F364,SUM($J353:P353)-SUM($I364:O364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:P364)<SUM($J353:Q353),MIN(SUM($J353:Q353)*$F364,SUM($J353:Q353)-SUM($I364:P364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:Q364)<SUM($J353:R353),MIN(SUM($J353:R353)*$F364,SUM($J353:R353)-SUM($I364:Q364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:R364)<SUM($J353:S353),MIN(SUM($J353:S353)*$F364,SUM($J353:S353)-SUM($I364:R364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:S364)<SUM($J353:T353),MIN(SUM($J353:T353)*$F364,SUM($J353:T353)-SUM($I364:S364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:T364)<SUM($J353:U353),MIN(SUM($J353:U353)*$F364,SUM($J353:U353)-SUM($I364:T364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:U364)<SUM($J353:V353),MIN(SUM($J353:V353)*$F364,SUM($J353:V353)-SUM($I364:U364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:V364)<SUM($J353:W353),MIN(SUM($J353:W353)*$F364,SUM($J353:W353)-SUM($I364:V364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:W364)<SUM($J353:X353),MIN(SUM($J353:X353)*$F364,SUM($J353:X353)-SUM($I364:W364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:X364)<SUM($J353:Y353),MIN(SUM($J353:Y353)*$F364,SUM($J353:Y353)-SUM($I364:X364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:Y364)<SUM($J353:Z353),MIN(SUM($J353:Z353)*$F364,SUM($J353:Z353)-SUM($I364:Y364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:Z364)<SUM($J353:AA353),MIN(SUM($J353:AA353)*$F364,SUM($J353:AA353)-SUM($I364:Z364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AA364)<SUM($J353:AB353),MIN(SUM($J353:AB353)*$F364,SUM($J353:AB353)-SUM($I364:AA364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AB364)<SUM($J353:AC353),MIN(SUM($J353:AC353)*$F364,SUM($J353:AC353)-SUM($I364:AB364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AC364)<SUM($J353:AD353),MIN(SUM($J353:AD353)*$F364,SUM($J353:AD353)-SUM($I364:AC364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AD364)<SUM($J353:AE353),MIN(SUM($J353:AE353)*$F364,SUM($J353:AE353)-SUM($I364:AD364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AE364)<SUM($J353:AF353),MIN(SUM($J353:AF353)*$F364,SUM($J353:AF353)-SUM($I364:AE364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AF364)<SUM($J353:AG353),MIN(SUM($J353:AG353)*$F364,SUM($J353:AG353)-SUM($I364:AF364)),0)","v":12800.077992092673},{"$f":"IF(SUM($I364:AG364)<SUM($J353:AH353),MIN(SUM($J353:AH353)*$F364,SUM($J353:AH353)-SUM($I364:AG364)),0)","v":12800.077992092527}]
[null,null,"Supply costs ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G266","v":0.04},null,null,null,{"$f":"IF(SUM($I365:I365)<SUM($J354:J354),MIN(SUM($J354:J354)*$F365,SUM($J354:J354)-SUM($I365:I365)),0)","v":0},{"$f":"IF(SUM($I365:J365)<SUM($J354:K354),MIN(SUM($J354:K354)*$F365,SUM($J354:K354)-SUM($I365:J365)),0)","v":0},{"$f":"IF(SUM($I365:K365)<SUM($J354:L354),MIN(SUM($J354:L354)*$F365,SUM($J354:L354)-SUM($I365:K365)),0)","v":0},{"$f":"IF(SUM($I365:L365)<SUM($J354:M354),MIN(SUM($J354:M354)*$F365,SUM($J354:M354)-SUM($I365:L365)),0)","v":0},{"$f":"IF(SUM($I365:M365)<SUM($J354:N354),MIN(SUM($J354:N354)*$F365,SUM($J354:N354)-SUM($I365:M365)),0)","v":0},{"$f":"IF(SUM($I365:N365)<SUM($J354:O354),MIN(SUM($J354:O354)*$F365,SUM($J354:O354)-SUM($I365:N365)),0)","v":0},{"$f":"IF(SUM($I365:O365)<SUM($J354:P354),MIN(SUM($J354:P354)*$F365,SUM($J354:P354)-SUM($I365:O365)),0)","v":0},{"$f":"IF(SUM($I365:P365)<SUM($J354:Q354),MIN(SUM($J354:Q354)*$F365,SUM($J354:Q354)-SUM($I365:P365)),0)","v":0},{"$f":"IF(SUM($I365:Q365)<SUM($J354:R354),MIN(SUM($J354:R354)*$F365,SUM($J354:R354)-SUM($I365:Q365)),0)","v":0},{"$f":"IF(SUM($I365:R365)<SUM($J354:S354),MIN(SUM($J354:S354)*$F365,SUM($J354:S354)-SUM($I365:R365)),0)","v":0},{"$f":"IF(SUM($I365:S365)<SUM($J354:T354),MIN(SUM($J354:T354)*$F365,SUM($J354:T354)-SUM($I365:S365)),0)","v":0},{"$f":"IF(SUM($I365:T365)<SUM($J354:U354),MIN(SUM($J354:U354)*$F365,SUM($J354:U354)-SUM($I365:T365)),0)","v":0},{"$f":"IF(SUM($I365:U365)<SUM($J354:V354),MIN(SUM($J354:V354)*$F365,SUM($J354:V354)-SUM($I365:U365)),0)","v":0},{"$f":"IF(SUM($I365:V365)<SUM($J354:W354),MIN(SUM($J354:W354)*$F365,SUM($J354:W354)-SUM($I365:V365)),0)","v":0},{"$f":"IF(SUM($I365:W365)<SUM($J354:X354),MIN(SUM($J354:X354)*$F365,SUM($J354:X354)-SUM($I365:W365)),0)","v":0},{"$f":"IF(SUM($I365:X365)<SUM($J354:Y354),MIN(SUM($J354:Y354)*$F365,SUM($J354:Y354)-SUM($I365:X365)),0)","v":0},{"$f":"IF(SUM($I365:Y365)<SUM($J354:Z354),MIN(SUM($J354:Z354)*$F365,SUM($J354:Z354)-SUM($I365:Y365)),0)","v":0},{"$f":"IF(SUM($I365:Z365)<SUM($J354:AA354),MIN(SUM($J354:AA354)*$F365,SUM($J354:AA354)-SUM($I365:Z365)),0)","v":0},{"$f":"IF(SUM($I365:AA365)<SUM($J354:AB354),MIN(SUM($J354:AB354)*$F365,SUM($J354:AB354)-SUM($I365:AA365)),0)","v":0},{"$f":"IF(SUM($I365:AB365)<SUM($J354:AC354),MIN(SUM($J354:AC354)*$F365,SUM($J354:AC354)-SUM($I365:AB365)),0)","v":0},{"$f":"IF(SUM($I365:AC365)<SUM($J354:AD354),MIN(SUM($J354:AD354)*$F365,SUM($J354:AD354)-SUM($I365:AC365)),0)","v":0},{"$f":"IF(SUM($I365:AD365)<SUM($J354:AE354),MIN(SUM($J354:AE354)*$F365,SUM($J354:AE354)-SUM($I365:AD365)),0)","v":0},{"$f":"IF(SUM($I365:AE365)<SUM($J354:AF354),MIN(SUM($J354:AF354)*$F365,SUM($J354:AF354)-SUM($I365:AE365)),0)","v":0},{"$f":"IF(SUM($I365:AF365)<SUM($J354:AG354),MIN(SUM($J354:AG354)*$F365,SUM($J354:AG354)-SUM($I365:AF365)),0)","v":0},{"$f":"IF(SUM($I365:AG365)<SUM($J354:AH354),MIN(SUM($J354:AH354)*$F365,SUM($J354:AH354)-SUM($I365:AG365)),0)","v":0}]
[null,null,"Mounting poles incl. installation ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G267","v":0.04},null,null,null,{"$f":"IF(SUM($I366:I366)<SUM($J355:J355),MIN(SUM($J355:J355)*$F366,SUM($J355:J355)-SUM($I366:I366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:J366)<SUM($J355:K355),MIN(SUM($J355:K355)*$F366,SUM($J355:K355)-SUM($I366:J366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:K366)<SUM($J355:L355),MIN(SUM($J355:L355)*$F366,SUM($J355:L355)-SUM($I366:K366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:L366)<SUM($J355:M355),MIN(SUM($J355:M355)*$F366,SUM($J355:M355)-SUM($I366:L366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:M366)<SUM($J355:N355),MIN(SUM($J355:N355)*$F366,SUM($J355:N355)-SUM($I366:M366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:N366)<SUM($J355:O355),MIN(SUM($J355:O355)*$F366,SUM($J355:O355)-SUM($I366:N366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:O366)<SUM($J355:P355),MIN(SUM($J355:P355)*$F366,SUM($J355:P355)-SUM($I366:O366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:P366)<SUM($J355:Q355),MIN(SUM($J355:Q355)*$F366,SUM($J355:Q355)-SUM($I366:P366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:Q366)<SUM($J355:R355),MIN(SUM($J355:R355)*$F366,SUM($J355:R355)-SUM($I366:Q366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:R366)<SUM($J355:S355),MIN(SUM($J355:S355)*$F366,SUM($J355:S355)-SUM($I366:R366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:S366)<SUM($J355:T355),MIN(SUM($J355:T355)*$F366,SUM($J355:T355)-SUM($I366:S366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:T366)<SUM($J355:U355),MIN(SUM($J355:U355)*$F366,SUM($J355:U355)-SUM($I366:T366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:U366)<SUM($J355:V355),MIN(SUM($J355:V355)*$F366,SUM($J355:V355)-SUM($I366:U366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:V366)<SUM($J355:W355),MIN(SUM($J355:W355)*$F366,SUM($J355:W355)-SUM($I366:V366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:W366)<SUM($J355:X355),MIN(SUM($J355:X355)*$F366,SUM($J355:X355)-SUM($I366:W366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:X366)<SUM($J355:Y355),MIN(SUM($J355:Y355)*$F366,SUM($J355:Y355)-SUM($I366:X366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:Y366)<SUM($J355:Z355),MIN(SUM($J355:Z355)*$F366,SUM($J355:Z355)-SUM($I366:Y366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:Z366)<SUM($J355:AA355),MIN(SUM($J355:AA355)*$F366,SUM($J355:AA355)-SUM($I366:Z366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AA366)<SUM($J355:AB355),MIN(SUM($J355:AB355)*$F366,SUM($J355:AB355)-SUM($I366:AA366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AB366)<SUM($J355:AC355),MIN(SUM($J355:AC355)*$F366,SUM($J355:AC355)-SUM($I366:AB366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AC366)<SUM($J355:AD355),MIN(SUM($J355:AD355)*$F366,SUM($J355:AD355)-SUM($I366:AC366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AD366)<SUM($J355:AE355),MIN(SUM($J355:AE355)*$F366,SUM($J355:AE355)-SUM($I366:AD366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AE366)<SUM($J355:AF355),MIN(SUM($J355:AF355)*$F366,SUM($J355:AF355)-SUM($I366:AE366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AF366)<SUM($J355:AG355),MIN(SUM($J355:AG355)*$F366,SUM($J355:AG355)-SUM($I366:AF366)),0)","v":63361.019671055445},{"$f":"IF(SUM($I366:AG366)<SUM($J355:AH355),MIN(SUM($J355:AH355)*$F366,SUM($J355:AH355)-SUM($I366:AG366)),0)","v":63361.01967105479}]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G268","v":6.6666666666666666E-2},null,null,null,{"$f":"IF(SUM($I367:I367)<SUM($J356:J356),MIN(SUM($J356:J356)*$F367,SUM($J356:J356)-SUM($I367:I367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:J367)<SUM($J356:K356),MIN(SUM($J356:K356)*$F367,SUM($J356:K356)-SUM($I367:J367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:K367)<SUM($J356:L356),MIN(SUM($J356:L356)*$F367,SUM($J356:L356)-SUM($I367:K367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:L367)<SUM($J356:M356),MIN(SUM($J356:M356)*$F367,SUM($J356:M356)-SUM($I367:L367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:M367)<SUM($J356:N356),MIN(SUM($J356:N356)*$F367,SUM($J356:N356)-SUM($I367:M367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:N367)<SUM($J356:O356),MIN(SUM($J356:O356)*$F367,SUM($J356:O356)-SUM($I367:N367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:O367)<SUM($J356:P356),MIN(SUM($J356:P356)*$F367,SUM($J356:P356)-SUM($I367:O367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:P367)<SUM($J356:Q356),MIN(SUM($J356:Q356)*$F367,SUM($J356:Q356)-SUM($I367:P367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:Q367)<SUM($J356:R356),MIN(SUM($J356:R356)*$F367,SUM($J356:R356)-SUM($I367:Q367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:R367)<SUM($J356:S356),MIN(SUM($J356:S356)*$F367,SUM($J356:S356)-SUM($I367:R367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:S367)<SUM($J356:T356),MIN(SUM($J356:T356)*$F367,SUM($J356:T356)-SUM($I367:S367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:T367)<SUM($J356:U356),MIN(SUM($J356:U356)*$F367,SUM($J356:U356)-SUM($I367:T367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:U367)<SUM($J356:V356),MIN(SUM($J356:V356)*$F367,SUM($J356:V356)-SUM($I367:U367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:V367)<SUM($J356:W356),MIN(SUM($J356:W356)*$F367,SUM($J356:W356)-SUM($I367:V367)),0)","v":145154.33597369064},{"$f":"IF(SUM($I367:W367)<SUM($J356:X356),MIN(SUM($J356:X356)*$F367,SUM($J356:X356)-SUM($I367:W367)),0)","v":145154.33597369003},{"$f":"IF(SUM($I367:X367)<SUM($J356:Y356),MIN(SUM($J356:Y356)*$F367,SUM($J356:Y356)-SUM($I367:X367)),0)","v":0},{"$f":"IF(SUM($I367:Y367)<SUM($J356:Z356),MIN(SUM($J356:Z356)*$F367,SUM($J356:Z356)-SUM($I367:Y367)),0)","v":0},{"$f":"IF(SUM($I367:Z367)<SUM($J356:AA356),MIN(SUM($J356:AA356)*$F367,SUM($J356:AA356)-SUM($I367:Z367)),0)","v":0},{"$f":"IF(SUM($I367:AA367)<SUM($J356:AB356),MIN(SUM($J356:AB356)*$F367,SUM($J356:AB356)-SUM($I367:AA367)),0)","v":0},{"$f":"IF(SUM($I367:AB367)<SUM($J356:AC356),MIN(SUM($J356:AC356)*$F367,SUM($J356:AC356)-SUM($I367:AB367)),0)","v":0},{"$f":"IF(SUM($I367:AC367)<SUM($J356:AD356),MIN(SUM($J356:AD356)*$F367,SUM($J356:AD356)-SUM($I367:AC367)),0)","v":0},{"$f":"IF(SUM($I367:AD367)<SUM($J356:AE356),MIN(SUM($J356:AE356)*$F367,SUM($J356:AE356)-SUM($I367:AD367)),0)","v":0},{"$f":"IF(SUM($I367:AE367)<SUM($J356:AF356),MIN(SUM($J356:AF356)*$F367,SUM($J356:AF356)-SUM($I367:AE367)),0)","v":0},{"$f":"IF(SUM($I367:AF367)<SUM($J356:AG356),MIN(SUM($J356:AG356)*$F367,SUM($J356:AG356)-SUM($I367:AF367)),0)","v":0},{"$f":"IF(SUM($I367:AG367)<SUM($J356:AH356),MIN(SUM($J356:AH356)*$F367,SUM($J356:AH356)-SUM($I367:AG367)),0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J360:J366)","v":359546.13818829221},359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.1381882921,259418.44682993257,259418.44682993257,259418.44682993257,259418.44682993257,259418.44682993257,76161.097663148117,76161.097663148117,76161.097663148117,76161.097663148117,76161.097663147317]
[]
[null,null,"Ongoing Capex to be depreciated"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J453","v":0},{"$f":"K453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J454","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]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92872.5,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,0,0,0,0,0,0,0,0,0,0]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5555.5]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J461","v":0},{"$f":"K461","v":1260000},1260000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J371:J376)","v":0},1260000,1260000,0,0,0,0,0,0,0,0,0,0,0,100372.5,0,0,0,0,0,0,0,0,0,5555.5]
[]
[null,null,"Depreciation on ongoing capex"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I380:I380)<SUM($J371:J371),SUM($J371:J371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:J380)<SUM($J371:K371),SUM($J371:K371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:K380)<SUM($J371:L371),SUM($J371:L371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:L380)<SUM($J371:M371),SUM($J371:M371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:M380)<SUM($J371:N371),SUM($J371:N371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:N380)<SUM($J371:O371),SUM($J371:O371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:O380)<SUM($J371:P371),SUM($J371:P371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:P380)<SUM($J371:Q371),SUM($J371:Q371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:Q380)<SUM($J371:R371),SUM($J371:R371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:R380)<SUM($J371:S371),SUM($J371:S371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:S380)<SUM($J371:T371),SUM($J371:T371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:T380)<SUM($J371:U371),SUM($J371:U371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:U380)<SUM($J371:V371),SUM($J371:V371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:V380)<SUM($J371:W371),SUM($J371:W371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:W380)<SUM($J371:X371),SUM($J371:X371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:X380)<SUM($J371:Y371),SUM($J371:Y371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:Y380)<SUM($J371:Z371),SUM($J371:Z371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:Z380)<SUM($J371:AA371),SUM($J371:AA371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AA380)<SUM($J371:AB371),SUM($J371:AB371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AB380)<SUM($J371:AC371),SUM($J371:AC371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AC380)<SUM($J371:AD371),SUM($J371:AD371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AD380)<SUM($J371:AE371),SUM($J371:AE371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AE380)<SUM($J371:AF371),SUM($J371:AF371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AF380)<SUM($J371:AG371),SUM($J371:AG371)*$F360,0)","v":0},{"$f":"IF(SUM($I380:AG380)<SUM($J371:AH371),SUM($J371:AH371)*$F360,0)","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I381:I381)<SUM($J372:J372),SUM($J372:J372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:J381)<SUM($J372:K372),SUM($J372:K372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:K381)<SUM($J372:L372),SUM($J372:L372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:L381)<SUM($J372:M372),SUM($J372:M372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:M381)<SUM($J372:N372),SUM($J372:N372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:N381)<SUM($J372:O372),SUM($J372:O372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:O381)<SUM($J372:P372),SUM($J372:P372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:P381)<SUM($J372:Q372),SUM($J372:Q372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:Q381)<SUM($J372:R372),SUM($J372:R372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:R381)<SUM($J372:S372),SUM($J372:S372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:S381)<SUM($J372:T372),SUM($J372:T372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:T381)<SUM($J372:U372),SUM($J372:U372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:U381)<SUM($J372:V372),SUM($J372:V372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:V381)<SUM($J372:W372),SUM($J372:W372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:W381)<SUM($J372:X372),SUM($J372:X372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:X381)<SUM($J372:Y372),SUM($J372:Y372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:Y381)<SUM($J372:Z372),SUM($J372:Z372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:Z381)<SUM($J372:AA372),SUM($J372:AA372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AA381)<SUM($J372:AB372),SUM($J372:AB372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AB381)<SUM($J372:AC372),SUM($J372:AC372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AC381)<SUM($J372:AD372),SUM($J372:AD372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AD381)<SUM($J372:AE372),SUM($J372:AE372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AE381)<SUM($J372:AF372),SUM($J372:AF372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AF381)<SUM($J372:AG372),SUM($J372:AG372)*$F361,0)","v":0},{"$f":"IF(SUM($I381:AG381)<SUM($J372:AH372),SUM($J372:AH372)*$F361,0)","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I382:I382)<SUM($J373:J373),SUM($J373:J373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:J382)<SUM($J373:K373),SUM($J373:K373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:K382)<SUM($J373:L373),SUM($J373:L373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:L382)<SUM($J373:M373),SUM($J373:M373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:M382)<SUM($J373:N373),SUM($J373:N373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:N382)<SUM($J373:O373),SUM($J373:O373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:O382)<SUM($J373:P373),SUM($J373:P373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:P382)<SUM($J373:Q373),SUM($J373:Q373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:Q382)<SUM($J373:R373),SUM($J373:R373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:R382)<SUM($J373:S373),SUM($J373:S373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:S382)<SUM($J373:T373),SUM($J373:T373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:T382)<SUM($J373:U373),SUM($J373:U373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:U382)<SUM($J373:V373),SUM($J373:V373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:V382)<SUM($J373:W373),SUM($J373:W373)*$F362,0)","v":0},{"$f":"IF(SUM($I382:W382)<SUM($J373:X373),SUM($J373:X373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:X382)<SUM($J373:Y373),SUM($J373:Y373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:Y382)<SUM($J373:Z373),SUM($J373:Z373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:Z382)<SUM($J373:AA373),SUM($J373:AA373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AA382)<SUM($J373:AB373),SUM($J373:AB373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AB382)<SUM($J373:AC373),SUM($J373:AC373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AC382)<SUM($J373:AD373),SUM($J373:AD373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AD382)<SUM($J373:AE373),SUM($J373:AE373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AE382)<SUM($J373:AF373),SUM($J373:AF373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AF382)<SUM($J373:AG373),SUM($J373:AG373)*$F362,0)","v":6191.5},{"$f":"IF(SUM($I382:AG382)<SUM($J373:AH373),SUM($J373:AH373)*$F362,0)","v":6191.5}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I383:I383)<SUM($J374:J374),SUM($J374:J374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:J383)<SUM($J374:K374),SUM($J374:K374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:K383)<SUM($J374:L374),SUM($J374:L374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:L383)<SUM($J374:M374),SUM($J374:M374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:M383)<SUM($J374:N374),SUM($J374:N374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:N383)<SUM($J374:O374),SUM($J374:O374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:O383)<SUM($J374:P374),SUM($J374:P374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:P383)<SUM($J374:Q374),SUM($J374:Q374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:Q383)<SUM($J374:R374),SUM($J374:R374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:R383)<SUM($J374:S374),SUM($J374:S374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:S383)<SUM($J374:T374),SUM($J374:T374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:T383)<SUM($J374:U374),SUM($J374:U374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:U383)<SUM($J374:V374),SUM($J374:V374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:V383)<SUM($J374:W374),SUM($J374:W374)*$F363,0)","v":0},{"$f":"IF(SUM($I383:W383)<SUM($J374:X374),SUM($J374:X374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:X383)<SUM($J374:Y374),SUM($J374:Y374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:Y383)<SUM($J374:Z374),SUM($J374:Z374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:Z383)<SUM($J374:AA374),SUM($J374:AA374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AA383)<SUM($J374:AB374),SUM($J374:AB374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AB383)<SUM($J374:AC374),SUM($J374:AC374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AC383)<SUM($J374:AD374),SUM($J374:AD374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AD383)<SUM($J374:AE374),SUM($J374:AE374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AE383)<SUM($J374:AF374),SUM($J374:AF374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AF383)<SUM($J374:AG374),SUM($J374:AG374)*$F363,0)","v":500},{"$f":"IF(SUM($I383:AG383)<SUM($J374:AH374),SUM($J374:AH374)*$F363,0)","v":500}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I384:I384)<SUM($J375:J375),SUM($J375:J375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:J384)<SUM($J375:K375),SUM($J375:K375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:K384)<SUM($J375:L375),SUM($J375:L375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:L384)<SUM($J375:M375),SUM($J375:M375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:M384)<SUM($J375:N375),SUM($J375:N375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:N384)<SUM($J375:O375),SUM($J375:O375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:O384)<SUM($J375:P375),SUM($J375:P375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:P384)<SUM($J375:Q375),SUM($J375:Q375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:Q384)<SUM($J375:R375),SUM($J375:R375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:R384)<SUM($J375:S375),SUM($J375:S375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:S384)<SUM($J375:T375),SUM($J375:T375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:T384)<SUM($J375:U375),SUM($J375:U375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:U384)<SUM($J375:V375),SUM($J375:V375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:V384)<SUM($J375:W375),SUM($J375:W375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:W384)<SUM($J375:X375),SUM($J375:X375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:X384)<SUM($J375:Y375),SUM($J375:Y375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:Y384)<SUM($J375:Z375),SUM($J375:Z375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:Z384)<SUM($J375:AA375),SUM($J375:AA375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AA384)<SUM($J375:AB375),SUM($J375:AB375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AB384)<SUM($J375:AC375),SUM($J375:AC375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AC384)<SUM($J375:AD375),SUM($J375:AD375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AD384)<SUM($J375:AE375),SUM($J375:AE375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AE384)<SUM($J375:AF375),SUM($J375:AF375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AF384)<SUM($J375:AG375),SUM($J375:AG375)*$F364,0)","v":0},{"$f":"IF(SUM($I384:AG384)<SUM($J375:AH375),SUM($J375:AH375)*$F364,0)","v":222.22}]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($H385:I385)<SUM($J376:J376),MIN(SUM($J376:J376)-SUM($H385:I385),SUM($J376:J376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:J385)<SUM($J376:K376),MIN(SUM($J376:K376)-SUM($H385:J385),SUM($J376:K376)*$F367),0)","v":84000},{"$f":"IF(SUM($H385:K385)<SUM($J376:L376),MIN(SUM($J376:L376)-SUM($H385:K385),SUM($J376:L376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:L385)<SUM($J376:M376),MIN(SUM($J376:M376)-SUM($H385:L385),SUM($J376:M376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:M385)<SUM($J376:N376),MIN(SUM($J376:N376)-SUM($H385:M385),SUM($J376:N376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:N385)<SUM($J376:O376),MIN(SUM($J376:O376)-SUM($H385:N385),SUM($J376:O376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:O385)<SUM($J376:P376),MIN(SUM($J376:P376)-SUM($H385:O385),SUM($J376:P376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:P385)<SUM($J376:Q376),MIN(SUM($J376:Q376)-SUM($H385:P385),SUM($J376:Q376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:Q385)<SUM($J376:R376),MIN(SUM($J376:R376)-SUM($H385:Q385),SUM($J376:R376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:R385)<SUM($J376:S376),MIN(SUM($J376:S376)-SUM($H385:R385),SUM($J376:S376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:S385)<SUM($J376:T376),MIN(SUM($J376:T376)-SUM($H385:S385),SUM($J376:T376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:T385)<SUM($J376:U376),MIN(SUM($J376:U376)-SUM($H385:T385),SUM($J376:U376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:U385)<SUM($J376:V376),MIN(SUM($J376:V376)-SUM($H385:U385),SUM($J376:V376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:V385)<SUM($J376:W376),MIN(SUM($J376:W376)-SUM($H385:V385),SUM($J376:W376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:W385)<SUM($J376:X376),MIN(SUM($J376:X376)-SUM($H385:W385),SUM($J376:X376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:X385)<SUM($J376:Y376),MIN(SUM($J376:Y376)-SUM($H385:X385),SUM($J376:Y376)*$F367),0)","v":168000},{"$f":"IF(SUM($H385:Y385)<SUM($J376:Z376),MIN(SUM($J376:Z376)-SUM($H385:Y385),SUM($J376:Z376)*$F367),0)","v":84000},{"$f":"IF(SUM($H385:Z385)<SUM($J376:AA376),MIN(SUM($J376:AA376)-SUM($H385:Z385),SUM($J376:AA376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AA385)<SUM($J376:AB376),MIN(SUM($J376:AB376)-SUM($H385:AA385),SUM($J376:AB376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AB385)<SUM($J376:AC376),MIN(SUM($J376:AC376)-SUM($H385:AB385),SUM($J376:AC376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AC385)<SUM($J376:AD376),MIN(SUM($J376:AD376)-SUM($H385:AC385),SUM($J376:AD376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AD385)<SUM($J376:AE376),MIN(SUM($J376:AE376)-SUM($H385:AD385),SUM($J376:AE376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AE385)<SUM($J376:AF376),MIN(SUM($J376:AF376)-SUM($H385:AE385),SUM($J376:AF376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AF385)<SUM($J376:AG376),MIN(SUM($J376:AG376)-SUM($H385:AF385),SUM($J376:AG376)*$F367),0)","v":0},{"$f":"IF(SUM($H385:AG385)<SUM($J376:AH376),MIN(SUM($J376:AH376)-SUM($H385:AG385),SUM($J376:AH376)*$F367),0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J380:J384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6691.5,6691.5,6691.5,6691.5,6691.5,6691.5,6691.5,6691.5,6691.5,6691.5,6913.72]
[]
[null,null,"Total depreciation on distribution assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J386+J368","v":359546.13818829221},359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,359546.13818829221,366237.6381882921,266109.94682993257,266109.94682993257,266109.94682993257,266109.94682993257,266109.94682993257,82852.597663148117,82852.597663148117,82852.597663148117,82852.597663148117,83074.817663147318]
[]
["x",null,"Tax Depreciation"]
[]
[null,null,"Tax depreciation of generation assets"]
[null,null,"Depreciation on initial capex",null,null,"SL Deprec"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J244","v":0.1},null,null,null,{"$f":"IF(SUM($I394:I394)<SUM($J310:J310),MIN(SUM($J310:J310)*$F394,SUM($J310:J310)-SUM($I394:I394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:J394)<SUM($J310:K310),MIN(SUM($J310:K310)*$F394,SUM($J310:K310)-SUM($I394:J394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:K394)<SUM($J310:L310),MIN(SUM($J310:L310)*$F394,SUM($J310:L310)-SUM($I394:K394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:L394)<SUM($J310:M310),MIN(SUM($J310:M310)*$F394,SUM($J310:M310)-SUM($I394:L394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:M394)<SUM($J310:N310),MIN(SUM($J310:N310)*$F394,SUM($J310:N310)-SUM($I394:M394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:N394)<SUM($J310:O310),MIN(SUM($J310:O310)*$F394,SUM($J310:O310)-SUM($I394:N394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:O394)<SUM($J310:P310),MIN(SUM($J310:P310)*$F394,SUM($J310:P310)-SUM($I394:O394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:P394)<SUM($J310:Q310),MIN(SUM($J310:Q310)*$F394,SUM($J310:Q310)-SUM($I394:P394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:Q394)<SUM($J310:R310),MIN(SUM($J310:R310)*$F394,SUM($J310:R310)-SUM($I394:Q394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:R394)<SUM($J310:S310),MIN(SUM($J310:S310)*$F394,SUM($J310:S310)-SUM($I394:R394)),0)","v":285700.59778948635},{"$f":"IF(SUM($I394:S394)<SUM($J310:T310),MIN(SUM($J310:T310)*$F394,SUM($J310:T310)-SUM($I394:S394)),0)","v":0},{"$f":"IF(SUM($I394:T394)<SUM($J310:U310),MIN(SUM($J310:U310)*$F394,SUM($J310:U310)-SUM($I394:T394)),0)","v":0},{"$f":"IF(SUM($I394:U394)<SUM($J310:V310),MIN(SUM($J310:V310)*$F394,SUM($J310:V310)-SUM($I394:U394)),0)","v":0},{"$f":"IF(SUM($I394:V394)<SUM($J310:W310),MIN(SUM($J310:W310)*$F394,SUM($J310:W310)-SUM($I394:V394)),0)","v":0},{"$f":"IF(SUM($I394:W394)<SUM($J310:X310),MIN(SUM($J310:X310)*$F394,SUM($J310:X310)-SUM($I394:W394)),0)","v":0},{"$f":"IF(SUM($I394:X394)<SUM($J310:Y310),MIN(SUM($J310:Y310)*$F394,SUM($J310:Y310)-SUM($I394:X394)),0)","v":0},{"$f":"IF(SUM($I394:Y394)<SUM($J310:Z310),MIN(SUM($J310:Z310)*$F394,SUM($J310:Z310)-SUM($I394:Y394)),0)","v":0},{"$f":"IF(SUM($I394:Z394)<SUM($J310:AA310),MIN(SUM($J310:AA310)*$F394,SUM($J310:AA310)-SUM($I394:Z394)),0)","v":0},{"$f":"IF(SUM($I394:AA394)<SUM($J310:AB310),MIN(SUM($J310:AB310)*$F394,SUM($J310:AB310)-SUM($I394:AA394)),0)","v":0},{"$f":"IF(SUM($I394:AB394)<SUM($J310:AC310),MIN(SUM($J310:AC310)*$F394,SUM($J310:AC310)-SUM($I394:AB394)),0)","v":0},{"$f":"IF(SUM($I394:AC394)<SUM($J310:AD310),MIN(SUM($J310:AD310)*$F394,SUM($J310:AD310)-SUM($I394:AC394)),0)","v":0},{"$f":"IF(SUM($I394:AD394)<SUM($J310:AE310),MIN(SUM($J310:AE310)*$F394,SUM($J310:AE310)-SUM($I394:AD394)),0)","v":0},{"$f":"IF(SUM($I394:AE394)<SUM($J310:AF310),MIN(SUM($J310:AF310)*$F394,SUM($J310:AF310)-SUM($I394:AE394)),0)","v":0},{"$f":"IF(SUM($I394:AF394)<SUM($J310:AG310),MIN(SUM($J310:AG310)*$F394,SUM($J310:AG310)-SUM($I394:AF394)),0)","v":0},{"$f":"IF(SUM($I394:AG394)<SUM($J310:AH310),MIN(SUM($J310:AH310)*$F394,SUM($J310:AH310)-SUM($I394:AG394)),0)","v":0}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J245","v":0.1},null,null,null,{"$f":"IF(SUM($I395:I395)<SUM($J311:J311),MIN(SUM($J311:J311)*$F395,SUM($J311:J311)-SUM($I395:I395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:J395)<SUM($J311:K311),MIN(SUM($J311:K311)*$F395,SUM($J311:K311)-SUM($I395:J395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:K395)<SUM($J311:L311),MIN(SUM($J311:L311)*$F395,SUM($J311:L311)-SUM($I395:K395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:L395)<SUM($J311:M311),MIN(SUM($J311:M311)*$F395,SUM($J311:M311)-SUM($I395:L395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:M395)<SUM($J311:N311),MIN(SUM($J311:N311)*$F395,SUM($J311:N311)-SUM($I395:M395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:N395)<SUM($J311:O311),MIN(SUM($J311:O311)*$F395,SUM($J311:O311)-SUM($I395:N395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:O395)<SUM($J311:P311),MIN(SUM($J311:P311)*$F395,SUM($J311:P311)-SUM($I395:O395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:P395)<SUM($J311:Q311),MIN(SUM($J311:Q311)*$F395,SUM($J311:Q311)-SUM($I395:P395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:Q395)<SUM($J311:R311),MIN(SUM($J311:R311)*$F395,SUM($J311:R311)-SUM($I395:Q395)),0)","v":709754.93571044202},{"$f":"IF(SUM($I395:R395)<SUM($J311:S311),MIN(SUM($J311:S311)*$F395,SUM($J311:S311)-SUM($I395:R395)),0)","v":709754.93571044039},{"$f":"IF(SUM($I395:S395)<SUM($J311:T311),MIN(SUM($J311:T311)*$F395,SUM($J311:T311)-SUM($I395:S395)),0)","v":0},{"$f":"IF(SUM($I395:T395)<SUM($J311:U311),MIN(SUM($J311:U311)*$F395,SUM($J311:U311)-SUM($I395:T395)),0)","v":0},{"$f":"IF(SUM($I395:U395)<SUM($J311:V311),MIN(SUM($J311:V311)*$F395,SUM($J311:V311)-SUM($I395:U395)),0)","v":0},{"$f":"IF(SUM($I395:V395)<SUM($J311:W311),MIN(SUM($J311:W311)*$F395,SUM($J311:W311)-SUM($I395:V395)),0)","v":0},{"$f":"IF(SUM($I395:W395)<SUM($J311:X311),MIN(SUM($J311:X311)*$F395,SUM($J311:X311)-SUM($I395:W395)),0)","v":0},{"$f":"IF(SUM($I395:X395)<SUM($J311:Y311),MIN(SUM($J311:Y311)*$F395,SUM($J311:Y311)-SUM($I395:X395)),0)","v":0},{"$f":"IF(SUM($I395:Y395)<SUM($J311:Z311),MIN(SUM($J311:Z311)*$F395,SUM($J311:Z311)-SUM($I395:Y395)),0)","v":0},{"$f":"IF(SUM($I395:Z395)<SUM($J311:AA311),MIN(SUM($J311:AA311)*$F395,SUM($J311:AA311)-SUM($I395:Z395)),0)","v":0},{"$f":"IF(SUM($I395:AA395)<SUM($J311:AB311),MIN(SUM($J311:AB311)*$F395,SUM($J311:AB311)-SUM($I395:AA395)),0)","v":0},{"$f":"IF(SUM($I395:AB395)<SUM($J311:AC311),MIN(SUM($J311:AC311)*$F395,SUM($J311:AC311)-SUM($I395:AB395)),0)","v":0},{"$f":"IF(SUM($I395:AC395)<SUM($J311:AD311),MIN(SUM($J311:AD311)*$F395,SUM($J311:AD311)-SUM($I395:AC395)),0)","v":0},{"$f":"IF(SUM($I395:AD395)<SUM($J311:AE311),MIN(SUM($J311:AE311)*$F395,SUM($J311:AE311)-SUM($I395:AD395)),0)","v":0},{"$f":"IF(SUM($I395:AE395)<SUM($J311:AF311),MIN(SUM($J311:AF311)*$F395,SUM($J311:AF311)-SUM($I395:AE395)),0)","v":0},{"$f":"IF(SUM($I395:AF395)<SUM($J311:AG311),MIN(SUM($J311:AG311)*$F395,SUM($J311:AG311)-SUM($I395:AF395)),0)","v":0},{"$f":"IF(SUM($I395:AG395)<SUM($J311:AH311),MIN(SUM($J311:AH311)*$F395,SUM($J311:AH311)-SUM($I395:AG395)),0)","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J246","v":0.1},null,null,null,{"$f":"IF(SUM($I396:I396)<SUM($J312:J312),MIN(SUM($J312:J312)*$F396,SUM($J312:J312)-SUM($I396:I396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:J396)<SUM($J312:K312),MIN(SUM($J312:K312)*$F396,SUM($J312:K312)-SUM($I396:J396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:K396)<SUM($J312:L312),MIN(SUM($J312:L312)*$F396,SUM($J312:L312)-SUM($I396:K396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:L396)<SUM($J312:M312),MIN(SUM($J312:M312)*$F396,SUM($J312:M312)-SUM($I396:L396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:M396)<SUM($J312:N312),MIN(SUM($J312:N312)*$F396,SUM($J312:N312)-SUM($I396:M396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:N396)<SUM($J312:O312),MIN(SUM($J312:O312)*$F396,SUM($J312:O312)-SUM($I396:N396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:O396)<SUM($J312:P312),MIN(SUM($J312:P312)*$F396,SUM($J312:P312)-SUM($I396:O396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:P396)<SUM($J312:Q312),MIN(SUM($J312:Q312)*$F396,SUM($J312:Q312)-SUM($I396:P396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:Q396)<SUM($J312:R312),MIN(SUM($J312:R312)*$F396,SUM($J312:R312)-SUM($I396:Q396)),0)","v":444103.14696712495},{"$f":"IF(SUM($I396:R396)<SUM($J312:S312),MIN(SUM($J312:S312)*$F396,SUM($J312:S312)-SUM($I396:R396)),0)","v":444103.14696712419},{"$f":"IF(SUM($I396:S396)<SUM($J312:T312),MIN(SUM($J312:T312)*$F396,SUM($J312:T312)-SUM($I396:S396)),0)","v":0},{"$f":"IF(SUM($I396:T396)<SUM($J312:U312),MIN(SUM($J312:U312)*$F396,SUM($J312:U312)-SUM($I396:T396)),0)","v":0},{"$f":"IF(SUM($I396:U396)<SUM($J312:V312),MIN(SUM($J312:V312)*$F396,SUM($J312:V312)-SUM($I396:U396)),0)","v":0},{"$f":"IF(SUM($I396:V396)<SUM($J312:W312),MIN(SUM($J312:W312)*$F396,SUM($J312:W312)-SUM($I396:V396)),0)","v":0},{"$f":"IF(SUM($I396:W396)<SUM($J312:X312),MIN(SUM($J312:X312)*$F396,SUM($J312:X312)-SUM($I396:W396)),0)","v":0},{"$f":"IF(SUM($I396:X396)<SUM($J312:Y312),MIN(SUM($J312:Y312)*$F396,SUM($J312:Y312)-SUM($I396:X396)),0)","v":0},{"$f":"IF(SUM($I396:Y396)<SUM($J312:Z312),MIN(SUM($J312:Z312)*$F396,SUM($J312:Z312)-SUM($I396:Y396)),0)","v":0},{"$f":"IF(SUM($I396:Z396)<SUM($J312:AA312),MIN(SUM($J312:AA312)*$F396,SUM($J312:AA312)-SUM($I396:Z396)),0)","v":0},{"$f":"IF(SUM($I396:AA396)<SUM($J312:AB312),MIN(SUM($J312:AB312)*$F396,SUM($J312:AB312)-SUM($I396:AA396)),0)","v":0},{"$f":"IF(SUM($I396:AB396)<SUM($J312:AC312),MIN(SUM($J312:AC312)*$F396,SUM($J312:AC312)-SUM($I396:AB396)),0)","v":0},{"$f":"IF(SUM($I396:AC396)<SUM($J312:AD312),MIN(SUM($J312:AD312)*$F396,SUM($J312:AD312)-SUM($I396:AC396)),0)","v":0},{"$f":"IF(SUM($I396:AD396)<SUM($J312:AE312),MIN(SUM($J312:AE312)*$F396,SUM($J312:AE312)-SUM($I396:AD396)),0)","v":0},{"$f":"IF(SUM($I396:AE396)<SUM($J312:AF312),MIN(SUM($J312:AF312)*$F396,SUM($J312:AF312)-SUM($I396:AE396)),0)","v":0},{"$f":"IF(SUM($I396:AF396)<SUM($J312:AG312),MIN(SUM($J312:AG312)*$F396,SUM($J312:AG312)-SUM($I396:AF396)),0)","v":0},{"$f":"IF(SUM($I396:AG396)<SUM($J312:AH312),MIN(SUM($J312:AH312)*$F396,SUM($J312:AH312)-SUM($I396:AG396)),0)","v":0}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J247","v":0.1},null,null,null,{"$f":"IF(SUM($I397:I397)<SUM($J313:J313),MIN(SUM($J313:J313)*$F397,SUM($J313:J313)-SUM($I397:I397)),0)","v":0},{"$f":"IF(SUM($I397:J397)<SUM($J313:K313),MIN(SUM($J313:K313)*$F397,SUM($J313:K313)-SUM($I397:J397)),0)","v":0},{"$f":"IF(SUM($I397:K397)<SUM($J313:L313),MIN(SUM($J313:L313)*$F397,SUM($J313:L313)-SUM($I397:K397)),0)","v":0},{"$f":"IF(SUM($I397:L397)<SUM($J313:M313),MIN(SUM($J313:M313)*$F397,SUM($J313:M313)-SUM($I397:L397)),0)","v":0},{"$f":"IF(SUM($I397:M397)<SUM($J313:N313),MIN(SUM($J313:N313)*$F397,SUM($J313:N313)-SUM($I397:M397)),0)","v":0},{"$f":"IF(SUM($I397:N397)<SUM($J313:O313),MIN(SUM($J313:O313)*$F397,SUM($J313:O313)-SUM($I397:N397)),0)","v":0},{"$f":"IF(SUM($I397:O397)<SUM($J313:P313),MIN(SUM($J313:P313)*$F397,SUM($J313:P313)-SUM($I397:O397)),0)","v":0},{"$f":"IF(SUM($I397:P397)<SUM($J313:Q313),MIN(SUM($J313:Q313)*$F397,SUM($J313:Q313)-SUM($I397:P397)),0)","v":0},{"$f":"IF(SUM($I397:Q397)<SUM($J313:R313),MIN(SUM($J313:R313)*$F397,SUM($J313:R313)-SUM($I397:Q397)),0)","v":0},{"$f":"IF(SUM($I397:R397)<SUM($J313:S313),MIN(SUM($J313:S313)*$F397,SUM($J313:S313)-SUM($I397:R397)),0)","v":0},{"$f":"IF(SUM($I397:S397)<SUM($J313:T313),MIN(SUM($J313:T313)*$F397,SUM($J313:T313)-SUM($I397:S397)),0)","v":0},{"$f":"IF(SUM($I397:T397)<SUM($J313:U313),MIN(SUM($J313:U313)*$F397,SUM($J313:U313)-SUM($I397:T397)),0)","v":0},{"$f":"IF(SUM($I397:U397)<SUM($J313:V313),MIN(SUM($J313:V313)*$F397,SUM($J313:V313)-SUM($I397:U397)),0)","v":0},{"$f":"IF(SUM($I397:V397)<SUM($J313:W313),MIN(SUM($J313:W313)*$F397,SUM($J313:W313)-SUM($I397:V397)),0)","v":0},{"$f":"IF(SUM($I397:W397)<SUM($J313:X313),MIN(SUM($J313:X313)*$F397,SUM($J313:X313)-SUM($I397:W397)),0)","v":0},{"$f":"IF(SUM($I397:X397)<SUM($J313:Y313),MIN(SUM($J313:Y313)*$F397,SUM($J313:Y313)-SUM($I397:X397)),0)","v":0},{"$f":"IF(SUM($I397:Y397)<SUM($J313:Z313),MIN(SUM($J313:Z313)*$F397,SUM($J313:Z313)-SUM($I397:Y397)),0)","v":0},{"$f":"IF(SUM($I397:Z397)<SUM($J313:AA313),MIN(SUM($J313:AA313)*$F397,SUM($J313:AA313)-SUM($I397:Z397)),0)","v":0},{"$f":"IF(SUM($I397:AA397)<SUM($J313:AB313),MIN(SUM($J313:AB313)*$F397,SUM($J313:AB313)-SUM($I397:AA397)),0)","v":0},{"$f":"IF(SUM($I397:AB397)<SUM($J313:AC313),MIN(SUM($J313:AC313)*$F397,SUM($J313:AC313)-SUM($I397:AB397)),0)","v":0},{"$f":"IF(SUM($I397:AC397)<SUM($J313:AD313),MIN(SUM($J313:AD313)*$F397,SUM($J313:AD313)-SUM($I397:AC397)),0)","v":0},{"$f":"IF(SUM($I397:AD397)<SUM($J313:AE313),MIN(SUM($J313:AE313)*$F397,SUM($J313:AE313)-SUM($I397:AD397)),0)","v":0},{"$f":"IF(SUM($I397:AE397)<SUM($J313:AF313),MIN(SUM($J313:AF313)*$F397,SUM($J313:AF313)-SUM($I397:AE397)),0)","v":0},{"$f":"IF(SUM($I397:AF397)<SUM($J313:AG313),MIN(SUM($J313:AG313)*$F397,SUM($J313:AG313)-SUM($I397:AF397)),0)","v":0},{"$f":"IF(SUM($I397:AG397)<SUM($J313:AH313),MIN(SUM($J313:AH313)*$F397,SUM($J313:AH313)-SUM($I397:AG397)),0)","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J248","v":0.1},null,null,null,{"$f":"IF(SUM($I398:I398)<SUM($J314:J314),MIN(SUM($J314:J314)*$F398,SUM($J314:J314)-SUM($I398:I398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:J398)<SUM($J314:K314),MIN(SUM($J314:K314)*$F398,SUM($J314:K314)-SUM($I398:J398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:K398)<SUM($J314:L314),MIN(SUM($J314:L314)*$F398,SUM($J314:L314)-SUM($I398:K398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:L398)<SUM($J314:M314),MIN(SUM($J314:M314)*$F398,SUM($J314:M314)-SUM($I398:L398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:M398)<SUM($J314:N314),MIN(SUM($J314:N314)*$F398,SUM($J314:N314)-SUM($I398:M398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:N398)<SUM($J314:O314),MIN(SUM($J314:O314)*$F398,SUM($J314:O314)-SUM($I398:N398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:O398)<SUM($J314:P314),MIN(SUM($J314:P314)*$F398,SUM($J314:P314)-SUM($I398:O398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:P398)<SUM($J314:Q314),MIN(SUM($J314:Q314)*$F398,SUM($J314:Q314)-SUM($I398:P398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:Q398)<SUM($J314:R314),MIN(SUM($J314:R314)*$F398,SUM($J314:R314)-SUM($I398:Q398)),0)","v":185878.19134408719},{"$f":"IF(SUM($I398:R398)<SUM($J314:S314),MIN(SUM($J314:S314)*$F398,SUM($J314:S314)-SUM($I398:R398)),0)","v":185878.19134408678},{"$f":"IF(SUM($I398:S398)<SUM($J314:T314),MIN(SUM($J314:T314)*$F398,SUM($J314:T314)-SUM($I398:S398)),0)","v":0},{"$f":"IF(SUM($I398:T398)<SUM($J314:U314),MIN(SUM($J314:U314)*$F398,SUM($J314:U314)-SUM($I398:T398)),0)","v":0},{"$f":"IF(SUM($I398:U398)<SUM($J314:V314),MIN(SUM($J314:V314)*$F398,SUM($J314:V314)-SUM($I398:U398)),0)","v":0},{"$f":"IF(SUM($I398:V398)<SUM($J314:W314),MIN(SUM($J314:W314)*$F398,SUM($J314:W314)-SUM($I398:V398)),0)","v":0},{"$f":"IF(SUM($I398:W398)<SUM($J314:X314),MIN(SUM($J314:X314)*$F398,SUM($J314:X314)-SUM($I398:W398)),0)","v":0},{"$f":"IF(SUM($I398:X398)<SUM($J314:Y314),MIN(SUM($J314:Y314)*$F398,SUM($J314:Y314)-SUM($I398:X398)),0)","v":0},{"$f":"IF(SUM($I398:Y398)<SUM($J314:Z314),MIN(SUM($J314:Z314)*$F398,SUM($J314:Z314)-SUM($I398:Y398)),0)","v":0},{"$f":"IF(SUM($I398:Z398)<SUM($J314:AA314),MIN(SUM($J314:AA314)*$F398,SUM($J314:AA314)-SUM($I398:Z398)),0)","v":0},{"$f":"IF(SUM($I398:AA398)<SUM($J314:AB314),MIN(SUM($J314:AB314)*$F398,SUM($J314:AB314)-SUM($I398:AA398)),0)","v":0},{"$f":"IF(SUM($I398:AB398)<SUM($J314:AC314),MIN(SUM($J314:AC314)*$F398,SUM($J314:AC314)-SUM($I398:AB398)),0)","v":0},{"$f":"IF(SUM($I398:AC398)<SUM($J314:AD314),MIN(SUM($J314:AD314)*$F398,SUM($J314:AD314)-SUM($I398:AC398)),0)","v":0},{"$f":"IF(SUM($I398:AD398)<SUM($J314:AE314),MIN(SUM($J314:AE314)*$F398,SUM($J314:AE314)-SUM($I398:AD398)),0)","v":0},{"$f":"IF(SUM($I398:AE398)<SUM($J314:AF314),MIN(SUM($J314:AF314)*$F398,SUM($J314:AF314)-SUM($I398:AE398)),0)","v":0},{"$f":"IF(SUM($I398:AF398)<SUM($J314:AG314),MIN(SUM($J314:AG314)*$F398,SUM($J314:AG314)-SUM($I398:AF398)),0)","v":0},{"$f":"IF(SUM($I398:AG398)<SUM($J314:AH314),MIN(SUM($J314:AH314)*$F398,SUM($J314:AH314)-SUM($I398:AG398)),0)","v":0}]
[null,null,"Installation costs",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J249","v":0.1},null,null,null,{"$f":"IF(SUM($I399:I399)<SUM($J315:J315),MIN(SUM($J315:J315)*$F399,SUM($J315:J315)-SUM($I399:I399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:J399)<SUM($J315:K315),MIN(SUM($J315:K315)*$F399,SUM($J315:K315)-SUM($I399:J399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:K399)<SUM($J315:L315),MIN(SUM($J315:L315)*$F399,SUM($J315:L315)-SUM($I399:K399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:L399)<SUM($J315:M315),MIN(SUM($J315:M315)*$F399,SUM($J315:M315)-SUM($I399:L399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:M399)<SUM($J315:N315),MIN(SUM($J315:N315)*$F399,SUM($J315:N315)-SUM($I399:M399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:N399)<SUM($J315:O315),MIN(SUM($J315:O315)*$F399,SUM($J315:O315)-SUM($I399:N399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:O399)<SUM($J315:P315),MIN(SUM($J315:P315)*$F399,SUM($J315:P315)-SUM($I399:O399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:P399)<SUM($J315:Q315),MIN(SUM($J315:Q315)*$F399,SUM($J315:Q315)-SUM($I399:P399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:Q399)<SUM($J315:R315),MIN(SUM($J315:R315)*$F399,SUM($J315:R315)-SUM($I399:Q399)),0)","v":86401.39046053015},{"$f":"IF(SUM($I399:R399)<SUM($J315:S315),MIN(SUM($J315:S315)*$F399,SUM($J315:S315)-SUM($I399:R399)),0)","v":86401.390460529947},{"$f":"IF(SUM($I399:S399)<SUM($J315:T315),MIN(SUM($J315:T315)*$F399,SUM($J315:T315)-SUM($I399:S399)),0)","v":0},{"$f":"IF(SUM($I399:T399)<SUM($J315:U315),MIN(SUM($J315:U315)*$F399,SUM($J315:U315)-SUM($I399:T399)),0)","v":0},{"$f":"IF(SUM($I399:U399)<SUM($J315:V315),MIN(SUM($J315:V315)*$F399,SUM($J315:V315)-SUM($I399:U399)),0)","v":0},{"$f":"IF(SUM($I399:V399)<SUM($J315:W315),MIN(SUM($J315:W315)*$F399,SUM($J315:W315)-SUM($I399:V399)),0)","v":0},{"$f":"IF(SUM($I399:W399)<SUM($J315:X315),MIN(SUM($J315:X315)*$F399,SUM($J315:X315)-SUM($I399:W399)),0)","v":0},{"$f":"IF(SUM($I399:X399)<SUM($J315:Y315),MIN(SUM($J315:Y315)*$F399,SUM($J315:Y315)-SUM($I399:X399)),0)","v":0},{"$f":"IF(SUM($I399:Y399)<SUM($J315:Z315),MIN(SUM($J315:Z315)*$F399,SUM($J315:Z315)-SUM($I399:Y399)),0)","v":0},{"$f":"IF(SUM($I399:Z399)<SUM($J315:AA315),MIN(SUM($J315:AA315)*$F399,SUM($J315:AA315)-SUM($I399:Z399)),0)","v":0},{"$f":"IF(SUM($I399:AA399)<SUM($J315:AB315),MIN(SUM($J315:AB315)*$F399,SUM($J315:AB315)-SUM($I399:AA399)),0)","v":0},{"$f":"IF(SUM($I399:AB399)<SUM($J315:AC315),MIN(SUM($J315:AC315)*$F399,SUM($J315:AC315)-SUM($I399:AB399)),0)","v":0},{"$f":"IF(SUM($I399:AC399)<SUM($J315:AD315),MIN(SUM($J315:AD315)*$F399,SUM($J315:AD315)-SUM($I399:AC399)),0)","v":0},{"$f":"IF(SUM($I399:AD399)<SUM($J315:AE315),MIN(SUM($J315:AE315)*$F399,SUM($J315:AE315)-SUM($I399:AD399)),0)","v":0},{"$f":"IF(SUM($I399:AE399)<SUM($J315:AF315),MIN(SUM($J315:AF315)*$F399,SUM($J315:AF315)-SUM($I399:AE399)),0)","v":0},{"$f":"IF(SUM($I399:AF399)<SUM($J315:AG315),MIN(SUM($J315:AG315)*$F399,SUM($J315:AG315)-SUM($I399:AF399)),0)","v":0},{"$f":"IF(SUM($I399:AG399)<SUM($J315:AH315),MIN(SUM($J315:AH315)*$F399,SUM($J315:AH315)-SUM($I399:AG399)),0)","v":0}]
[null,null,"Supply costs",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J250","v":0.1},null,null,null,{"$f":"IF(SUM($I400:I400)<SUM($J316:J316),MIN(SUM($J316:J316)*$F400,SUM($J316:J316)-SUM($I400:I400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:J400)<SUM($J316:K316),MIN(SUM($J316:K316)*$F400,SUM($J316:K316)-SUM($I400:J400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:K400)<SUM($J316:L316),MIN(SUM($J316:L316)*$F400,SUM($J316:L316)-SUM($I400:K400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:L400)<SUM($J316:M316),MIN(SUM($J316:M316)*$F400,SUM($J316:M316)-SUM($I400:L400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:M400)<SUM($J316:N316),MIN(SUM($J316:N316)*$F400,SUM($J316:N316)-SUM($I400:M400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:N400)<SUM($J316:O316),MIN(SUM($J316:O316)*$F400,SUM($J316:O316)-SUM($I400:N400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:O400)<SUM($J316:P316),MIN(SUM($J316:P316)*$F400,SUM($J316:P316)-SUM($I400:O400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:P400)<SUM($J316:Q316),MIN(SUM($J316:Q316)*$F400,SUM($J316:Q316)-SUM($I400:P400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:Q400)<SUM($J316:R316),MIN(SUM($J316:R316)*$F400,SUM($J316:R316)-SUM($I400:Q400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:R400)<SUM($J316:S316),MIN(SUM($J316:S316)*$F400,SUM($J316:S316)-SUM($I400:R400)),0)","v":53396.059304607625},{"$f":"IF(SUM($I400:S400)<SUM($J316:T316),MIN(SUM($J316:T316)*$F400,SUM($J316:T316)-SUM($I400:S400)),0)","v":0},{"$f":"IF(SUM($I400:T400)<SUM($J316:U316),MIN(SUM($J316:U316)*$F400,SUM($J316:U316)-SUM($I400:T400)),0)","v":0},{"$f":"IF(SUM($I400:U400)<SUM($J316:V316),MIN(SUM($J316:V316)*$F400,SUM($J316:V316)-SUM($I400:U400)),0)","v":0},{"$f":"IF(SUM($I400:V400)<SUM($J316:W316),MIN(SUM($J316:W316)*$F400,SUM($J316:W316)-SUM($I400:V400)),0)","v":0},{"$f":"IF(SUM($I400:W400)<SUM($J316:X316),MIN(SUM($J316:X316)*$F400,SUM($J316:X316)-SUM($I400:W400)),0)","v":0},{"$f":"IF(SUM($I400:X400)<SUM($J316:Y316),MIN(SUM($J316:Y316)*$F400,SUM($J316:Y316)-SUM($I400:X400)),0)","v":0},{"$f":"IF(SUM($I400:Y400)<SUM($J316:Z316),MIN(SUM($J316:Z316)*$F400,SUM($J316:Z316)-SUM($I400:Y400)),0)","v":0},{"$f":"IF(SUM($I400:Z400)<SUM($J316:AA316),MIN(SUM($J316:AA316)*$F400,SUM($J316:AA316)-SUM($I400:Z400)),0)","v":0},{"$f":"IF(SUM($I400:AA400)<SUM($J316:AB316),MIN(SUM($J316:AB316)*$F400,SUM($J316:AB316)-SUM($I400:AA400)),0)","v":0},{"$f":"IF(SUM($I400:AB400)<SUM($J316:AC316),MIN(SUM($J316:AC316)*$F400,SUM($J316:AC316)-SUM($I400:AB400)),0)","v":0},{"$f":"IF(SUM($I400:AC400)<SUM($J316:AD316),MIN(SUM($J316:AD316)*$F400,SUM($J316:AD316)-SUM($I400:AC400)),0)","v":0},{"$f":"IF(SUM($I400:AD400)<SUM($J316:AE316),MIN(SUM($J316:AE316)*$F400,SUM($J316:AE316)-SUM($I400:AD400)),0)","v":0},{"$f":"IF(SUM($I400:AE400)<SUM($J316:AF316),MIN(SUM($J316:AF316)*$F400,SUM($J316:AF316)-SUM($I400:AE400)),0)","v":0},{"$f":"IF(SUM($I400:AF400)<SUM($J316:AG316),MIN(SUM($J316:AG316)*$F400,SUM($J316:AG316)-SUM($I400:AF400)),0)","v":0},{"$f":"IF(SUM($I400:AG400)<SUM($J316:AH316),MIN(SUM($J316:AH316)*$F400,SUM($J316:AH316)-SUM($I400:AG400)),0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J394:J400)","v":1765234.3215762782},{"$f":"SUM(K394:K400)","v":1765234.3215762782},1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation on ongoing capex"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I404:I404)<SUM($J330:J330),SUM($J330:J330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:J404)<SUM($J330:K330),SUM($J330:K330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:K404)<SUM($J330:L330),SUM($J330:L330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:L404)<SUM($J330:M330),SUM($J330:M330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:M404)<SUM($J330:N330),SUM($J330:N330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:N404)<SUM($J330:O330),SUM($J330:O330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:O404)<SUM($J330:P330),SUM($J330:P330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:P404)<SUM($J330:Q330),SUM($J330:Q330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:Q404)<SUM($J330:R330),SUM($J330:R330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:R404)<SUM($J330:S330),SUM($J330:S330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:S404)<SUM($J330:T330),SUM($J330:T330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:T404)<SUM($J330:U330),SUM($J330:U330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:U404)<SUM($J330:V330),SUM($J330:V330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:V404)<SUM($J330:W330),SUM($J330:W330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:W404)<SUM($J330:X330),SUM($J330:X330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:X404)<SUM($J330:Y330),SUM($J330:Y330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:Y404)<SUM($J330:Z330),SUM($J330:Z330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:Z404)<SUM($J330:AA330),SUM($J330:AA330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AA404)<SUM($J330:AB330),SUM($J330:AB330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AB404)<SUM($J330:AC330),SUM($J330:AC330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AC404)<SUM($J330:AD330),SUM($J330:AD330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AD404)<SUM($J330:AE330),SUM($J330:AE330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AE404)<SUM($J330:AF330),SUM($J330:AF330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AF404)<SUM($J330:AG330),SUM($J330:AG330)*$F394,0)","v":0},{"$f":"IF(SUM($I404:AG404)<SUM($J330:AH330),SUM($J330:AH330)*$F394,0)","v":24800}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I405:I405)<SUM($J331:J331),SUM($J331:J331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:J405)<SUM($J331:K331),SUM($J331:K331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:K405)<SUM($J331:L331),SUM($J331:L331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:L405)<SUM($J331:M331),SUM($J331:M331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:M405)<SUM($J331:N331),SUM($J331:N331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:N405)<SUM($J331:O331),SUM($J331:O331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:O405)<SUM($J331:P331),SUM($J331:P331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:P405)<SUM($J331:Q331),SUM($J331:Q331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:Q405)<SUM($J331:R331),SUM($J331:R331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:R405)<SUM($J331:S331),SUM($J331:S331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:S405)<SUM($J331:T331),SUM($J331:T331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:T405)<SUM($J331:U331),SUM($J331:U331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:U405)<SUM($J331:V331),SUM($J331:V331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:V405)<SUM($J331:W331),SUM($J331:W331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:W405)<SUM($J331:X331),SUM($J331:X331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:X405)<SUM($J331:Y331),SUM($J331:Y331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:Y405)<SUM($J331:Z331),SUM($J331:Z331)*$F395,0)","v":410731.2},{"$f":"IF(SUM($I405:Z405)<SUM($J331:AA331),SUM($J331:AA331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AA405)<SUM($J331:AB331),SUM($J331:AB331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AB405)<SUM($J331:AC331),SUM($J331:AC331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AC405)<SUM($J331:AD331),SUM($J331:AD331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AD405)<SUM($J331:AE331),SUM($J331:AE331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AE405)<SUM($J331:AF331),SUM($J331:AF331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AF405)<SUM($J331:AG331),SUM($J331:AG331)*$F395,0)","v":0},{"$f":"IF(SUM($I405:AG405)<SUM($J331:AH331),SUM($J331:AH331)*$F395,0)","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I406:I406)<SUM($J332:J332),SUM($J332:J332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:J406)<SUM($J332:K332),SUM($J332:K332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:K406)<SUM($J332:L332),SUM($J332:L332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:L406)<SUM($J332:M332),SUM($J332:M332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:M406)<SUM($J332:N332),SUM($J332:N332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:N406)<SUM($J332:O332),SUM($J332:O332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:O406)<SUM($J332:P332),SUM($J332:P332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:P406)<SUM($J332:Q332),SUM($J332:Q332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:Q406)<SUM($J332:R332),SUM($J332:R332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:R406)<SUM($J332:S332),SUM($J332:S332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:S406)<SUM($J332:T332),SUM($J332:T332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:T406)<SUM($J332:U332),SUM($J332:U332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:U406)<SUM($J332:V332),SUM($J332:V332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:V406)<SUM($J332:W332),SUM($J332:W332)*$F396,0)","v":0},{"$f":"IF(SUM($I406:W406)<SUM($J332:X332),SUM($J332:X332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:X406)<SUM($J332:Y332),SUM($J332:Y332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:Y406)<SUM($J332:Z332),SUM($J332:Z332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:Z406)<SUM($J332:AA332),SUM($J332:AA332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AA406)<SUM($J332:AB332),SUM($J332:AB332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AB406)<SUM($J332:AC332),SUM($J332:AC332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AC406)<SUM($J332:AD332),SUM($J332:AD332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AD406)<SUM($J332:AE332),SUM($J332:AE332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AE406)<SUM($J332:AF332),SUM($J332:AF332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AF406)<SUM($J332:AG332),SUM($J332:AG332)*$F396,0)","v":771000},{"$f":"IF(SUM($I406:AG406)<SUM($J332:AH332),SUM($J332:AH332)*$F396,0)","v":0}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I407:I407)<SUM($J333:J333),SUM($J333:J333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:J407)<SUM($J333:K333),SUM($J333:K333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:K407)<SUM($J333:L333),SUM($J333:L333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:L407)<SUM($J333:M333),SUM($J333:M333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:M407)<SUM($J333:N333),SUM($J333:N333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:N407)<SUM($J333:O333),SUM($J333:O333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:O407)<SUM($J333:P333),SUM($J333:P333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:P407)<SUM($J333:Q333),SUM($J333:Q333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:Q407)<SUM($J333:R333),SUM($J333:R333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:R407)<SUM($J333:S333),SUM($J333:S333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:S407)<SUM($J333:T333),SUM($J333:T333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:T407)<SUM($J333:U333),SUM($J333:U333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:U407)<SUM($J333:V333),SUM($J333:V333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:V407)<SUM($J333:W333),SUM($J333:W333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:W407)<SUM($J333:X333),SUM($J333:X333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:X407)<SUM($J333:Y333),SUM($J333:Y333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:Y407)<SUM($J333:Z333),SUM($J333:Z333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:Z407)<SUM($J333:AA333),SUM($J333:AA333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AA407)<SUM($J333:AB333),SUM($J333:AB333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AB407)<SUM($J333:AC333),SUM($J333:AC333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AC407)<SUM($J333:AD333),SUM($J333:AD333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AD407)<SUM($J333:AE333),SUM($J333:AE333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AE407)<SUM($J333:AF333),SUM($J333:AF333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AF407)<SUM($J333:AG333),SUM($J333:AG333)*$F397,0)","v":0},{"$f":"IF(SUM($I407:AG407)<SUM($J333:AH333),SUM($J333:AH333)*$F397,0)","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I408:I408)<SUM($J334:J334),SUM($J334:J334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:J408)<SUM($J334:K334),SUM($J334:K334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:K408)<SUM($J334:L334),SUM($J334:L334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:L408)<SUM($J334:M334),SUM($J334:M334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:M408)<SUM($J334:N334),SUM($J334:N334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:N408)<SUM($J334:O334),SUM($J334:O334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:O408)<SUM($J334:P334),SUM($J334:P334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:P408)<SUM($J334:Q334),SUM($J334:Q334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:Q408)<SUM($J334:R334),SUM($J334:R334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:R408)<SUM($J334:S334),SUM($J334:S334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:S408)<SUM($J334:T334),SUM($J334:T334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:T408)<SUM($J334:U334),SUM($J334:U334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:U408)<SUM($J334:V334),SUM($J334:V334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:V408)<SUM($J334:W334),SUM($J334:W334)*$F398,0)","v":0},{"$f":"IF(SUM($I408:W408)<SUM($J334:X334),SUM($J334:X334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:X408)<SUM($J334:Y334),SUM($J334:Y334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:Y408)<SUM($J334:Z334),SUM($J334:Z334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:Z408)<SUM($J334:AA334),SUM($J334:AA334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AA408)<SUM($J334:AB334),SUM($J334:AB334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AB408)<SUM($J334:AC334),SUM($J334:AC334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AC408)<SUM($J334:AD334),SUM($J334:AD334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AD408)<SUM($J334:AE334),SUM($J334:AE334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AE408)<SUM($J334:AF334),SUM($J334:AF334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AF408)<SUM($J334:AG334),SUM($J334:AG334)*$F398,0)","v":322700},{"$f":"IF(SUM($I408:AG408)<SUM($J334:AH334),SUM($J334:AH334)*$F398,0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J404:J408)","v":0},{"$f":"SUM(K404:K408)","v":0},{"$f":"SUM(L404:L408)","v":0},{"$f":"SUM(M404:M408)","v":0},{"$f":"SUM(N404:N408)","v":0},{"$f":"SUM(O404:O408)","v":0},{"$f":"SUM(P404:P408)","v":0},{"$f":"SUM(Q404:Q408)","v":410731.2},{"$f":"SUM(R404:R408)","v":410731.2},{"$f":"SUM(S404:S408)","v":410731.2},{"$f":"SUM(T404:T408)","v":410731.2},{"$f":"SUM(U404:U408)","v":410731.2},{"$f":"SUM(V404:V408)","v":410731.2},{"$f":"SUM(W404:W408)","v":410731.2},{"$f":"SUM(X404:X408)","v":1504431.2},{"$f":"SUM(Y404:Y408)","v":1504431.2},{"$f":"SUM(Z404:Z408)","v":1504431.2},{"$f":"SUM(AA404:AA408)","v":1093700},{"$f":"SUM(AB404:AB408)","v":1093700},{"$f":"SUM(AC404:AC408)","v":1093700},{"$f":"SUM(AD404:AD408)","v":1093700},{"$f":"SUM(AE404:AE408)","v":1093700},{"$f":"SUM(AF404:AF408)","v":1093700},{"$f":"SUM(AG404:AG408)","v":1093700},{"$f":"SUM(AH404:AH408)","v":24800}]
[]
[null,null,"Total tax depreciation on generation assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J409+J401","v":1765234.3215762782},1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,1765234.3215762782,2175965.5215762784,2175965.5215762784,2175965.5215762756,410731.2,410731.2,410731.2,410731.2,1504431.2,1504431.2,1504431.2,1093700,1093700,1093700,1093700,1093700,1093700,1093700,24800]
[]
[null,null,"Tax depreciation of distribution assets"]
[null,null,"Depreciation on initial capex",null,null,"SL Deprec"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J261","v":0.1},null,null,null,{"$f":"IF(SUM($I415:I415)<SUM($J349:J349),MIN(SUM($J349:J349)*$F415,SUM($J349:J349)-SUM($I415:I415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:J415)<SUM($J349:K349),MIN(SUM($J349:K349)*$F415,SUM($J349:K349)-SUM($I415:J415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:K415)<SUM($J349:L349),MIN(SUM($J349:L349)*$F415,SUM($J349:L349)-SUM($I415:K415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:L415)<SUM($J349:M349),MIN(SUM($J349:M349)*$F415,SUM($J349:M349)-SUM($I415:L415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:M415)<SUM($J349:N349),MIN(SUM($J349:N349)*$F415,SUM($J349:N349)-SUM($I415:M415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:N415)<SUM($J349:O349),MIN(SUM($J349:O349)*$F415,SUM($J349:O349)-SUM($I415:N415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:O415)<SUM($J349:P349),MIN(SUM($J349:P349)*$F415,SUM($J349:P349)-SUM($I415:O415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:P415)<SUM($J349:Q349),MIN(SUM($J349:Q349)*$F415,SUM($J349:Q349)-SUM($I415:P415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:Q415)<SUM($J349:R349),MIN(SUM($J349:R349)*$F415,SUM($J349:R349)-SUM($I415:Q415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:R415)<SUM($J349:S349),MIN(SUM($J349:S349)*$F415,SUM($J349:S349)-SUM($I415:R415)),0)","v":366514.69833356887},{"$f":"IF(SUM($I415:S415)<SUM($J349:T349),MIN(SUM($J349:T349)*$F415,SUM($J349:T349)-SUM($I415:S415)),0)","v":0},{"$f":"IF(SUM($I415:T415)<SUM($J349:U349),MIN(SUM($J349:U349)*$F415,SUM($J349:U349)-SUM($I415:T415)),0)","v":0},{"$f":"IF(SUM($I415:U415)<SUM($J349:V349),MIN(SUM($J349:V349)*$F415,SUM($J349:V349)-SUM($I415:U415)),0)","v":0},{"$f":"IF(SUM($I415:V415)<SUM($J349:W349),MIN(SUM($J349:W349)*$F415,SUM($J349:W349)-SUM($I415:V415)),0)","v":0},{"$f":"IF(SUM($I415:W415)<SUM($J349:X349),MIN(SUM($J349:X349)*$F415,SUM($J349:X349)-SUM($I415:W415)),0)","v":0},{"$f":"IF(SUM($I415:X415)<SUM($J349:Y349),MIN(SUM($J349:Y349)*$F415,SUM($J349:Y349)-SUM($I415:X415)),0)","v":0},{"$f":"IF(SUM($I415:Y415)<SUM($J349:Z349),MIN(SUM($J349:Z349)*$F415,SUM($J349:Z349)-SUM($I415:Y415)),0)","v":0},{"$f":"IF(SUM($I415:Z415)<SUM($J349:AA349),MIN(SUM($J349:AA349)*$F415,SUM($J349:AA349)-SUM($I415:Z415)),0)","v":0},{"$f":"IF(SUM($I415:AA415)<SUM($J349:AB349),MIN(SUM($J349:AB349)*$F415,SUM($J349:AB349)-SUM($I415:AA415)),0)","v":0},{"$f":"IF(SUM($I415:AB415)<SUM($J349:AC349),MIN(SUM($J349:AC349)*$F415,SUM($J349:AC349)-SUM($I415:AB415)),0)","v":0},{"$f":"IF(SUM($I415:AC415)<SUM($J349:AD349),MIN(SUM($J349:AD349)*$F415,SUM($J349:AD349)-SUM($I415:AC415)),0)","v":0},{"$f":"IF(SUM($I415:AD415)<SUM($J349:AE349),MIN(SUM($J349:AE349)*$F415,SUM($J349:AE349)-SUM($I415:AD415)),0)","v":0},{"$f":"IF(SUM($I415:AE415)<SUM($J349:AF349),MIN(SUM($J349:AF349)*$F415,SUM($J349:AF349)-SUM($I415:AE415)),0)","v":0},{"$f":"IF(SUM($I415:AF415)<SUM($J349:AG349),MIN(SUM($J349:AG349)*$F415,SUM($J349:AG349)-SUM($I415:AF415)),0)","v":0},{"$f":"IF(SUM($I415:AG415)<SUM($J349:AH349),MIN(SUM($J349:AH349)*$F415,SUM($J349:AH349)-SUM($I415:AG415)),0)","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J262","v":0.1},null,null,null,{"$f":"IF(SUM($I416:I416)<SUM($J350:J350),MIN(SUM($J350:J350)*$F416,SUM($J350:J350)-SUM($I416:I416)),0)","v":0},{"$f":"IF(SUM($I416:J416)<SUM($J350:K350),MIN(SUM($J350:K350)*$F416,SUM($J350:K350)-SUM($I416:J416)),0)","v":0},{"$f":"IF(SUM($I416:K416)<SUM($J350:L350),MIN(SUM($J350:L350)*$F416,SUM($J350:L350)-SUM($I416:K416)),0)","v":0},{"$f":"IF(SUM($I416:L416)<SUM($J350:M350),MIN(SUM($J350:M350)*$F416,SUM($J350:M350)-SUM($I416:L416)),0)","v":0},{"$f":"IF(SUM($I416:M416)<SUM($J350:N350),MIN(SUM($J350:N350)*$F416,SUM($J350:N350)-SUM($I416:M416)),0)","v":0},{"$f":"IF(SUM($I416:N416)<SUM($J350:O350),MIN(SUM($J350:O350)*$F416,SUM($J350:O350)-SUM($I416:N416)),0)","v":0},{"$f":"IF(SUM($I416:O416)<SUM($J350:P350),MIN(SUM($J350:P350)*$F416,SUM($J350:P350)-SUM($I416:O416)),0)","v":0},{"$f":"IF(SUM($I416:P416)<SUM($J350:Q350),MIN(SUM($J350:Q350)*$F416,SUM($J350:Q350)-SUM($I416:P416)),0)","v":0},{"$f":"IF(SUM($I416:Q416)<SUM($J350:R350),MIN(SUM($J350:R350)*$F416,SUM($J350:R350)-SUM($I416:Q416)),0)","v":0},{"$f":"IF(SUM($I416:R416)<SUM($J350:S350),MIN(SUM($J350:S350)*$F416,SUM($J350:S350)-SUM($I416:R416)),0)","v":0},{"$f":"IF(SUM($I416:S416)<SUM($J350:T350),MIN(SUM($J350:T350)*$F416,SUM($J350:T350)-SUM($I416:S416)),0)","v":0},{"$f":"IF(SUM($I416:T416)<SUM($J350:U350),MIN(SUM($J350:U350)*$F416,SUM($J350:U350)-SUM($I416:T416)),0)","v":0},{"$f":"IF(SUM($I416:U416)<SUM($J350:V350),MIN(SUM($J350:V350)*$F416,SUM($J350:V350)-SUM($I416:U416)),0)","v":0},{"$f":"IF(SUM($I416:V416)<SUM($J350:W350),MIN(SUM($J350:W350)*$F416,SUM($J350:W350)-SUM($I416:V416)),0)","v":0},{"$f":"IF(SUM($I416:W416)<SUM($J350:X350),MIN(SUM($J350:X350)*$F416,SUM($J350:X350)-SUM($I416:W416)),0)","v":0},{"$f":"IF(SUM($I416:X416)<SUM($J350:Y350),MIN(SUM($J350:Y350)*$F416,SUM($J350:Y350)-SUM($I416:X416)),0)","v":0},{"$f":"IF(SUM($I416:Y416)<SUM($J350:Z350),MIN(SUM($J350:Z350)*$F416,SUM($J350:Z350)-SUM($I416:Y416)),0)","v":0},{"$f":"IF(SUM($I416:Z416)<SUM($J350:AA350),MIN(SUM($J350:AA350)*$F416,SUM($J350:AA350)-SUM($I416:Z416)),0)","v":0},{"$f":"IF(SUM($I416:AA416)<SUM($J350:AB350),MIN(SUM($J350:AB350)*$F416,SUM($J350:AB350)-SUM($I416:AA416)),0)","v":0},{"$f":"IF(SUM($I416:AB416)<SUM($J350:AC350),MIN(SUM($J350:AC350)*$F416,SUM($J350:AC350)-SUM($I416:AB416)),0)","v":0},{"$f":"IF(SUM($I416:AC416)<SUM($J350:AD350),MIN(SUM($J350:AD350)*$F416,SUM($J350:AD350)-SUM($I416:AC416)),0)","v":0},{"$f":"IF(SUM($I416:AD416)<SUM($J350:AE350),MIN(SUM($J350:AE350)*$F416,SUM($J350:AE350)-SUM($I416:AD416)),0)","v":0},{"$f":"IF(SUM($I416:AE416)<SUM($J350:AF350),MIN(SUM($J350:AF350)*$F416,SUM($J350:AF350)-SUM($I416:AE416)),0)","v":0},{"$f":"IF(SUM($I416:AF416)<SUM($J350:AG350),MIN(SUM($J350:AG350)*$F416,SUM($J350:AG350)-SUM($I416:AF416)),0)","v":0},{"$f":"IF(SUM($I416:AG416)<SUM($J350:AH350),MIN(SUM($J350:AH350)*$F416,SUM($J350:AH350)-SUM($I416:AG416)),0)","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J263","v":0.1},null,null,null,{"$f":"IF(SUM($I417:I417)<SUM($J351:J351),MIN(SUM($J351:J351)*$F417,SUM($J351:J351)-SUM($I417:I417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:J417)<SUM($J351:K351),MIN(SUM($J351:K351)*$F417,SUM($J351:K351)-SUM($I417:J417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:K417)<SUM($J351:L351),MIN(SUM($J351:L351)*$F417,SUM($J351:L351)-SUM($I417:K417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:L417)<SUM($J351:M351),MIN(SUM($J351:M351)*$F417,SUM($J351:M351)-SUM($I417:L417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:M417)<SUM($J351:N351),MIN(SUM($J351:N351)*$F417,SUM($J351:N351)-SUM($I417:M417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:N417)<SUM($J351:O351),MIN(SUM($J351:O351)*$F417,SUM($J351:O351)-SUM($I417:N417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:O417)<SUM($J351:P351),MIN(SUM($J351:P351)*$F417,SUM($J351:P351)-SUM($I417:O417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:P417)<SUM($J351:Q351),MIN(SUM($J351:Q351)*$F417,SUM($J351:Q351)-SUM($I417:P417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:Q417)<SUM($J351:R351),MIN(SUM($J351:R351)*$F417,SUM($J351:R351)-SUM($I417:Q417)),0)","v":106990.84180727448},{"$f":"IF(SUM($I417:R417)<SUM($J351:S351),MIN(SUM($J351:S351)*$F417,SUM($J351:S351)-SUM($I417:R417)),0)","v":106990.84180727438},{"$f":"IF(SUM($I417:S417)<SUM($J351:T351),MIN(SUM($J351:T351)*$F417,SUM($J351:T351)-SUM($I417:S417)),0)","v":0},{"$f":"IF(SUM($I417:T417)<SUM($J351:U351),MIN(SUM($J351:U351)*$F417,SUM($J351:U351)-SUM($I417:T417)),0)","v":0},{"$f":"IF(SUM($I417:U417)<SUM($J351:V351),MIN(SUM($J351:V351)*$F417,SUM($J351:V351)-SUM($I417:U417)),0)","v":0},{"$f":"IF(SUM($I417:V417)<SUM($J351:W351),MIN(SUM($J351:W351)*$F417,SUM($J351:W351)-SUM($I417:V417)),0)","v":0},{"$f":"IF(SUM($I417:W417)<SUM($J351:X351),MIN(SUM($J351:X351)*$F417,SUM($J351:X351)-SUM($I417:W417)),0)","v":0},{"$f":"IF(SUM($I417:X417)<SUM($J351:Y351),MIN(SUM($J351:Y351)*$F417,SUM($J351:Y351)-SUM($I417:X417)),0)","v":0},{"$f":"IF(SUM($I417:Y417)<SUM($J351:Z351),MIN(SUM($J351:Z351)*$F417,SUM($J351:Z351)-SUM($I417:Y417)),0)","v":0},{"$f":"IF(SUM($I417:Z417)<SUM($J351:AA351),MIN(SUM($J351:AA351)*$F417,SUM($J351:AA351)-SUM($I417:Z417)),0)","v":0},{"$f":"IF(SUM($I417:AA417)<SUM($J351:AB351),MIN(SUM($J351:AB351)*$F417,SUM($J351:AB351)-SUM($I417:AA417)),0)","v":0},{"$f":"IF(SUM($I417:AB417)<SUM($J351:AC351),MIN(SUM($J351:AC351)*$F417,SUM($J351:AC351)-SUM($I417:AB417)),0)","v":0},{"$f":"IF(SUM($I417:AC417)<SUM($J351:AD351),MIN(SUM($J351:AD351)*$F417,SUM($J351:AD351)-SUM($I417:AC417)),0)","v":0},{"$f":"IF(SUM($I417:AD417)<SUM($J351:AE351),MIN(SUM($J351:AE351)*$F417,SUM($J351:AE351)-SUM($I417:AD417)),0)","v":0},{"$f":"IF(SUM($I417:AE417)<SUM($J351:AF351),MIN(SUM($J351:AF351)*$F417,SUM($J351:AF351)-SUM($I417:AE417)),0)","v":0},{"$f":"IF(SUM($I417:AF417)<SUM($J351:AG351),MIN(SUM($J351:AG351)*$F417,SUM($J351:AG351)-SUM($I417:AF417)),0)","v":0},{"$f":"IF(SUM($I417:AG417)<SUM($J351:AH351),MIN(SUM($J351:AH351)*$F417,SUM($J351:AH351)-SUM($I417:AG417)),0)","v":0}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J264","v":0.1},null,null,null,{"$f":"IF(SUM($I418:I418)<SUM($J352:J352),MIN(SUM($J352:J352)*$F418,SUM($J352:J352)-SUM($I418:I418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:J418)<SUM($J352:K352),MIN(SUM($J352:K352)*$F418,SUM($J352:K352)-SUM($I418:J418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:K418)<SUM($J352:L352),MIN(SUM($J352:L352)*$F418,SUM($J352:L352)-SUM($I418:K418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:L418)<SUM($J352:M352),MIN(SUM($J352:M352)*$F418,SUM($J352:M352)-SUM($I418:L418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:M418)<SUM($J352:N352),MIN(SUM($J352:N352)*$F418,SUM($J352:N352)-SUM($I418:M418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:N418)<SUM($J352:O352),MIN(SUM($J352:O352)*$F418,SUM($J352:O352)-SUM($I418:N418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:O418)<SUM($J352:P352),MIN(SUM($J352:P352)*$F418,SUM($J352:P352)-SUM($I418:O418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:P418)<SUM($J352:Q352),MIN(SUM($J352:Q352)*$F418,SUM($J352:Q352)-SUM($I418:P418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:Q418)<SUM($J352:R352),MIN(SUM($J352:R352)*$F418,SUM($J352:R352)-SUM($I418:Q418)),0)","v":43200.695230265075},{"$f":"IF(SUM($I418:R418)<SUM($J352:S352),MIN(SUM($J352:S352)*$F418,SUM($J352:S352)-SUM($I418:R418)),0)","v":43200.695230264973},{"$f":"IF(SUM($I418:S418)<SUM($J352:T352),MIN(SUM($J352:T352)*$F418,SUM($J352:T352)-SUM($I418:S418)),0)","v":0},{"$f":"IF(SUM($I418:T418)<SUM($J352:U352),MIN(SUM($J352:U352)*$F418,SUM($J352:U352)-SUM($I418:T418)),0)","v":0},{"$f":"IF(SUM($I418:U418)<SUM($J352:V352),MIN(SUM($J352:V352)*$F418,SUM($J352:V352)-SUM($I418:U418)),0)","v":0},{"$f":"IF(SUM($I418:V418)<SUM($J352:W352),MIN(SUM($J352:W352)*$F418,SUM($J352:W352)-SUM($I418:V418)),0)","v":0},{"$f":"IF(SUM($I418:W418)<SUM($J352:X352),MIN(SUM($J352:X352)*$F418,SUM($J352:X352)-SUM($I418:W418)),0)","v":0},{"$f":"IF(SUM($I418:X418)<SUM($J352:Y352),MIN(SUM($J352:Y352)*$F418,SUM($J352:Y352)-SUM($I418:X418)),0)","v":0},{"$f":"IF(SUM($I418:Y418)<SUM($J352:Z352),MIN(SUM($J352:Z352)*$F418,SUM($J352:Z352)-SUM($I418:Y418)),0)","v":0},{"$f":"IF(SUM($I418:Z418)<SUM($J352:AA352),MIN(SUM($J352:AA352)*$F418,SUM($J352:AA352)-SUM($I418:Z418)),0)","v":0},{"$f":"IF(SUM($I418:AA418)<SUM($J352:AB352),MIN(SUM($J352:AB352)*$F418,SUM($J352:AB352)-SUM($I418:AA418)),0)","v":0},{"$f":"IF(SUM($I418:AB418)<SUM($J352:AC352),MIN(SUM($J352:AC352)*$F418,SUM($J352:AC352)-SUM($I418:AB418)),0)","v":0},{"$f":"IF(SUM($I418:AC418)<SUM($J352:AD352),MIN(SUM($J352:AD352)*$F418,SUM($J352:AD352)-SUM($I418:AC418)),0)","v":0},{"$f":"IF(SUM($I418:AD418)<SUM($J352:AE352),MIN(SUM($J352:AE352)*$F418,SUM($J352:AE352)-SUM($I418:AD418)),0)","v":0},{"$f":"IF(SUM($I418:AE418)<SUM($J352:AF352),MIN(SUM($J352:AF352)*$F418,SUM($J352:AF352)-SUM($I418:AE418)),0)","v":0},{"$f":"IF(SUM($I418:AF418)<SUM($J352:AG352),MIN(SUM($J352:AG352)*$F418,SUM($J352:AG352)-SUM($I418:AF418)),0)","v":0},{"$f":"IF(SUM($I418:AG418)<SUM($J352:AH352),MIN(SUM($J352:AH352)*$F418,SUM($J352:AH352)-SUM($I418:AG418)),0)","v":0}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J265","v":0.1},null,null,null,{"$f":"IF(SUM($I419:I419)<SUM($J353:J353),MIN(SUM($J353:J353)*$F419,SUM($J353:J353)-SUM($I419:I419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:J419)<SUM($J353:K353),MIN(SUM($J353:K353)*$F419,SUM($J353:K353)-SUM($I419:J419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:K419)<SUM($J353:L353),MIN(SUM($J353:L353)*$F419,SUM($J353:L353)-SUM($I419:K419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:L419)<SUM($J353:M353),MIN(SUM($J353:M353)*$F419,SUM($J353:M353)-SUM($I419:L419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:M419)<SUM($J353:N353),MIN(SUM($J353:N353)*$F419,SUM($J353:N353)-SUM($I419:M419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:N419)<SUM($J353:O353),MIN(SUM($J353:O353)*$F419,SUM($J353:O353)-SUM($I419:N419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:O419)<SUM($J353:P353),MIN(SUM($J353:P353)*$F419,SUM($J353:P353)-SUM($I419:O419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:P419)<SUM($J353:Q353),MIN(SUM($J353:Q353)*$F419,SUM($J353:Q353)-SUM($I419:P419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:Q419)<SUM($J353:R353),MIN(SUM($J353:R353)*$F419,SUM($J353:R353)-SUM($I419:Q419)),0)","v":32000.194980231681},{"$f":"IF(SUM($I419:R419)<SUM($J353:S353),MIN(SUM($J353:S353)*$F419,SUM($J353:S353)-SUM($I419:R419)),0)","v":32000.194980231579},{"$f":"IF(SUM($I419:S419)<SUM($J353:T353),MIN(SUM($J353:T353)*$F419,SUM($J353:T353)-SUM($I419:S419)),0)","v":0},{"$f":"IF(SUM($I419:T419)<SUM($J353:U353),MIN(SUM($J353:U353)*$F419,SUM($J353:U353)-SUM($I419:T419)),0)","v":0},{"$f":"IF(SUM($I419:U419)<SUM($J353:V353),MIN(SUM($J353:V353)*$F419,SUM($J353:V353)-SUM($I419:U419)),0)","v":0},{"$f":"IF(SUM($I419:V419)<SUM($J353:W353),MIN(SUM($J353:W353)*$F419,SUM($J353:W353)-SUM($I419:V419)),0)","v":0},{"$f":"IF(SUM($I419:W419)<SUM($J353:X353),MIN(SUM($J353:X353)*$F419,SUM($J353:X353)-SUM($I419:W419)),0)","v":0},{"$f":"IF(SUM($I419:X419)<SUM($J353:Y353),MIN(SUM($J353:Y353)*$F419,SUM($J353:Y353)-SUM($I419:X419)),0)","v":0},{"$f":"IF(SUM($I419:Y419)<SUM($J353:Z353),MIN(SUM($J353:Z353)*$F419,SUM($J353:Z353)-SUM($I419:Y419)),0)","v":0},{"$f":"IF(SUM($I419:Z419)<SUM($J353:AA353),MIN(SUM($J353:AA353)*$F419,SUM($J353:AA353)-SUM($I419:Z419)),0)","v":0},{"$f":"IF(SUM($I419:AA419)<SUM($J353:AB353),MIN(SUM($J353:AB353)*$F419,SUM($J353:AB353)-SUM($I419:AA419)),0)","v":0},{"$f":"IF(SUM($I419:AB419)<SUM($J353:AC353),MIN(SUM($J353:AC353)*$F419,SUM($J353:AC353)-SUM($I419:AB419)),0)","v":0},{"$f":"IF(SUM($I419:AC419)<SUM($J353:AD353),MIN(SUM($J353:AD353)*$F419,SUM($J353:AD353)-SUM($I419:AC419)),0)","v":0},{"$f":"IF(SUM($I419:AD419)<SUM($J353:AE353),MIN(SUM($J353:AE353)*$F419,SUM($J353:AE353)-SUM($I419:AD419)),0)","v":0},{"$f":"IF(SUM($I419:AE419)<SUM($J353:AF353),MIN(SUM($J353:AF353)*$F419,SUM($J353:AF353)-SUM($I419:AE419)),0)","v":0},{"$f":"IF(SUM($I419:AF419)<SUM($J353:AG353),MIN(SUM($J353:AG353)*$F419,SUM($J353:AG353)-SUM($I419:AF419)),0)","v":0},{"$f":"IF(SUM($I419:AG419)<SUM($J353:AH353),MIN(SUM($J353:AH353)*$F419,SUM($J353:AH353)-SUM($I419:AG419)),0)","v":0}]
[null,null,"Supply costs ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J266","v":0.1},null,null,null,{"$f":"IF(SUM($I420:I420)<SUM($J354:J354),MIN(SUM($J354:J354)*$F420,SUM($J354:J354)-SUM($I420:I420)),0)","v":0},{"$f":"IF(SUM($I420:J420)<SUM($J354:K354),MIN(SUM($J354:K354)*$F420,SUM($J354:K354)-SUM($I420:J420)),0)","v":0},{"$f":"IF(SUM($I420:K420)<SUM($J354:L354),MIN(SUM($J354:L354)*$F420,SUM($J354:L354)-SUM($I420:K420)),0)","v":0},{"$f":"IF(SUM($I420:L420)<SUM($J354:M354),MIN(SUM($J354:M354)*$F420,SUM($J354:M354)-SUM($I420:L420)),0)","v":0},{"$f":"IF(SUM($I420:M420)<SUM($J354:N354),MIN(SUM($J354:N354)*$F420,SUM($J354:N354)-SUM($I420:M420)),0)","v":0},{"$f":"IF(SUM($I420:N420)<SUM($J354:O354),MIN(SUM($J354:O354)*$F420,SUM($J354:O354)-SUM($I420:N420)),0)","v":0},{"$f":"IF(SUM($I420:O420)<SUM($J354:P354),MIN(SUM($J354:P354)*$F420,SUM($J354:P354)-SUM($I420:O420)),0)","v":0},{"$f":"IF(SUM($I420:P420)<SUM($J354:Q354),MIN(SUM($J354:Q354)*$F420,SUM($J354:Q354)-SUM($I420:P420)),0)","v":0},{"$f":"IF(SUM($I420:Q420)<SUM($J354:R354),MIN(SUM($J354:R354)*$F420,SUM($J354:R354)-SUM($I420:Q420)),0)","v":0},{"$f":"IF(SUM($I420:R420)<SUM($J354:S354),MIN(SUM($J354:S354)*$F420,SUM($J354:S354)-SUM($I420:R420)),0)","v":0},{"$f":"IF(SUM($I420:S420)<SUM($J354:T354),MIN(SUM($J354:T354)*$F420,SUM($J354:T354)-SUM($I420:S420)),0)","v":0},{"$f":"IF(SUM($I420:T420)<SUM($J354:U354),MIN(SUM($J354:U354)*$F420,SUM($J354:U354)-SUM($I420:T420)),0)","v":0},{"$f":"IF(SUM($I420:U420)<SUM($J354:V354),MIN(SUM($J354:V354)*$F420,SUM($J354:V354)-SUM($I420:U420)),0)","v":0},{"$f":"IF(SUM($I420:V420)<SUM($J354:W354),MIN(SUM($J354:W354)*$F420,SUM($J354:W354)-SUM($I420:V420)),0)","v":0},{"$f":"IF(SUM($I420:W420)<SUM($J354:X354),MIN(SUM($J354:X354)*$F420,SUM($J354:X354)-SUM($I420:W420)),0)","v":0},{"$f":"IF(SUM($I420:X420)<SUM($J354:Y354),MIN(SUM($J354:Y354)*$F420,SUM($J354:Y354)-SUM($I420:X420)),0)","v":0},{"$f":"IF(SUM($I420:Y420)<SUM($J354:Z354),MIN(SUM($J354:Z354)*$F420,SUM($J354:Z354)-SUM($I420:Y420)),0)","v":0},{"$f":"IF(SUM($I420:Z420)<SUM($J354:AA354),MIN(SUM($J354:AA354)*$F420,SUM($J354:AA354)-SUM($I420:Z420)),0)","v":0},{"$f":"IF(SUM($I420:AA420)<SUM($J354:AB354),MIN(SUM($J354:AB354)*$F420,SUM($J354:AB354)-SUM($I420:AA420)),0)","v":0},{"$f":"IF(SUM($I420:AB420)<SUM($J354:AC354),MIN(SUM($J354:AC354)*$F420,SUM($J354:AC354)-SUM($I420:AB420)),0)","v":0},{"$f":"IF(SUM($I420:AC420)<SUM($J354:AD354),MIN(SUM($J354:AD354)*$F420,SUM($J354:AD354)-SUM($I420:AC420)),0)","v":0},{"$f":"IF(SUM($I420:AD420)<SUM($J354:AE354),MIN(SUM($J354:AE354)*$F420,SUM($J354:AE354)-SUM($I420:AD420)),0)","v":0},{"$f":"IF(SUM($I420:AE420)<SUM($J354:AF354),MIN(SUM($J354:AF354)*$F420,SUM($J354:AF354)-SUM($I420:AE420)),0)","v":0},{"$f":"IF(SUM($I420:AF420)<SUM($J354:AG354),MIN(SUM($J354:AG354)*$F420,SUM($J354:AG354)-SUM($I420:AF420)),0)","v":0},{"$f":"IF(SUM($I420:AG420)<SUM($J354:AH354),MIN(SUM($J354:AH354)*$F420,SUM($J354:AH354)-SUM($I420:AG420)),0)","v":0}]
[null,null,"Mounting poles incl. installation ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J267","v":0.1},null,null,null,{"$f":"IF(SUM($I421:I421)<SUM($J355:J355),MIN(SUM($J355:J355)*$F421,SUM($J355:J355)-SUM($I421:I421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:J421)<SUM($J355:K355),MIN(SUM($J355:K355)*$F421,SUM($J355:K355)-SUM($I421:J421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:K421)<SUM($J355:L355),MIN(SUM($J355:L355)*$F421,SUM($J355:L355)-SUM($I421:K421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:L421)<SUM($J355:M355),MIN(SUM($J355:M355)*$F421,SUM($J355:M355)-SUM($I421:L421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:M421)<SUM($J355:N355),MIN(SUM($J355:N355)*$F421,SUM($J355:N355)-SUM($I421:M421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:N421)<SUM($J355:O355),MIN(SUM($J355:O355)*$F421,SUM($J355:O355)-SUM($I421:N421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:O421)<SUM($J355:P355),MIN(SUM($J355:P355)*$F421,SUM($J355:P355)-SUM($I421:O421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:P421)<SUM($J355:Q355),MIN(SUM($J355:Q355)*$F421,SUM($J355:Q355)-SUM($I421:P421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:Q421)<SUM($J355:R355),MIN(SUM($J355:R355)*$F421,SUM($J355:R355)-SUM($I421:Q421)),0)","v":158402.5491776386},{"$f":"IF(SUM($I421:R421)<SUM($J355:S355),MIN(SUM($J355:S355)*$F421,SUM($J355:S355)-SUM($I421:R421)),0)","v":158402.54917763849},{"$f":"IF(SUM($I421:S421)<SUM($J355:T355),MIN(SUM($J355:T355)*$F421,SUM($J355:T355)-SUM($I421:S421)),0)","v":0},{"$f":"IF(SUM($I421:T421)<SUM($J355:U355),MIN(SUM($J355:U355)*$F421,SUM($J355:U355)-SUM($I421:T421)),0)","v":0},{"$f":"IF(SUM($I421:U421)<SUM($J355:V355),MIN(SUM($J355:V355)*$F421,SUM($J355:V355)-SUM($I421:U421)),0)","v":0},{"$f":"IF(SUM($I421:V421)<SUM($J355:W355),MIN(SUM($J355:W355)*$F421,SUM($J355:W355)-SUM($I421:V421)),0)","v":0},{"$f":"IF(SUM($I421:W421)<SUM($J355:X355),MIN(SUM($J355:X355)*$F421,SUM($J355:X355)-SUM($I421:W421)),0)","v":0},{"$f":"IF(SUM($I421:X421)<SUM($J355:Y355),MIN(SUM($J355:Y355)*$F421,SUM($J355:Y355)-SUM($I421:X421)),0)","v":0},{"$f":"IF(SUM($I421:Y421)<SUM($J355:Z355),MIN(SUM($J355:Z355)*$F421,SUM($J355:Z355)-SUM($I421:Y421)),0)","v":0},{"$f":"IF(SUM($I421:Z421)<SUM($J355:AA355),MIN(SUM($J355:AA355)*$F421,SUM($J355:AA355)-SUM($I421:Z421)),0)","v":0},{"$f":"IF(SUM($I421:AA421)<SUM($J355:AB355),MIN(SUM($J355:AB355)*$F421,SUM($J355:AB355)-SUM($I421:AA421)),0)","v":0},{"$f":"IF(SUM($I421:AB421)<SUM($J355:AC355),MIN(SUM($J355:AC355)*$F421,SUM($J355:AC355)-SUM($I421:AB421)),0)","v":0},{"$f":"IF(SUM($I421:AC421)<SUM($J355:AD355),MIN(SUM($J355:AD355)*$F421,SUM($J355:AD355)-SUM($I421:AC421)),0)","v":0},{"$f":"IF(SUM($I421:AD421)<SUM($J355:AE355),MIN(SUM($J355:AE355)*$F421,SUM($J355:AE355)-SUM($I421:AD421)),0)","v":0},{"$f":"IF(SUM($I421:AE421)<SUM($J355:AF355),MIN(SUM($J355:AF355)*$F421,SUM($J355:AF355)-SUM($I421:AE421)),0)","v":0},{"$f":"IF(SUM($I421:AF421)<SUM($J355:AG355),MIN(SUM($J355:AG355)*$F421,SUM($J355:AG355)-SUM($I421:AF421)),0)","v":0},{"$f":"IF(SUM($I421:AG421)<SUM($J355:AH355),MIN(SUM($J355:AH355)*$F421,SUM($J355:AH355)-SUM($I421:AG421)),0)","v":0}]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!J268","v":0.1},null,null,null,{"$f":"IF(SUM($I422:I422)<SUM($J356:J356),MIN(SUM($J356:J356)*$F422,SUM($J356:J356)-SUM($I422:I422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:J422)<SUM($J356:K356),MIN(SUM($J356:K356)*$F422,SUM($J356:K356)-SUM($I422:J422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:K422)<SUM($J356:L356),MIN(SUM($J356:L356)*$F422,SUM($J356:L356)-SUM($I422:K422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:L422)<SUM($J356:M356),MIN(SUM($J356:M356)*$F422,SUM($J356:M356)-SUM($I422:L422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:M422)<SUM($J356:N356),MIN(SUM($J356:N356)*$F422,SUM($J356:N356)-SUM($I422:M422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:N422)<SUM($J356:O356),MIN(SUM($J356:O356)*$F422,SUM($J356:O356)-SUM($I422:N422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:O422)<SUM($J356:P356),MIN(SUM($J356:P356)*$F422,SUM($J356:P356)-SUM($I422:O422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:P422)<SUM($J356:Q356),MIN(SUM($J356:Q356)*$F422,SUM($J356:Q356)-SUM($I422:P422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:Q422)<SUM($J356:R356),MIN(SUM($J356:R356)*$F422,SUM($J356:R356)-SUM($I422:Q422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:R422)<SUM($J356:S356),MIN(SUM($J356:S356)*$F422,SUM($J356:S356)-SUM($I422:R422)),0)","v":217731.50396053598},{"$f":"IF(SUM($I422:S422)<SUM($J356:T356),MIN(SUM($J356:T356)*$F422,SUM($J356:T356)-SUM($I422:S422)),0)","v":0},{"$f":"IF(SUM($I422:T422)<SUM($J356:U356),MIN(SUM($J356:U356)*$F422,SUM($J356:U356)-SUM($I422:T422)),0)","v":0},{"$f":"IF(SUM($I422:U422)<SUM($J356:V356),MIN(SUM($J356:V356)*$F422,SUM($J356:V356)-SUM($I422:U422)),0)","v":0},{"$f":"IF(SUM($I422:V422)<SUM($J356:W356),MIN(SUM($J356:W356)*$F422,SUM($J356:W356)-SUM($I422:V422)),0)","v":0},{"$f":"IF(SUM($I422:W422)<SUM($J356:X356),MIN(SUM($J356:X356)*$F422,SUM($J356:X356)-SUM($I422:W422)),0)","v":0},{"$f":"IF(SUM($I422:X422)<SUM($J356:Y356),MIN(SUM($J356:Y356)*$F422,SUM($J356:Y356)-SUM($I422:X422)),0)","v":0},{"$f":"IF(SUM($I422:Y422)<SUM($J356:Z356),MIN(SUM($J356:Z356)*$F422,SUM($J356:Z356)-SUM($I422:Y422)),0)","v":0},{"$f":"IF(SUM($I422:Z422)<SUM($J356:AA356),MIN(SUM($J356:AA356)*$F422,SUM($J356:AA356)-SUM($I422:Z422)),0)","v":0},{"$f":"IF(SUM($I422:AA422)<SUM($J356:AB356),MIN(SUM($J356:AB356)*$F422,SUM($J356:AB356)-SUM($I422:AA422)),0)","v":0},{"$f":"IF(SUM($I422:AB422)<SUM($J356:AC356),MIN(SUM($J356:AC356)*$F422,SUM($J356:AC356)-SUM($I422:AB422)),0)","v":0},{"$f":"IF(SUM($I422:AC422)<SUM($J356:AD356),MIN(SUM($J356:AD356)*$F422,SUM($J356:AD356)-SUM($I422:AC422)),0)","v":0},{"$f":"IF(SUM($I422:AD422)<SUM($J356:AE356),MIN(SUM($J356:AE356)*$F422,SUM($J356:AE356)-SUM($I422:AD422)),0)","v":0},{"$f":"IF(SUM($I422:AE422)<SUM($J356:AF356),MIN(SUM($J356:AF356)*$F422,SUM($J356:AF356)-SUM($I422:AE422)),0)","v":0},{"$f":"IF(SUM($I422:AF422)<SUM($J356:AG356),MIN(SUM($J356:AG356)*$F422,SUM($J356:AG356)-SUM($I422:AF422)),0)","v":0},{"$f":"IF(SUM($I422:AG422)<SUM($J356:AH356),MIN(SUM($J356:AH356)*$F422,SUM($J356:AH356)-SUM($I422:AG422)),0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J415:J421)","v":707108.9795289787},707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.97952897823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation on ongoing capex"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I426:I426)<SUM($J371:J371),SUM($J371:J371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:J426)<SUM($J371:K371),SUM($J371:K371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:K426)<SUM($J371:L371),SUM($J371:L371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:L426)<SUM($J371:M371),SUM($J371:M371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:M426)<SUM($J371:N371),SUM($J371:N371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:N426)<SUM($J371:O371),SUM($J371:O371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:O426)<SUM($J371:P371),SUM($J371:P371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:P426)<SUM($J371:Q371),SUM($J371:Q371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:Q426)<SUM($J371:R371),SUM($J371:R371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:R426)<SUM($J371:S371),SUM($J371:S371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:S426)<SUM($J371:T371),SUM($J371:T371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:T426)<SUM($J371:U371),SUM($J371:U371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:U426)<SUM($J371:V371),SUM($J371:V371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:V426)<SUM($J371:W371),SUM($J371:W371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:W426)<SUM($J371:X371),SUM($J371:X371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:X426)<SUM($J371:Y371),SUM($J371:Y371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:Y426)<SUM($J371:Z371),SUM($J371:Z371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:Z426)<SUM($J371:AA371),SUM($J371:AA371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AA426)<SUM($J371:AB371),SUM($J371:AB371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AB426)<SUM($J371:AC371),SUM($J371:AC371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AC426)<SUM($J371:AD371),SUM($J371:AD371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AD426)<SUM($J371:AE371),SUM($J371:AE371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AE426)<SUM($J371:AF371),SUM($J371:AF371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AF426)<SUM($J371:AG371),SUM($J371:AG371)*$F415,0)","v":0},{"$f":"IF(SUM($I426:AG426)<SUM($J371:AH371),SUM($J371:AH371)*$F415,0)","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I427:I427)<SUM($J372:J372),SUM($J372:J372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:J427)<SUM($J372:K372),SUM($J372:K372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:K427)<SUM($J372:L372),SUM($J372:L372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:L427)<SUM($J372:M372),SUM($J372:M372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:M427)<SUM($J372:N372),SUM($J372:N372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:N427)<SUM($J372:O372),SUM($J372:O372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:O427)<SUM($J372:P372),SUM($J372:P372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:P427)<SUM($J372:Q372),SUM($J372:Q372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:Q427)<SUM($J372:R372),SUM($J372:R372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:R427)<SUM($J372:S372),SUM($J372:S372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:S427)<SUM($J372:T372),SUM($J372:T372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:T427)<SUM($J372:U372),SUM($J372:U372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:U427)<SUM($J372:V372),SUM($J372:V372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:V427)<SUM($J372:W372),SUM($J372:W372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:W427)<SUM($J372:X372),SUM($J372:X372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:X427)<SUM($J372:Y372),SUM($J372:Y372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:Y427)<SUM($J372:Z372),SUM($J372:Z372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:Z427)<SUM($J372:AA372),SUM($J372:AA372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AA427)<SUM($J372:AB372),SUM($J372:AB372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AB427)<SUM($J372:AC372),SUM($J372:AC372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AC427)<SUM($J372:AD372),SUM($J372:AD372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AD427)<SUM($J372:AE372),SUM($J372:AE372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AE427)<SUM($J372:AF372),SUM($J372:AF372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AF427)<SUM($J372:AG372),SUM($J372:AG372)*$F416,0)","v":0},{"$f":"IF(SUM($I427:AG427)<SUM($J372:AH372),SUM($J372:AH372)*$F416,0)","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I428:I428)<SUM($J373:J373),SUM($J373:J373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:J428)<SUM($J373:K373),SUM($J373:K373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:K428)<SUM($J373:L373),SUM($J373:L373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:L428)<SUM($J373:M373),SUM($J373:M373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:M428)<SUM($J373:N373),SUM($J373:N373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:N428)<SUM($J373:O373),SUM($J373:O373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:O428)<SUM($J373:P373),SUM($J373:P373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:P428)<SUM($J373:Q373),SUM($J373:Q373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:Q428)<SUM($J373:R373),SUM($J373:R373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:R428)<SUM($J373:S373),SUM($J373:S373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:S428)<SUM($J373:T373),SUM($J373:T373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:T428)<SUM($J373:U373),SUM($J373:U373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:U428)<SUM($J373:V373),SUM($J373:V373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:V428)<SUM($J373:W373),SUM($J373:W373)*$F417,0)","v":0},{"$f":"IF(SUM($I428:W428)<SUM($J373:X373),SUM($J373:X373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:X428)<SUM($J373:Y373),SUM($J373:Y373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:Y428)<SUM($J373:Z373),SUM($J373:Z373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:Z428)<SUM($J373:AA373),SUM($J373:AA373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AA428)<SUM($J373:AB373),SUM($J373:AB373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AB428)<SUM($J373:AC373),SUM($J373:AC373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AC428)<SUM($J373:AD373),SUM($J373:AD373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AD428)<SUM($J373:AE373),SUM($J373:AE373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AE428)<SUM($J373:AF373),SUM($J373:AF373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AF428)<SUM($J373:AG373),SUM($J373:AG373)*$F417,0)","v":9287.25},{"$f":"IF(SUM($I428:AG428)<SUM($J373:AH373),SUM($J373:AH373)*$F417,0)","v":0}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I429:I429)<SUM($J374:J374),SUM($J374:J374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:J429)<SUM($J374:K374),SUM($J374:K374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:K429)<SUM($J374:L374),SUM($J374:L374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:L429)<SUM($J374:M374),SUM($J374:M374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:M429)<SUM($J374:N374),SUM($J374:N374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:N429)<SUM($J374:O374),SUM($J374:O374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:O429)<SUM($J374:P374),SUM($J374:P374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:P429)<SUM($J374:Q374),SUM($J374:Q374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:Q429)<SUM($J374:R374),SUM($J374:R374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:R429)<SUM($J374:S374),SUM($J374:S374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:S429)<SUM($J374:T374),SUM($J374:T374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:T429)<SUM($J374:U374),SUM($J374:U374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:U429)<SUM($J374:V374),SUM($J374:V374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:V429)<SUM($J374:W374),SUM($J374:W374)*$F418,0)","v":0},{"$f":"IF(SUM($I429:W429)<SUM($J374:X374),SUM($J374:X374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:X429)<SUM($J374:Y374),SUM($J374:Y374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:Y429)<SUM($J374:Z374),SUM($J374:Z374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:Z429)<SUM($J374:AA374),SUM($J374:AA374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AA429)<SUM($J374:AB374),SUM($J374:AB374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AB429)<SUM($J374:AC374),SUM($J374:AC374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AC429)<SUM($J374:AD374),SUM($J374:AD374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AD429)<SUM($J374:AE374),SUM($J374:AE374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AE429)<SUM($J374:AF374),SUM($J374:AF374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AF429)<SUM($J374:AG374),SUM($J374:AG374)*$F418,0)","v":750},{"$f":"IF(SUM($I429:AG429)<SUM($J374:AH374),SUM($J374:AH374)*$F418,0)","v":0}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I430:I430)<SUM($J375:J375),SUM($J375:J375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:J430)<SUM($J375:K375),SUM($J375:K375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:K430)<SUM($J375:L375),SUM($J375:L375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:L430)<SUM($J375:M375),SUM($J375:M375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:M430)<SUM($J375:N375),SUM($J375:N375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:N430)<SUM($J375:O375),SUM($J375:O375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:O430)<SUM($J375:P375),SUM($J375:P375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:P430)<SUM($J375:Q375),SUM($J375:Q375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:Q430)<SUM($J375:R375),SUM($J375:R375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:R430)<SUM($J375:S375),SUM($J375:S375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:S430)<SUM($J375:T375),SUM($J375:T375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:T430)<SUM($J375:U375),SUM($J375:U375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:U430)<SUM($J375:V375),SUM($J375:V375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:V430)<SUM($J375:W375),SUM($J375:W375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:W430)<SUM($J375:X375),SUM($J375:X375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:X430)<SUM($J375:Y375),SUM($J375:Y375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:Y430)<SUM($J375:Z375),SUM($J375:Z375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:Z430)<SUM($J375:AA375),SUM($J375:AA375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AA430)<SUM($J375:AB375),SUM($J375:AB375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AB430)<SUM($J375:AC375),SUM($J375:AC375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AC430)<SUM($J375:AD375),SUM($J375:AD375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AD430)<SUM($J375:AE375),SUM($J375:AE375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AE430)<SUM($J375:AF375),SUM($J375:AF375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AF430)<SUM($J375:AG375),SUM($J375:AG375)*$F419,0)","v":0},{"$f":"IF(SUM($I430:AG430)<SUM($J375:AH375),SUM($J375:AH375)*$F419,0)","v":555.55000000000007}]
[null,null,"Phase 1 customer connection cost",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(SUM($I431:I431)<SUM($J376:J376),MIN(SUM($J376:J376)*$F422,SUM($J376:J376)-SUM($I431:I431)),0)","v":0},{"$f":"IF(SUM($I431:J431)<SUM($J376:K376),MIN(SUM($J376:K376)*$F422,SUM($J376:K376)-SUM($I431:J431)),0)","v":126000},{"$f":"IF(SUM($I431:K431)<SUM($J376:L376),MIN(SUM($J376:L376)*$F422,SUM($J376:L376)-SUM($I431:K431)),0)","v":252000},{"$f":"IF(SUM($I431:L431)<SUM($J376:M376),MIN(SUM($J376:M376)*$F422,SUM($J376:M376)-SUM($I431:L431)),0)","v":252000},{"$f":"IF(SUM($I431:M431)<SUM($J376:N376),MIN(SUM($J376:N376)*$F422,SUM($J376:N376)-SUM($I431:M431)),0)","v":252000},{"$f":"IF(SUM($I431:N431)<SUM($J376:O376),MIN(SUM($J376:O376)*$F422,SUM($J376:O376)-SUM($I431:N431)),0)","v":252000},{"$f":"IF(SUM($I431:O431)<SUM($J376:P376),MIN(SUM($J376:P376)*$F422,SUM($J376:P376)-SUM($I431:O431)),0)","v":252000},{"$f":"IF(SUM($I431:P431)<SUM($J376:Q376),MIN(SUM($J376:Q376)*$F422,SUM($J376:Q376)-SUM($I431:P431)),0)","v":252000},{"$f":"IF(SUM($I431:Q431)<SUM($J376:R376),MIN(SUM($J376:R376)*$F422,SUM($J376:R376)-SUM($I431:Q431)),0)","v":252000},{"$f":"IF(SUM($I431:R431)<SUM($J376:S376),MIN(SUM($J376:S376)*$F422,SUM($J376:S376)-SUM($I431:R431)),0)","v":252000},{"$f":"IF(SUM($I431:S431)<SUM($J376:T376),MIN(SUM($J376:T376)*$F422,SUM($J376:T376)-SUM($I431:S431)),0)","v":252000},{"$f":"IF(SUM($I431:T431)<SUM($J376:U376),MIN(SUM($J376:U376)*$F422,SUM($J376:U376)-SUM($I431:T431)),0)","v":126000},{"$f":"IF(SUM($I431:U431)<SUM($J376:V376),MIN(SUM($J376:V376)*$F422,SUM($J376:V376)-SUM($I431:U431)),0)","v":0},{"$f":"IF(SUM($I431:V431)<SUM($J376:W376),MIN(SUM($J376:W376)*$F422,SUM($J376:W376)-SUM($I431:V431)),0)","v":0},{"$f":"IF(SUM($I431:W431)<SUM($J376:X376),MIN(SUM($J376:X376)*$F422,SUM($J376:X376)-SUM($I431:W431)),0)","v":0},{"$f":"IF(SUM($I431:X431)<SUM($J376:Y376),MIN(SUM($J376:Y376)*$F422,SUM($J376:Y376)-SUM($I431:X431)),0)","v":0},{"$f":"IF(SUM($I431:Y431)<SUM($J376:Z376),MIN(SUM($J376:Z376)*$F422,SUM($J376:Z376)-SUM($I431:Y431)),0)","v":0},{"$f":"IF(SUM($I431:Z431)<SUM($J376:AA376),MIN(SUM($J376:AA376)*$F422,SUM($J376:AA376)-SUM($I431:Z431)),0)","v":0},{"$f":"IF(SUM($I431:AA431)<SUM($J376:AB376),MIN(SUM($J376:AB376)*$F422,SUM($J376:AB376)-SUM($I431:AA431)),0)","v":0},{"$f":"IF(SUM($I431:AB431)<SUM($J376:AC376),MIN(SUM($J376:AC376)*$F422,SUM($J376:AC376)-SUM($I431:AB431)),0)","v":0},{"$f":"IF(SUM($I431:AC431)<SUM($J376:AD376),MIN(SUM($J376:AD376)*$F422,SUM($J376:AD376)-SUM($I431:AC431)),0)","v":0},{"$f":"IF(SUM($I431:AD431)<SUM($J376:AE376),MIN(SUM($J376:AE376)*$F422,SUM($J376:AE376)-SUM($I431:AD431)),0)","v":0},{"$f":"IF(SUM($I431:AE431)<SUM($J376:AF376),MIN(SUM($J376:AF376)*$F422,SUM($J376:AF376)-SUM($I431:AE431)),0)","v":0},{"$f":"IF(SUM($I431:AF431)<SUM($J376:AG376),MIN(SUM($J376:AG376)*$F422,SUM($J376:AG376)-SUM($I431:AF431)),0)","v":0},{"$f":"IF(SUM($I431:AG431)<SUM($J376:AH376),MIN(SUM($J376:AH376)*$F422,SUM($J376:AH376)-SUM($I431:AG431)),0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J426:J430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,555.55000000000007]
[]
[null,null,"Total tax depreciation on distribution assets",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J432+J423","v":707108.9795289787},707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.9795289787,707108.97952897823,0,0,0,0,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,10037.25,555.55000000000007]
[]
["x",null,"Ongoing Capex"]
[]
[null,null,"Site Counter",null,null,{"$f":"Inputs!$D$13","v":"Operational"}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},null,null,{"$f":"$F$10","v":1}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},null,null,{"$f":"$F$11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},null,null,{"$f":"$F$12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},null,null,{"$f":"$F$13","v":0}]
[]
[null,null,"Generation capex",null,null,"Invest year"]
[null,null,"Solar PV (incl. mounting system)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G253","v":25},null,null,null,{"$f":"IF(J10=$F445,Inputs!$I$120*$F439,0)+IF(J11=$F445,Inputs!$I$121*$F440,0)+IF(J12=$F445,Inputs!$I$122*$F441,0)+IF(J13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(K10=$F445,Inputs!$I$120*$F439,0)+IF(K11=$F445,Inputs!$I$121*$F440,0)+IF(K12=$F445,Inputs!$I$122*$F441,0)+IF(K13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(L10=$F445,Inputs!$I$120*$F439,0)+IF(L11=$F445,Inputs!$I$121*$F440,0)+IF(L12=$F445,Inputs!$I$122*$F441,0)+IF(L13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(M10=$F445,Inputs!$I$120*$F439,0)+IF(M11=$F445,Inputs!$I$121*$F440,0)+IF(M12=$F445,Inputs!$I$122*$F441,0)+IF(M13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(N10=$F445,Inputs!$I$120*$F439,0)+IF(N11=$F445,Inputs!$I$121*$F440,0)+IF(N12=$F445,Inputs!$I$122*$F441,0)+IF(N13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(O10=$F445,Inputs!$I$120*$F439,0)+IF(O11=$F445,Inputs!$I$121*$F440,0)+IF(O12=$F445,Inputs!$I$122*$F441,0)+IF(O13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(P10=$F445,Inputs!$I$120*$F439,0)+IF(P11=$F445,Inputs!$I$121*$F440,0)+IF(P12=$F445,Inputs!$I$122*$F441,0)+IF(P13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(Q10=$F445,Inputs!$I$120*$F439,0)+IF(Q11=$F445,Inputs!$I$121*$F440,0)+IF(Q12=$F445,Inputs!$I$122*$F441,0)+IF(Q13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(R10=$F445,Inputs!$I$120*$F439,0)+IF(R11=$F445,Inputs!$I$121*$F440,0)+IF(R12=$F445,Inputs!$I$122*$F441,0)+IF(R13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(S10=$F445,Inputs!$I$120*$F439,0)+IF(S11=$F445,Inputs!$I$121*$F440,0)+IF(S12=$F445,Inputs!$I$122*$F441,0)+IF(S13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(T10=$F445,Inputs!$I$120*$F439,0)+IF(T11=$F445,Inputs!$I$121*$F440,0)+IF(T12=$F445,Inputs!$I$122*$F441,0)+IF(T13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(U10=$F445,Inputs!$I$120*$F439,0)+IF(U11=$F445,Inputs!$I$121*$F440,0)+IF(U12=$F445,Inputs!$I$122*$F441,0)+IF(U13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(V10=$F445,Inputs!$I$120*$F439,0)+IF(V11=$F445,Inputs!$I$121*$F440,0)+IF(V12=$F445,Inputs!$I$122*$F441,0)+IF(V13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(W10=$F445,Inputs!$I$120*$F439,0)+IF(W11=$F445,Inputs!$I$121*$F440,0)+IF(W12=$F445,Inputs!$I$122*$F441,0)+IF(W13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(X10=$F445,Inputs!$I$120*$F439,0)+IF(X11=$F445,Inputs!$I$121*$F440,0)+IF(X12=$F445,Inputs!$I$122*$F441,0)+IF(X13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(Y10=$F445,Inputs!$I$120*$F439,0)+IF(Y11=$F445,Inputs!$I$121*$F440,0)+IF(Y12=$F445,Inputs!$I$122*$F441,0)+IF(Y13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(Z10=$F445,Inputs!$I$120*$F439,0)+IF(Z11=$F445,Inputs!$I$121*$F440,0)+IF(Z12=$F445,Inputs!$I$122*$F441,0)+IF(Z13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AA10=$F445,Inputs!$I$120*$F439,0)+IF(AA11=$F445,Inputs!$I$121*$F440,0)+IF(AA12=$F445,Inputs!$I$122*$F441,0)+IF(AA13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AB10=$F445,Inputs!$I$120*$F439,0)+IF(AB11=$F445,Inputs!$I$121*$F440,0)+IF(AB12=$F445,Inputs!$I$122*$F441,0)+IF(AB13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AC10=$F445,Inputs!$I$120*$F439,0)+IF(AC11=$F445,Inputs!$I$121*$F440,0)+IF(AC12=$F445,Inputs!$I$122*$F441,0)+IF(AC13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AD10=$F445,Inputs!$I$120*$F439,0)+IF(AD11=$F445,Inputs!$I$121*$F440,0)+IF(AD12=$F445,Inputs!$I$122*$F441,0)+IF(AD13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AE10=$F445,Inputs!$I$120*$F439,0)+IF(AE11=$F445,Inputs!$I$121*$F440,0)+IF(AE12=$F445,Inputs!$I$122*$F441,0)+IF(AE13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AF10=$F445,Inputs!$I$120*$F439,0)+IF(AF11=$F445,Inputs!$I$121*$F440,0)+IF(AF12=$F445,Inputs!$I$122*$F441,0)+IF(AF13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AG10=$F445,Inputs!$I$120*$F439,0)+IF(AG11=$F445,Inputs!$I$121*$F440,0)+IF(AG12=$F445,Inputs!$I$122*$F441,0)+IF(AG13=$F445,Inputs!$I$123*$F442,0)","v":0},{"$f":"IF(AH10=$F445,Inputs!$I$120*$F439,0)+IF(AH11=$F445,Inputs!$I$121*$F440,0)+IF(AH12=$F445,Inputs!$I$122*$F441,0)+IF(AH13=$F445,Inputs!$I$123*$F442,0)","v":248000}]
[null,null,"Battery (incl. rack)",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G254","v":8},null,null,null,{"$f":"IF(J10=$F446,Inputs!$J$120*$F439,0)+IF(J11=$F446,Inputs!$J$121*$F440,0)+IF(J12=$F446,Inputs!$J$122*$F441,0)+IF(J13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(K10=$F446,Inputs!$J$120*$F439,0)+IF(K11=$F446,Inputs!$J$121*$F440,0)+IF(K12=$F446,Inputs!$J$122*$F441,0)+IF(K13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(L10=$F446,Inputs!$J$120*$F439,0)+IF(L11=$F446,Inputs!$J$121*$F440,0)+IF(L12=$F446,Inputs!$J$122*$F441,0)+IF(L13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(M10=$F446,Inputs!$J$120*$F439,0)+IF(M11=$F446,Inputs!$J$121*$F440,0)+IF(M12=$F446,Inputs!$J$122*$F441,0)+IF(M13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(N10=$F446,Inputs!$J$120*$F439,0)+IF(N11=$F446,Inputs!$J$121*$F440,0)+IF(N12=$F446,Inputs!$J$122*$F441,0)+IF(N13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(O10=$F446,Inputs!$J$120*$F439,0)+IF(O11=$F446,Inputs!$J$121*$F440,0)+IF(O12=$F446,Inputs!$J$122*$F441,0)+IF(O13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(P10=$F446,Inputs!$J$120*$F439,0)+IF(P11=$F446,Inputs!$J$121*$F440,0)+IF(P12=$F446,Inputs!$J$122*$F441,0)+IF(P13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(Q10=$F446,Inputs!$J$120*$F439,0)+IF(Q11=$F446,Inputs!$J$121*$F440,0)+IF(Q12=$F446,Inputs!$J$122*$F441,0)+IF(Q13=$F446,Inputs!$J$123*$F442,0)","v":4107312},{"$f":"IF(R10=$F446,Inputs!$J$120*$F439,0)+IF(R11=$F446,Inputs!$J$121*$F440,0)+IF(R12=$F446,Inputs!$J$122*$F441,0)+IF(R13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(S10=$F446,Inputs!$J$120*$F439,0)+IF(S11=$F446,Inputs!$J$121*$F440,0)+IF(S12=$F446,Inputs!$J$122*$F441,0)+IF(S13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(T10=$F446,Inputs!$J$120*$F439,0)+IF(T11=$F446,Inputs!$J$121*$F440,0)+IF(T12=$F446,Inputs!$J$122*$F441,0)+IF(T13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(U10=$F446,Inputs!$J$120*$F439,0)+IF(U11=$F446,Inputs!$J$121*$F440,0)+IF(U12=$F446,Inputs!$J$122*$F441,0)+IF(U13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(V10=$F446,Inputs!$J$120*$F439,0)+IF(V11=$F446,Inputs!$J$121*$F440,0)+IF(V12=$F446,Inputs!$J$122*$F441,0)+IF(V13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(W10=$F446,Inputs!$J$120*$F439,0)+IF(W11=$F446,Inputs!$J$121*$F440,0)+IF(W12=$F446,Inputs!$J$122*$F441,0)+IF(W13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(X10=$F446,Inputs!$J$120*$F439,0)+IF(X11=$F446,Inputs!$J$121*$F440,0)+IF(X12=$F446,Inputs!$J$122*$F441,0)+IF(X13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(Y10=$F446,Inputs!$J$120*$F439,0)+IF(Y11=$F446,Inputs!$J$121*$F440,0)+IF(Y12=$F446,Inputs!$J$122*$F441,0)+IF(Y13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(Z10=$F446,Inputs!$J$120*$F439,0)+IF(Z11=$F446,Inputs!$J$121*$F440,0)+IF(Z12=$F446,Inputs!$J$122*$F441,0)+IF(Z13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AA10=$F446,Inputs!$J$120*$F439,0)+IF(AA11=$F446,Inputs!$J$121*$F440,0)+IF(AA12=$F446,Inputs!$J$122*$F441,0)+IF(AA13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AB10=$F446,Inputs!$J$120*$F439,0)+IF(AB11=$F446,Inputs!$J$121*$F440,0)+IF(AB12=$F446,Inputs!$J$122*$F441,0)+IF(AB13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AC10=$F446,Inputs!$J$120*$F439,0)+IF(AC11=$F446,Inputs!$J$121*$F440,0)+IF(AC12=$F446,Inputs!$J$122*$F441,0)+IF(AC13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AD10=$F446,Inputs!$J$120*$F439,0)+IF(AD11=$F446,Inputs!$J$121*$F440,0)+IF(AD12=$F446,Inputs!$J$122*$F441,0)+IF(AD13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AE10=$F446,Inputs!$J$120*$F439,0)+IF(AE11=$F446,Inputs!$J$121*$F440,0)+IF(AE12=$F446,Inputs!$J$122*$F441,0)+IF(AE13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AF10=$F446,Inputs!$J$120*$F439,0)+IF(AF11=$F446,Inputs!$J$121*$F440,0)+IF(AF12=$F446,Inputs!$J$122*$F441,0)+IF(AF13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AG10=$F446,Inputs!$J$120*$F439,0)+IF(AG11=$F446,Inputs!$J$121*$F440,0)+IF(AG12=$F446,Inputs!$J$122*$F441,0)+IF(AG13=$F446,Inputs!$J$123*$F442,0)","v":0},{"$f":"IF(AH10=$F446,Inputs!$J$120*$F439,0)+IF(AH11=$F446,Inputs!$J$121*$F440,0)+IF(AH12=$F446,Inputs!$J$122*$F441,0)+IF(AH13=$F446,Inputs!$J$123*$F442,0)","v":0}]
[null,null,"Inverters (battery and PV) or charge controller",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G255","v":15},null,null,null,{"$f":"IF(J10=$F447,Inputs!$K$120*$F439,0)+IF(J11=$F447,Inputs!$K$121*$F440,0)+IF(J12=$F447,Inputs!$K$122*$F441,0)+IF(J13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(K10=$F447,Inputs!$K$120*$F439,0)+IF(K11=$F447,Inputs!$K$121*$F440,0)+IF(K12=$F447,Inputs!$K$122*$F441,0)+IF(K13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(L10=$F447,Inputs!$K$120*$F439,0)+IF(L11=$F447,Inputs!$K$121*$F440,0)+IF(L12=$F447,Inputs!$K$122*$F441,0)+IF(L13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(M10=$F447,Inputs!$K$120*$F439,0)+IF(M11=$F447,Inputs!$K$121*$F440,0)+IF(M12=$F447,Inputs!$K$122*$F441,0)+IF(M13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(N10=$F447,Inputs!$K$120*$F439,0)+IF(N11=$F447,Inputs!$K$121*$F440,0)+IF(N12=$F447,Inputs!$K$122*$F441,0)+IF(N13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(O10=$F447,Inputs!$K$120*$F439,0)+IF(O11=$F447,Inputs!$K$121*$F440,0)+IF(O12=$F447,Inputs!$K$122*$F441,0)+IF(O13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(P10=$F447,Inputs!$K$120*$F439,0)+IF(P11=$F447,Inputs!$K$121*$F440,0)+IF(P12=$F447,Inputs!$K$122*$F441,0)+IF(P13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(Q10=$F447,Inputs!$K$120*$F439,0)+IF(Q11=$F447,Inputs!$K$121*$F440,0)+IF(Q12=$F447,Inputs!$K$122*$F441,0)+IF(Q13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(R10=$F447,Inputs!$K$120*$F439,0)+IF(R11=$F447,Inputs!$K$121*$F440,0)+IF(R12=$F447,Inputs!$K$122*$F441,0)+IF(R13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(S10=$F447,Inputs!$K$120*$F439,0)+IF(S11=$F447,Inputs!$K$121*$F440,0)+IF(S12=$F447,Inputs!$K$122*$F441,0)+IF(S13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(T10=$F447,Inputs!$K$120*$F439,0)+IF(T11=$F447,Inputs!$K$121*$F440,0)+IF(T12=$F447,Inputs!$K$122*$F441,0)+IF(T13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(U10=$F447,Inputs!$K$120*$F439,0)+IF(U11=$F447,Inputs!$K$121*$F440,0)+IF(U12=$F447,Inputs!$K$122*$F441,0)+IF(U13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(V10=$F447,Inputs!$K$120*$F439,0)+IF(V11=$F447,Inputs!$K$121*$F440,0)+IF(V12=$F447,Inputs!$K$122*$F441,0)+IF(V13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(W10=$F447,Inputs!$K$120*$F439,0)+IF(W11=$F447,Inputs!$K$121*$F440,0)+IF(W12=$F447,Inputs!$K$122*$F441,0)+IF(W13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(X10=$F447,Inputs!$K$120*$F439,0)+IF(X11=$F447,Inputs!$K$121*$F440,0)+IF(X12=$F447,Inputs!$K$122*$F441,0)+IF(X13=$F447,Inputs!$K$123*$F442,0)","v":7710000},{"$f":"IF(Y10=$F447,Inputs!$K$120*$F439,0)+IF(Y11=$F447,Inputs!$K$121*$F440,0)+IF(Y12=$F447,Inputs!$K$122*$F441,0)+IF(Y13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(Z10=$F447,Inputs!$K$120*$F439,0)+IF(Z11=$F447,Inputs!$K$121*$F440,0)+IF(Z12=$F447,Inputs!$K$122*$F441,0)+IF(Z13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AA10=$F447,Inputs!$K$120*$F439,0)+IF(AA11=$F447,Inputs!$K$121*$F440,0)+IF(AA12=$F447,Inputs!$K$122*$F441,0)+IF(AA13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AB10=$F447,Inputs!$K$120*$F439,0)+IF(AB11=$F447,Inputs!$K$121*$F440,0)+IF(AB12=$F447,Inputs!$K$122*$F441,0)+IF(AB13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AC10=$F447,Inputs!$K$120*$F439,0)+IF(AC11=$F447,Inputs!$K$121*$F440,0)+IF(AC12=$F447,Inputs!$K$122*$F441,0)+IF(AC13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AD10=$F447,Inputs!$K$120*$F439,0)+IF(AD11=$F447,Inputs!$K$121*$F440,0)+IF(AD12=$F447,Inputs!$K$122*$F441,0)+IF(AD13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AE10=$F447,Inputs!$K$120*$F439,0)+IF(AE11=$F447,Inputs!$K$121*$F440,0)+IF(AE12=$F447,Inputs!$K$122*$F441,0)+IF(AE13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AF10=$F447,Inputs!$K$120*$F439,0)+IF(AF11=$F447,Inputs!$K$121*$F440,0)+IF(AF12=$F447,Inputs!$K$122*$F441,0)+IF(AF13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AG10=$F447,Inputs!$K$120*$F439,0)+IF(AG11=$F447,Inputs!$K$121*$F440,0)+IF(AG12=$F447,Inputs!$K$122*$F441,0)+IF(AG13=$F447,Inputs!$K$123*$F442,0)","v":0},{"$f":"IF(AH10=$F447,Inputs!$K$120*$F439,0)+IF(AH11=$F447,Inputs!$K$121*$F440,0)+IF(AH12=$F447,Inputs!$K$122*$F441,0)+IF(AH13=$F447,Inputs!$K$123*$F442,0)","v":0}]
[null,null,"Diesel genset incl tank ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G256","v":""},null,null,null,{"$f":"IF(J10=$F448,Inputs!$L$120*$F439,0)+IF(J11=$F448,Inputs!$L$121*$F440,0)+IF(J12=$F448,Inputs!$L$122*$F441,0)+IF(J13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(K10=$F448,Inputs!$L$120*$F439,0)+IF(K11=$F448,Inputs!$L$121*$F440,0)+IF(K12=$F448,Inputs!$L$122*$F441,0)+IF(K13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(L10=$F448,Inputs!$L$120*$F439,0)+IF(L11=$F448,Inputs!$L$121*$F440,0)+IF(L12=$F448,Inputs!$L$122*$F441,0)+IF(L13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(M10=$F448,Inputs!$L$120*$F439,0)+IF(M11=$F448,Inputs!$L$121*$F440,0)+IF(M12=$F448,Inputs!$L$122*$F441,0)+IF(M13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(N10=$F448,Inputs!$L$120*$F439,0)+IF(N11=$F448,Inputs!$L$121*$F440,0)+IF(N12=$F448,Inputs!$L$122*$F441,0)+IF(N13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(O10=$F448,Inputs!$L$120*$F439,0)+IF(O11=$F448,Inputs!$L$121*$F440,0)+IF(O12=$F448,Inputs!$L$122*$F441,0)+IF(O13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(P10=$F448,Inputs!$L$120*$F439,0)+IF(P11=$F448,Inputs!$L$121*$F440,0)+IF(P12=$F448,Inputs!$L$122*$F441,0)+IF(P13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(Q10=$F448,Inputs!$L$120*$F439,0)+IF(Q11=$F448,Inputs!$L$121*$F440,0)+IF(Q12=$F448,Inputs!$L$122*$F441,0)+IF(Q13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(R10=$F448,Inputs!$L$120*$F439,0)+IF(R11=$F448,Inputs!$L$121*$F440,0)+IF(R12=$F448,Inputs!$L$122*$F441,0)+IF(R13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(S10=$F448,Inputs!$L$120*$F439,0)+IF(S11=$F448,Inputs!$L$121*$F440,0)+IF(S12=$F448,Inputs!$L$122*$F441,0)+IF(S13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(T10=$F448,Inputs!$L$120*$F439,0)+IF(T11=$F448,Inputs!$L$121*$F440,0)+IF(T12=$F448,Inputs!$L$122*$F441,0)+IF(T13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(U10=$F448,Inputs!$L$120*$F439,0)+IF(U11=$F448,Inputs!$L$121*$F440,0)+IF(U12=$F448,Inputs!$L$122*$F441,0)+IF(U13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(V10=$F448,Inputs!$L$120*$F439,0)+IF(V11=$F448,Inputs!$L$121*$F440,0)+IF(V12=$F448,Inputs!$L$122*$F441,0)+IF(V13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(W10=$F448,Inputs!$L$120*$F439,0)+IF(W11=$F448,Inputs!$L$121*$F440,0)+IF(W12=$F448,Inputs!$L$122*$F441,0)+IF(W13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(X10=$F448,Inputs!$L$120*$F439,0)+IF(X11=$F448,Inputs!$L$121*$F440,0)+IF(X12=$F448,Inputs!$L$122*$F441,0)+IF(X13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(Y10=$F448,Inputs!$L$120*$F439,0)+IF(Y11=$F448,Inputs!$L$121*$F440,0)+IF(Y12=$F448,Inputs!$L$122*$F441,0)+IF(Y13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(Z10=$F448,Inputs!$L$120*$F439,0)+IF(Z11=$F448,Inputs!$L$121*$F440,0)+IF(Z12=$F448,Inputs!$L$122*$F441,0)+IF(Z13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AA10=$F448,Inputs!$L$120*$F439,0)+IF(AA11=$F448,Inputs!$L$121*$F440,0)+IF(AA12=$F448,Inputs!$L$122*$F441,0)+IF(AA13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AB10=$F448,Inputs!$L$120*$F439,0)+IF(AB11=$F448,Inputs!$L$121*$F440,0)+IF(AB12=$F448,Inputs!$L$122*$F441,0)+IF(AB13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AC10=$F448,Inputs!$L$120*$F439,0)+IF(AC11=$F448,Inputs!$L$121*$F440,0)+IF(AC12=$F448,Inputs!$L$122*$F441,0)+IF(AC13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AD10=$F448,Inputs!$L$120*$F439,0)+IF(AD11=$F448,Inputs!$L$121*$F440,0)+IF(AD12=$F448,Inputs!$L$122*$F441,0)+IF(AD13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AE10=$F448,Inputs!$L$120*$F439,0)+IF(AE11=$F448,Inputs!$L$121*$F440,0)+IF(AE12=$F448,Inputs!$L$122*$F441,0)+IF(AE13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AF10=$F448,Inputs!$L$120*$F439,0)+IF(AF11=$F448,Inputs!$L$121*$F440,0)+IF(AF12=$F448,Inputs!$L$122*$F441,0)+IF(AF13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AG10=$F448,Inputs!$L$120*$F439,0)+IF(AG11=$F448,Inputs!$L$121*$F440,0)+IF(AG12=$F448,Inputs!$L$122*$F441,0)+IF(AG13=$F448,Inputs!$L$123*$F442,0)","v":0},{"$f":"IF(AH10=$F448,Inputs!$L$120*$F439,0)+IF(AH11=$F448,Inputs!$L$121*$F440,0)+IF(AH12=$F448,Inputs!$L$122*$F441,0)+IF(AH13=$F448,Inputs!$L$123*$F442,0)","v":0}]
[null,null,"Solar equipment incl. protection, monitoring syst., cable kit",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G257","v":15},null,null,null,{"$f":"IF(J10=$F449,Inputs!$M$120*$F439,0)+IF(J11=$F449,Inputs!$M$121*$F440,0)+IF(J12=$F449,Inputs!$M$122*$F441,0)+IF(J13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(K10=$F449,Inputs!$M$120*$F439,0)+IF(K11=$F449,Inputs!$M$121*$F440,0)+IF(K12=$F449,Inputs!$M$122*$F441,0)+IF(K13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(L10=$F449,Inputs!$M$120*$F439,0)+IF(L11=$F449,Inputs!$M$121*$F440,0)+IF(L12=$F449,Inputs!$M$122*$F441,0)+IF(L13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(M10=$F449,Inputs!$M$120*$F439,0)+IF(M11=$F449,Inputs!$M$121*$F440,0)+IF(M12=$F449,Inputs!$M$122*$F441,0)+IF(M13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(N10=$F449,Inputs!$M$120*$F439,0)+IF(N11=$F449,Inputs!$M$121*$F440,0)+IF(N12=$F449,Inputs!$M$122*$F441,0)+IF(N13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(O10=$F449,Inputs!$M$120*$F439,0)+IF(O11=$F449,Inputs!$M$121*$F440,0)+IF(O12=$F449,Inputs!$M$122*$F441,0)+IF(O13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(P10=$F449,Inputs!$M$120*$F439,0)+IF(P11=$F449,Inputs!$M$121*$F440,0)+IF(P12=$F449,Inputs!$M$122*$F441,0)+IF(P13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(Q10=$F449,Inputs!$M$120*$F439,0)+IF(Q11=$F449,Inputs!$M$121*$F440,0)+IF(Q12=$F449,Inputs!$M$122*$F441,0)+IF(Q13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(R10=$F449,Inputs!$M$120*$F439,0)+IF(R11=$F449,Inputs!$M$121*$F440,0)+IF(R12=$F449,Inputs!$M$122*$F441,0)+IF(R13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(S10=$F449,Inputs!$M$120*$F439,0)+IF(S11=$F449,Inputs!$M$121*$F440,0)+IF(S12=$F449,Inputs!$M$122*$F441,0)+IF(S13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(T10=$F449,Inputs!$M$120*$F439,0)+IF(T11=$F449,Inputs!$M$121*$F440,0)+IF(T12=$F449,Inputs!$M$122*$F441,0)+IF(T13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(U10=$F449,Inputs!$M$120*$F439,0)+IF(U11=$F449,Inputs!$M$121*$F440,0)+IF(U12=$F449,Inputs!$M$122*$F441,0)+IF(U13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(V10=$F449,Inputs!$M$120*$F439,0)+IF(V11=$F449,Inputs!$M$121*$F440,0)+IF(V12=$F449,Inputs!$M$122*$F441,0)+IF(V13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(W10=$F449,Inputs!$M$120*$F439,0)+IF(W11=$F449,Inputs!$M$121*$F440,0)+IF(W12=$F449,Inputs!$M$122*$F441,0)+IF(W13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(X10=$F449,Inputs!$M$120*$F439,0)+IF(X11=$F449,Inputs!$M$121*$F440,0)+IF(X12=$F449,Inputs!$M$122*$F441,0)+IF(X13=$F449,Inputs!$M$123*$F442,0)","v":3227000},{"$f":"IF(Y10=$F449,Inputs!$M$120*$F439,0)+IF(Y11=$F449,Inputs!$M$121*$F440,0)+IF(Y12=$F449,Inputs!$M$122*$F441,0)+IF(Y13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(Z10=$F449,Inputs!$M$120*$F439,0)+IF(Z11=$F449,Inputs!$M$121*$F440,0)+IF(Z12=$F449,Inputs!$M$122*$F441,0)+IF(Z13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AA10=$F449,Inputs!$M$120*$F439,0)+IF(AA11=$F449,Inputs!$M$121*$F440,0)+IF(AA12=$F449,Inputs!$M$122*$F441,0)+IF(AA13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AB10=$F449,Inputs!$M$120*$F439,0)+IF(AB11=$F449,Inputs!$M$121*$F440,0)+IF(AB12=$F449,Inputs!$M$122*$F441,0)+IF(AB13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AC10=$F449,Inputs!$M$120*$F439,0)+IF(AC11=$F449,Inputs!$M$121*$F440,0)+IF(AC12=$F449,Inputs!$M$122*$F441,0)+IF(AC13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AD10=$F449,Inputs!$M$120*$F439,0)+IF(AD11=$F449,Inputs!$M$121*$F440,0)+IF(AD12=$F449,Inputs!$M$122*$F441,0)+IF(AD13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AE10=$F449,Inputs!$M$120*$F439,0)+IF(AE11=$F449,Inputs!$M$121*$F440,0)+IF(AE12=$F449,Inputs!$M$122*$F441,0)+IF(AE13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AF10=$F449,Inputs!$M$120*$F439,0)+IF(AF11=$F449,Inputs!$M$121*$F440,0)+IF(AF12=$F449,Inputs!$M$122*$F441,0)+IF(AF13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AG10=$F449,Inputs!$M$120*$F439,0)+IF(AG11=$F449,Inputs!$M$121*$F440,0)+IF(AG12=$F449,Inputs!$M$122*$F441,0)+IF(AG13=$F449,Inputs!$M$123*$F442,0)","v":0},{"$f":"IF(AH10=$F449,Inputs!$M$120*$F439,0)+IF(AH11=$F449,Inputs!$M$121*$F440,0)+IF(AH12=$F449,Inputs!$M$122*$F441,0)+IF(AH13=$F449,Inputs!$M$123*$F442,0)","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J445:J449)","v":0},0,0,0,0,0,0,4107312,0,0,0,0,0,0,10937000,0,0,0,0,0,0,0,0,0,248000]
[]
[null,null,"Distribution capex",null,null,"Invest year"]
[null,null,"Low Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G272","v":20},null,null,null,{"$f":"IF(J10=$F453,Inputs!$I$133*$F439,0)+IF(J11=$F453,Inputs!$I$134*$F440,0)+IF(J12=$F453,Inputs!$I$135*$F441,0)+IF(J13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(K10=$F453,Inputs!$I$133*$F439,0)+IF(K11=$F453,Inputs!$I$134*$F440,0)+IF(K12=$F453,Inputs!$I$135*$F441,0)+IF(K13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(L10=$F453,Inputs!$I$133*$F439,0)+IF(L11=$F453,Inputs!$I$134*$F440,0)+IF(L12=$F453,Inputs!$I$135*$F441,0)+IF(L13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(M10=$F453,Inputs!$I$133*$F439,0)+IF(M11=$F453,Inputs!$I$134*$F440,0)+IF(M12=$F453,Inputs!$I$135*$F441,0)+IF(M13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(N10=$F453,Inputs!$I$133*$F439,0)+IF(N11=$F453,Inputs!$I$134*$F440,0)+IF(N12=$F453,Inputs!$I$135*$F441,0)+IF(N13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(O10=$F453,Inputs!$I$133*$F439,0)+IF(O11=$F453,Inputs!$I$134*$F440,0)+IF(O12=$F453,Inputs!$I$135*$F441,0)+IF(O13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(P10=$F453,Inputs!$I$133*$F439,0)+IF(P11=$F453,Inputs!$I$134*$F440,0)+IF(P12=$F453,Inputs!$I$135*$F441,0)+IF(P13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(Q10=$F453,Inputs!$I$133*$F439,0)+IF(Q11=$F453,Inputs!$I$134*$F440,0)+IF(Q12=$F453,Inputs!$I$135*$F441,0)+IF(Q13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(R10=$F453,Inputs!$I$133*$F439,0)+IF(R11=$F453,Inputs!$I$134*$F440,0)+IF(R12=$F453,Inputs!$I$135*$F441,0)+IF(R13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(S10=$F453,Inputs!$I$133*$F439,0)+IF(S11=$F453,Inputs!$I$134*$F440,0)+IF(S12=$F453,Inputs!$I$135*$F441,0)+IF(S13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(T10=$F453,Inputs!$I$133*$F439,0)+IF(T11=$F453,Inputs!$I$134*$F440,0)+IF(T12=$F453,Inputs!$I$135*$F441,0)+IF(T13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(U10=$F453,Inputs!$I$133*$F439,0)+IF(U11=$F453,Inputs!$I$134*$F440,0)+IF(U12=$F453,Inputs!$I$135*$F441,0)+IF(U13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(V10=$F453,Inputs!$I$133*$F439,0)+IF(V11=$F453,Inputs!$I$134*$F440,0)+IF(V12=$F453,Inputs!$I$135*$F441,0)+IF(V13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(W10=$F453,Inputs!$I$133*$F439,0)+IF(W11=$F453,Inputs!$I$134*$F440,0)+IF(W12=$F453,Inputs!$I$135*$F441,0)+IF(W13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(X10=$F453,Inputs!$I$133*$F439,0)+IF(X11=$F453,Inputs!$I$134*$F440,0)+IF(X12=$F453,Inputs!$I$135*$F441,0)+IF(X13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(Y10=$F453,Inputs!$I$133*$F439,0)+IF(Y11=$F453,Inputs!$I$134*$F440,0)+IF(Y12=$F453,Inputs!$I$135*$F441,0)+IF(Y13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(Z10=$F453,Inputs!$I$133*$F439,0)+IF(Z11=$F453,Inputs!$I$134*$F440,0)+IF(Z12=$F453,Inputs!$I$135*$F441,0)+IF(Z13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AA10=$F453,Inputs!$I$133*$F439,0)+IF(AA11=$F453,Inputs!$I$134*$F440,0)+IF(AA12=$F453,Inputs!$I$135*$F441,0)+IF(AA13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AB10=$F453,Inputs!$I$133*$F439,0)+IF(AB11=$F453,Inputs!$I$134*$F440,0)+IF(AB12=$F453,Inputs!$I$135*$F441,0)+IF(AB13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AC10=$F453,Inputs!$I$133*$F439,0)+IF(AC11=$F453,Inputs!$I$134*$F440,0)+IF(AC12=$F453,Inputs!$I$135*$F441,0)+IF(AC13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AD10=$F453,Inputs!$I$133*$F439,0)+IF(AD11=$F453,Inputs!$I$134*$F440,0)+IF(AD12=$F453,Inputs!$I$135*$F441,0)+IF(AD13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AE10=$F453,Inputs!$I$133*$F439,0)+IF(AE11=$F453,Inputs!$I$134*$F440,0)+IF(AE12=$F453,Inputs!$I$135*$F441,0)+IF(AE13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AF10=$F453,Inputs!$I$133*$F439,0)+IF(AF11=$F453,Inputs!$I$134*$F440,0)+IF(AF12=$F453,Inputs!$I$135*$F441,0)+IF(AF13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AG10=$F453,Inputs!$I$133*$F439,0)+IF(AG11=$F453,Inputs!$I$134*$F440,0)+IF(AG12=$F453,Inputs!$I$135*$F441,0)+IF(AG13=$F453,Inputs!$I$136*$F442,0)","v":0},{"$f":"IF(AH10=$F453,Inputs!$I$133*$F439,0)+IF(AH11=$F453,Inputs!$I$134*$F440,0)+IF(AH12=$F453,Inputs!$I$135*$F441,0)+IF(AH13=$F453,Inputs!$I$136*$F442,0)","v":0}]
[null,null,"Medium Voltage distribution grid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G273","v":""},null,null,null,{"$f":"IF(J10=$F454,Inputs!$J$133*$F439,0)+IF(J11=$F454,Inputs!$J$134*$F440,0)+IF(J12=$F454,Inputs!$J$135*$F441,0)+IF(J13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(K10=$F454,Inputs!$J$133*$F439,0)+IF(K11=$F454,Inputs!$J$134*$F440,0)+IF(K12=$F454,Inputs!$J$135*$F441,0)+IF(K13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(L10=$F454,Inputs!$J$133*$F439,0)+IF(L11=$F454,Inputs!$J$134*$F440,0)+IF(L12=$F454,Inputs!$J$135*$F441,0)+IF(L13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(M10=$F454,Inputs!$J$133*$F439,0)+IF(M11=$F454,Inputs!$J$134*$F440,0)+IF(M12=$F454,Inputs!$J$135*$F441,0)+IF(M13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(N10=$F454,Inputs!$J$133*$F439,0)+IF(N11=$F454,Inputs!$J$134*$F440,0)+IF(N12=$F454,Inputs!$J$135*$F441,0)+IF(N13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(O10=$F454,Inputs!$J$133*$F439,0)+IF(O11=$F454,Inputs!$J$134*$F440,0)+IF(O12=$F454,Inputs!$J$135*$F441,0)+IF(O13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(P10=$F454,Inputs!$J$133*$F439,0)+IF(P11=$F454,Inputs!$J$134*$F440,0)+IF(P12=$F454,Inputs!$J$135*$F441,0)+IF(P13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(Q10=$F454,Inputs!$J$133*$F439,0)+IF(Q11=$F454,Inputs!$J$134*$F440,0)+IF(Q12=$F454,Inputs!$J$135*$F441,0)+IF(Q13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(R10=$F454,Inputs!$J$133*$F439,0)+IF(R11=$F454,Inputs!$J$134*$F440,0)+IF(R12=$F454,Inputs!$J$135*$F441,0)+IF(R13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(S10=$F454,Inputs!$J$133*$F439,0)+IF(S11=$F454,Inputs!$J$134*$F440,0)+IF(S12=$F454,Inputs!$J$135*$F441,0)+IF(S13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(T10=$F454,Inputs!$J$133*$F439,0)+IF(T11=$F454,Inputs!$J$134*$F440,0)+IF(T12=$F454,Inputs!$J$135*$F441,0)+IF(T13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(U10=$F454,Inputs!$J$133*$F439,0)+IF(U11=$F454,Inputs!$J$134*$F440,0)+IF(U12=$F454,Inputs!$J$135*$F441,0)+IF(U13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(V10=$F454,Inputs!$J$133*$F439,0)+IF(V11=$F454,Inputs!$J$134*$F440,0)+IF(V12=$F454,Inputs!$J$135*$F441,0)+IF(V13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(W10=$F454,Inputs!$J$133*$F439,0)+IF(W11=$F454,Inputs!$J$134*$F440,0)+IF(W12=$F454,Inputs!$J$135*$F441,0)+IF(W13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(X10=$F454,Inputs!$J$133*$F439,0)+IF(X11=$F454,Inputs!$J$134*$F440,0)+IF(X12=$F454,Inputs!$J$135*$F441,0)+IF(X13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(Y10=$F454,Inputs!$J$133*$F439,0)+IF(Y11=$F454,Inputs!$J$134*$F440,0)+IF(Y12=$F454,Inputs!$J$135*$F441,0)+IF(Y13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(Z10=$F454,Inputs!$J$133*$F439,0)+IF(Z11=$F454,Inputs!$J$134*$F440,0)+IF(Z12=$F454,Inputs!$J$135*$F441,0)+IF(Z13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AA10=$F454,Inputs!$J$133*$F439,0)+IF(AA11=$F454,Inputs!$J$134*$F440,0)+IF(AA12=$F454,Inputs!$J$135*$F441,0)+IF(AA13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AB10=$F454,Inputs!$J$133*$F439,0)+IF(AB11=$F454,Inputs!$J$134*$F440,0)+IF(AB12=$F454,Inputs!$J$135*$F441,0)+IF(AB13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AC10=$F454,Inputs!$J$133*$F439,0)+IF(AC11=$F454,Inputs!$J$134*$F440,0)+IF(AC12=$F454,Inputs!$J$135*$F441,0)+IF(AC13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AD10=$F454,Inputs!$J$133*$F439,0)+IF(AD11=$F454,Inputs!$J$134*$F440,0)+IF(AD12=$F454,Inputs!$J$135*$F441,0)+IF(AD13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AE10=$F454,Inputs!$J$133*$F439,0)+IF(AE11=$F454,Inputs!$J$134*$F440,0)+IF(AE12=$F454,Inputs!$J$135*$F441,0)+IF(AE13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AF10=$F454,Inputs!$J$133*$F439,0)+IF(AF11=$F454,Inputs!$J$134*$F440,0)+IF(AF12=$F454,Inputs!$J$135*$F441,0)+IF(AF13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AG10=$F454,Inputs!$J$133*$F439,0)+IF(AG11=$F454,Inputs!$J$134*$F440,0)+IF(AG12=$F454,Inputs!$J$135*$F441,0)+IF(AG13=$F454,Inputs!$J$136*$F442,0)","v":0},{"$f":"IF(AH10=$F454,Inputs!$J$133*$F439,0)+IF(AH11=$F454,Inputs!$J$134*$F440,0)+IF(AH12=$F454,Inputs!$J$135*$F441,0)+IF(AH13=$F454,Inputs!$J$136*$F442,0)","v":0}]
[null,null,"Power house",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G274","v":15},null,null,null,{"$f":"IF(J10=$F455,Inputs!$K$133*$F439,0)+IF(J11=$F455,Inputs!$K$134*$F440,0)+IF(J12=$F455,Inputs!$K$135*$F441,0)+IF(J13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(K10=$F455,Inputs!$K$133*$F439,0)+IF(K11=$F455,Inputs!$K$134*$F440,0)+IF(K12=$F455,Inputs!$K$135*$F441,0)+IF(K13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(L10=$F455,Inputs!$K$133*$F439,0)+IF(L11=$F455,Inputs!$K$134*$F440,0)+IF(L12=$F455,Inputs!$K$135*$F441,0)+IF(L13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(M10=$F455,Inputs!$K$133*$F439,0)+IF(M11=$F455,Inputs!$K$134*$F440,0)+IF(M12=$F455,Inputs!$K$135*$F441,0)+IF(M13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(N10=$F455,Inputs!$K$133*$F439,0)+IF(N11=$F455,Inputs!$K$134*$F440,0)+IF(N12=$F455,Inputs!$K$135*$F441,0)+IF(N13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(O10=$F455,Inputs!$K$133*$F439,0)+IF(O11=$F455,Inputs!$K$134*$F440,0)+IF(O12=$F455,Inputs!$K$135*$F441,0)+IF(O13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(P10=$F455,Inputs!$K$133*$F439,0)+IF(P11=$F455,Inputs!$K$134*$F440,0)+IF(P12=$F455,Inputs!$K$135*$F441,0)+IF(P13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(Q10=$F455,Inputs!$K$133*$F439,0)+IF(Q11=$F455,Inputs!$K$134*$F440,0)+IF(Q12=$F455,Inputs!$K$135*$F441,0)+IF(Q13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(R10=$F455,Inputs!$K$133*$F439,0)+IF(R11=$F455,Inputs!$K$134*$F440,0)+IF(R12=$F455,Inputs!$K$135*$F441,0)+IF(R13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(S10=$F455,Inputs!$K$133*$F439,0)+IF(S11=$F455,Inputs!$K$134*$F440,0)+IF(S12=$F455,Inputs!$K$135*$F441,0)+IF(S13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(T10=$F455,Inputs!$K$133*$F439,0)+IF(T11=$F455,Inputs!$K$134*$F440,0)+IF(T12=$F455,Inputs!$K$135*$F441,0)+IF(T13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(U10=$F455,Inputs!$K$133*$F439,0)+IF(U11=$F455,Inputs!$K$134*$F440,0)+IF(U12=$F455,Inputs!$K$135*$F441,0)+IF(U13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(V10=$F455,Inputs!$K$133*$F439,0)+IF(V11=$F455,Inputs!$K$134*$F440,0)+IF(V12=$F455,Inputs!$K$135*$F441,0)+IF(V13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(W10=$F455,Inputs!$K$133*$F439,0)+IF(W11=$F455,Inputs!$K$134*$F440,0)+IF(W12=$F455,Inputs!$K$135*$F441,0)+IF(W13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(X10=$F455,Inputs!$K$133*$F439,0)+IF(X11=$F455,Inputs!$K$134*$F440,0)+IF(X12=$F455,Inputs!$K$135*$F441,0)+IF(X13=$F455,Inputs!$K$136*$F442,0)","v":92872.5},{"$f":"IF(Y10=$F455,Inputs!$K$133*$F439,0)+IF(Y11=$F455,Inputs!$K$134*$F440,0)+IF(Y12=$F455,Inputs!$K$135*$F441,0)+IF(Y13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(Z10=$F455,Inputs!$K$133*$F439,0)+IF(Z11=$F455,Inputs!$K$134*$F440,0)+IF(Z12=$F455,Inputs!$K$135*$F441,0)+IF(Z13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AA10=$F455,Inputs!$K$133*$F439,0)+IF(AA11=$F455,Inputs!$K$134*$F440,0)+IF(AA12=$F455,Inputs!$K$135*$F441,0)+IF(AA13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AB10=$F455,Inputs!$K$133*$F439,0)+IF(AB11=$F455,Inputs!$K$134*$F440,0)+IF(AB12=$F455,Inputs!$K$135*$F441,0)+IF(AB13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AC10=$F455,Inputs!$K$133*$F439,0)+IF(AC11=$F455,Inputs!$K$134*$F440,0)+IF(AC12=$F455,Inputs!$K$135*$F441,0)+IF(AC13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AD10=$F455,Inputs!$K$133*$F439,0)+IF(AD11=$F455,Inputs!$K$134*$F440,0)+IF(AD12=$F455,Inputs!$K$135*$F441,0)+IF(AD13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AE10=$F455,Inputs!$K$133*$F439,0)+IF(AE11=$F455,Inputs!$K$134*$F440,0)+IF(AE12=$F455,Inputs!$K$135*$F441,0)+IF(AE13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AF10=$F455,Inputs!$K$133*$F439,0)+IF(AF11=$F455,Inputs!$K$134*$F440,0)+IF(AF12=$F455,Inputs!$K$135*$F441,0)+IF(AF13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AG10=$F455,Inputs!$K$133*$F439,0)+IF(AG11=$F455,Inputs!$K$134*$F440,0)+IF(AG12=$F455,Inputs!$K$135*$F441,0)+IF(AG13=$F455,Inputs!$K$136*$F442,0)","v":0},{"$f":"IF(AH10=$F455,Inputs!$K$133*$F439,0)+IF(AH11=$F455,Inputs!$K$134*$F440,0)+IF(AH12=$F455,Inputs!$K$135*$F441,0)+IF(AH13=$F455,Inputs!$K$136*$F442,0)","v":0}]
[null,null,"Fencing ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G275","v":15},null,null,null,{"$f":"IF(J10=$F456,Inputs!$L$133*$F439,0)+IF(J11=$F456,Inputs!$L$134*$F440,0)+IF(J12=$F456,Inputs!$L$135*$F441,0)+IF(J13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(K10=$F456,Inputs!$L$133*$F439,0)+IF(K11=$F456,Inputs!$L$134*$F440,0)+IF(K12=$F456,Inputs!$L$135*$F441,0)+IF(K13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(L10=$F456,Inputs!$L$133*$F439,0)+IF(L11=$F456,Inputs!$L$134*$F440,0)+IF(L12=$F456,Inputs!$L$135*$F441,0)+IF(L13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(M10=$F456,Inputs!$L$133*$F439,0)+IF(M11=$F456,Inputs!$L$134*$F440,0)+IF(M12=$F456,Inputs!$L$135*$F441,0)+IF(M13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(N10=$F456,Inputs!$L$133*$F439,0)+IF(N11=$F456,Inputs!$L$134*$F440,0)+IF(N12=$F456,Inputs!$L$135*$F441,0)+IF(N13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(O10=$F456,Inputs!$L$133*$F439,0)+IF(O11=$F456,Inputs!$L$134*$F440,0)+IF(O12=$F456,Inputs!$L$135*$F441,0)+IF(O13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(P10=$F456,Inputs!$L$133*$F439,0)+IF(P11=$F456,Inputs!$L$134*$F440,0)+IF(P12=$F456,Inputs!$L$135*$F441,0)+IF(P13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(Q10=$F456,Inputs!$L$133*$F439,0)+IF(Q11=$F456,Inputs!$L$134*$F440,0)+IF(Q12=$F456,Inputs!$L$135*$F441,0)+IF(Q13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(R10=$F456,Inputs!$L$133*$F439,0)+IF(R11=$F456,Inputs!$L$134*$F440,0)+IF(R12=$F456,Inputs!$L$135*$F441,0)+IF(R13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(S10=$F456,Inputs!$L$133*$F439,0)+IF(S11=$F456,Inputs!$L$134*$F440,0)+IF(S12=$F456,Inputs!$L$135*$F441,0)+IF(S13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(T10=$F456,Inputs!$L$133*$F439,0)+IF(T11=$F456,Inputs!$L$134*$F440,0)+IF(T12=$F456,Inputs!$L$135*$F441,0)+IF(T13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(U10=$F456,Inputs!$L$133*$F439,0)+IF(U11=$F456,Inputs!$L$134*$F440,0)+IF(U12=$F456,Inputs!$L$135*$F441,0)+IF(U13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(V10=$F456,Inputs!$L$133*$F439,0)+IF(V11=$F456,Inputs!$L$134*$F440,0)+IF(V12=$F456,Inputs!$L$135*$F441,0)+IF(V13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(W10=$F456,Inputs!$L$133*$F439,0)+IF(W11=$F456,Inputs!$L$134*$F440,0)+IF(W12=$F456,Inputs!$L$135*$F441,0)+IF(W13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(X10=$F456,Inputs!$L$133*$F439,0)+IF(X11=$F456,Inputs!$L$134*$F440,0)+IF(X12=$F456,Inputs!$L$135*$F441,0)+IF(X13=$F456,Inputs!$L$136*$F442,0)","v":7500},{"$f":"IF(Y10=$F456,Inputs!$L$133*$F439,0)+IF(Y11=$F456,Inputs!$L$134*$F440,0)+IF(Y12=$F456,Inputs!$L$135*$F441,0)+IF(Y13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(Z10=$F456,Inputs!$L$133*$F439,0)+IF(Z11=$F456,Inputs!$L$134*$F440,0)+IF(Z12=$F456,Inputs!$L$135*$F441,0)+IF(Z13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AA10=$F456,Inputs!$L$133*$F439,0)+IF(AA11=$F456,Inputs!$L$134*$F440,0)+IF(AA12=$F456,Inputs!$L$135*$F441,0)+IF(AA13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AB10=$F456,Inputs!$L$133*$F439,0)+IF(AB11=$F456,Inputs!$L$134*$F440,0)+IF(AB12=$F456,Inputs!$L$135*$F441,0)+IF(AB13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AC10=$F456,Inputs!$L$133*$F439,0)+IF(AC11=$F456,Inputs!$L$134*$F440,0)+IF(AC12=$F456,Inputs!$L$135*$F441,0)+IF(AC13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AD10=$F456,Inputs!$L$133*$F439,0)+IF(AD11=$F456,Inputs!$L$134*$F440,0)+IF(AD12=$F456,Inputs!$L$135*$F441,0)+IF(AD13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AE10=$F456,Inputs!$L$133*$F439,0)+IF(AE11=$F456,Inputs!$L$134*$F440,0)+IF(AE12=$F456,Inputs!$L$135*$F441,0)+IF(AE13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AF10=$F456,Inputs!$L$133*$F439,0)+IF(AF11=$F456,Inputs!$L$134*$F440,0)+IF(AF12=$F456,Inputs!$L$135*$F441,0)+IF(AF13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AG10=$F456,Inputs!$L$133*$F439,0)+IF(AG11=$F456,Inputs!$L$134*$F440,0)+IF(AG12=$F456,Inputs!$L$135*$F441,0)+IF(AG13=$F456,Inputs!$L$136*$F442,0)","v":0},{"$f":"IF(AH10=$F456,Inputs!$L$133*$F439,0)+IF(AH11=$F456,Inputs!$L$134*$F440,0)+IF(AH12=$F456,Inputs!$L$135*$F441,0)+IF(AH13=$F456,Inputs!$L$136*$F442,0)","v":0}]
[null,null,"Foundations ",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!G276","v":25},null,null,null,{"$f":"IF(J10=$F457,Inputs!$M$133*$F439,0)+IF(J11=$F457,Inputs!$M$134*$F440,0)+IF(J12=$F457,Inputs!$M$135*$F441,0)+IF(J13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(K10=$F457,Inputs!$M$133*$F439,0)+IF(K11=$F457,Inputs!$M$134*$F440,0)+IF(K12=$F457,Inputs!$M$135*$F441,0)+IF(K13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(L10=$F457,Inputs!$M$133*$F439,0)+IF(L11=$F457,Inputs!$M$134*$F440,0)+IF(L12=$F457,Inputs!$M$135*$F441,0)+IF(L13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(M10=$F457,Inputs!$M$133*$F439,0)+IF(M11=$F457,Inputs!$M$134*$F440,0)+IF(M12=$F457,Inputs!$M$135*$F441,0)+IF(M13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(N10=$F457,Inputs!$M$133*$F439,0)+IF(N11=$F457,Inputs!$M$134*$F440,0)+IF(N12=$F457,Inputs!$M$135*$F441,0)+IF(N13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(O10=$F457,Inputs!$M$133*$F439,0)+IF(O11=$F457,Inputs!$M$134*$F440,0)+IF(O12=$F457,Inputs!$M$135*$F441,0)+IF(O13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(P10=$F457,Inputs!$M$133*$F439,0)+IF(P11=$F457,Inputs!$M$134*$F440,0)+IF(P12=$F457,Inputs!$M$135*$F441,0)+IF(P13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(Q10=$F457,Inputs!$M$133*$F439,0)+IF(Q11=$F457,Inputs!$M$134*$F440,0)+IF(Q12=$F457,Inputs!$M$135*$F441,0)+IF(Q13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(R10=$F457,Inputs!$M$133*$F439,0)+IF(R11=$F457,Inputs!$M$134*$F440,0)+IF(R12=$F457,Inputs!$M$135*$F441,0)+IF(R13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(S10=$F457,Inputs!$M$133*$F439,0)+IF(S11=$F457,Inputs!$M$134*$F440,0)+IF(S12=$F457,Inputs!$M$135*$F441,0)+IF(S13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(T10=$F457,Inputs!$M$133*$F439,0)+IF(T11=$F457,Inputs!$M$134*$F440,0)+IF(T12=$F457,Inputs!$M$135*$F441,0)+IF(T13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(U10=$F457,Inputs!$M$133*$F439,0)+IF(U11=$F457,Inputs!$M$134*$F440,0)+IF(U12=$F457,Inputs!$M$135*$F441,0)+IF(U13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(V10=$F457,Inputs!$M$133*$F439,0)+IF(V11=$F457,Inputs!$M$134*$F440,0)+IF(V12=$F457,Inputs!$M$135*$F441,0)+IF(V13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(W10=$F457,Inputs!$M$133*$F439,0)+IF(W11=$F457,Inputs!$M$134*$F440,0)+IF(W12=$F457,Inputs!$M$135*$F441,0)+IF(W13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(X10=$F457,Inputs!$M$133*$F439,0)+IF(X11=$F457,Inputs!$M$134*$F440,0)+IF(X12=$F457,Inputs!$M$135*$F441,0)+IF(X13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(Y10=$F457,Inputs!$M$133*$F439,0)+IF(Y11=$F457,Inputs!$M$134*$F440,0)+IF(Y12=$F457,Inputs!$M$135*$F441,0)+IF(Y13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(Z10=$F457,Inputs!$M$133*$F439,0)+IF(Z11=$F457,Inputs!$M$134*$F440,0)+IF(Z12=$F457,Inputs!$M$135*$F441,0)+IF(Z13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AA10=$F457,Inputs!$M$133*$F439,0)+IF(AA11=$F457,Inputs!$M$134*$F440,0)+IF(AA12=$F457,Inputs!$M$135*$F441,0)+IF(AA13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AB10=$F457,Inputs!$M$133*$F439,0)+IF(AB11=$F457,Inputs!$M$134*$F440,0)+IF(AB12=$F457,Inputs!$M$135*$F441,0)+IF(AB13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AC10=$F457,Inputs!$M$133*$F439,0)+IF(AC11=$F457,Inputs!$M$134*$F440,0)+IF(AC12=$F457,Inputs!$M$135*$F441,0)+IF(AC13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AD10=$F457,Inputs!$M$133*$F439,0)+IF(AD11=$F457,Inputs!$M$134*$F440,0)+IF(AD12=$F457,Inputs!$M$135*$F441,0)+IF(AD13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AE10=$F457,Inputs!$M$133*$F439,0)+IF(AE11=$F457,Inputs!$M$134*$F440,0)+IF(AE12=$F457,Inputs!$M$135*$F441,0)+IF(AE13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AF10=$F457,Inputs!$M$133*$F439,0)+IF(AF11=$F457,Inputs!$M$134*$F440,0)+IF(AF12=$F457,Inputs!$M$135*$F441,0)+IF(AF13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AG10=$F457,Inputs!$M$133*$F439,0)+IF(AG11=$F457,Inputs!$M$134*$F440,0)+IF(AG12=$F457,Inputs!$M$135*$F441,0)+IF(AG13=$F457,Inputs!$M$136*$F442,0)","v":0},{"$f":"IF(AH10=$F457,Inputs!$M$133*$F439,0)+IF(AH11=$F457,Inputs!$M$134*$F440,0)+IF(AH12=$F457,Inputs!$M$135*$F441,0)+IF(AH13=$F457,Inputs!$M$136*$F442,0)","v":5555.5}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J453:J457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,100372.5,0,0,0,0,0,0,0,0,0,5555.5]
[]
[null,null,"Customer connection capex"]
[null,null,"Phase 1 customers",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF(J$9=0,J471,0)","v":0},1260000,1260000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["x",null,"Customer connection capex calculation"]
[]
[null,null,"Customer connection capex"]
[null,null,"Phase 1 customers","cost/connection",null,{"$f":"Inputs!E53","v":31500}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$170:$AG$170,,J10+1)*$F$466*$F439","v":3780000},{"$f":"INDEX(Inputs!$H$170:$AG$170,,K10+1)*$F$466*$F439","v":1260000},{"$f":"INDEX(Inputs!$H$170:$AG$170,,L10+1)*$F$466*$F439","v":1260000},{"$f":"INDEX(Inputs!$H$170:$AG$170,,M10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,N10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,O10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,P10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Q10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,R10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,S10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,T10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,U10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,V10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,W10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,X10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Y10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,Z10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AA10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AB10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AC10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AD10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AE10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AF10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AG10+1)*$F$466*$F439","v":0},{"$f":"INDEX(Inputs!$H$170:$AG$170,,AH10+1)*$F$466*$F439","v":0}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$171:$AG$171,,J11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,K11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,L11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,M11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,N11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,O11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,P11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Q11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,R11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,S11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,T11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,U11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,V11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,W11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,X11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Y11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,Z11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AA11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AB11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AC11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AD11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AE11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AF11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AG11+1)*$F$466*$F440","v":0},{"$f":"INDEX(Inputs!$H$171:$AG$171,,AH11+1)*$F$466*$F440","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$172:$AG$172,,J12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,K12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,L12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,M12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,N12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,O12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,P12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Q12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,R12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,S12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,T12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,U12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,V12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,W12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,X12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Y12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,Z12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AA12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AB12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AC12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AD12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AE12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AF12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AG12+1)*$F$466*$F441","v":0},{"$f":"INDEX(Inputs!$H$172:$AG$172,,AH12+1)*$F$466*$F441","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"INDEX(Inputs!$H$173:$AG$173,,J13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,K13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,L13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,M13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,N13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,O13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,P13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Q13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,R13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,S13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,T13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,U13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,V13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,W13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,X13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Y13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,Z13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AA13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AB13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AC13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AD13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AE13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AF13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AG13+1)*$F$466*$F442","v":0},{"$f":"INDEX(Inputs!$H$173:$AG$173,,AH13+1)*$F$466*$F442","v":0}]
[null,null,"Total",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J467:J470)","v":3780000},{"$f":"SUM(K467:K470)","v":1260000},1260000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["x",null,"Debt Service"]
[]
[null,null,"Flags"]
[null,null,"Tenor",null,{"$f":"Inputs!$I$286","v":"2020-11-01"},{"$f":"Inputs!J286","v":"2026-10-31"},null,null,null,{"$f":"(J$4>=$E477)*(J$5<=$F477)","v":1},{"$f":"(K$4>=$E477)*(K$5<=$F477)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace period",null,null,{"$f":"Inputs!J287","v":"2021-10-31"},null,null,null,{"$f":"(J$4>=$E478)*(J$5<=$F478)","v":1},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,"Repayment flag",null,null,null,null,null,null,{"$f":"J477-J478","v":0},{"$f":"K477-K478","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Last period",null,null,null,null,null,null,{"$f":"IF(J5=$F$477,1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior debt draw"]
[null,null,"Draw","NGN",null,null,null,null,null,{"$f":"Inputs!E296","v":19250000},{"$f":"K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Draw","USD",null,null,null,null,null,{"$f":"J483/Inputs!I314","v":49613.402061855668},{"$f":"K483/Inputs!J314","v":0},{"$f":"L483/Inputs!K314","v":0},{"$f":"M483/Inputs!L314","v":0},{"$f":"N483/Inputs!M314","v":0},{"$f":"O483/Inputs!N314","v":0},{"$f":"P483/Inputs!O314","v":0},{"$f":"Q483/Inputs!P314","v":0},{"$f":"R483/Inputs!Q314","v":0},{"$f":"S483/Inputs!R314","v":0},{"$f":"T483/Inputs!S314","v":0},{"$f":"U483/Inputs!T314","v":0},{"$f":"V483/Inputs!U314","v":0},{"$f":"W483/Inputs!V314","v":0},{"$f":"X483/Inputs!W314","v":0},{"$f":"Y483/Inputs!X314","v":0},{"$f":"Z483/Inputs!Y314","v":0},{"$f":"AA483/Inputs!Z314","v":0},{"$f":"AB483/Inputs!AA314","v":0},{"$f":"AC483/Inputs!AB314","v":0},{"$f":"AD483/Inputs!AC314","v":0},{"$f":"AE483/Inputs!AD314","v":0},{"$f":"AF483/Inputs!AE314","v":0},{"$f":"AG483/Inputs!AF314","v":0},{"$f":"AH483/Inputs!AG314","v":0}]
[]
[null,null,"Principal balance - USD"]
[null,null,"Opening balance","USD",null,"Amort years",null,null,null,{"$f":"I489+J484","v":49613.402061855668},{"$f":"J489+K484","v":49613.402061855668},{"$f":"K489+L484","v":39690.721649484534},29768.041237113401,19845.360824742267,9922.6804123711336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment","USD",null,{"$f":"Inputs!E286-Inputs!E287","v":5},null,null,null,{"$f":"IF(J480=1,-(SUM($I$488:I488)+SUM($J$484:J484)),-J479*SUM($J$484:J484)/$F$488)","v":0},{"$f":"IF(K480=1,-(SUM($I$488:J488)+SUM($J$484:K484)),-K479*SUM($J$484:K484)/$F$488)","v":-9922.6804123711336},{"$f":"IF(L480=1,-(SUM($I$488:K488)+SUM($J$484:L484)),-L479*SUM($J$484:L484)/$F$488)","v":-9922.6804123711336},{"$f":"IF(M480=1,-(SUM($I$488:L488)+SUM($J$484:M484)),-M479*SUM($J$484:M484)/$F$488)","v":-9922.6804123711336},{"$f":"IF(N480=1,-(SUM($I$488:M488)+SUM($J$484:N484)),-N479*SUM($J$484:N484)/$F$488)","v":-9922.6804123711336},{"$f":"IF(O480=1,-(SUM($I$488:N488)+SUM($J$484:O484)),-O479*SUM($J$484:O484)/$F$488)","v":-9922.6804123711336},{"$f":"IF(P480=1,-(SUM($I$488:O488)+SUM($J$484:P484)),-P479*SUM($J$484:P484)/$F$488)","v":0},{"$f":"IF(Q480=1,-(SUM($I$488:P488)+SUM($J$484:Q484)),-Q479*SUM($J$484:Q484)/$F$488)","v":0},{"$f":"IF(R480=1,-(SUM($I$488:Q488)+SUM($J$484:R484)),-R479*SUM($J$484:R484)/$F$488)","v":0},{"$f":"IF(S480=1,-(SUM($I$488:R488)+SUM($J$484:S484)),-S479*SUM($J$484:S484)/$F$488)","v":0},{"$f":"IF(T480=1,-(SUM($I$488:S488)+SUM($J$484:T484)),-T479*SUM($J$484:T484)/$F$488)","v":0},{"$f":"IF(U480=1,-(SUM($I$488:T488)+SUM($J$484:U484)),-U479*SUM($J$484:U484)/$F$488)","v":0},{"$f":"IF(V480=1,-(SUM($I$488:U488)+SUM($J$484:V484)),-V479*SUM($J$484:V484)/$F$488)","v":0},{"$f":"IF(W480=1,-(SUM($I$488:V488)+SUM($J$484:W484)),-W479*SUM($J$484:W484)/$F$488)","v":0},{"$f":"IF(X480=1,-(SUM($I$488:W488)+SUM($J$484:X484)),-X479*SUM($J$484:X484)/$F$488)","v":0},{"$f":"IF(Y480=1,-(SUM($I$488:X488)+SUM($J$484:Y484)),-Y479*SUM($J$484:Y484)/$F$488)","v":0},{"$f":"IF(Z480=1,-(SUM($I$488:Y488)+SUM($J$484:Z484)),-Z479*SUM($J$484:Z484)/$F$488)","v":0},{"$f":"IF(AA480=1,-(SUM($I$488:Z488)+SUM($J$484:AA484)),-AA479*SUM($J$484:AA484)/$F$488)","v":0},{"$f":"IF(AB480=1,-(SUM($I$488:AA488)+SUM($J$484:AB484)),-AB479*SUM($J$484:AB484)/$F$488)","v":0},{"$f":"IF(AC480=1,-(SUM($I$488:AB488)+SUM($J$484:AC484)),-AC479*SUM($J$484:AC484)/$F$488)","v":0},{"$f":"IF(AD480=1,-(SUM($I$488:AC488)+SUM($J$484:AD484)),-AD479*SUM($J$484:AD484)/$F$488)","v":0},{"$f":"IF(AE480=1,-(SUM($I$488:AD488)+SUM($J$484:AE484)),-AE479*SUM($J$484:AE484)/$F$488)","v":0},{"$f":"IF(AF480=1,-(SUM($I$488:AE488)+SUM($J$484:AF484)),-AF479*SUM($J$484:AF484)/$F$488)","v":0},{"$f":"IF(AG480=1,-(SUM($I$488:AF488)+SUM($J$484:AG484)),-AG479*SUM($J$484:AG484)/$F$488)","v":0},{"$f":"IF(AH480=1,-(SUM($I$488:AG488)+SUM($J$484:AH484)),-AH479*SUM($J$484:AH484)/$F$488)","v":0}]
[null,null,"Closing balance","USD",null,null,null,null,null,{"$f":"SUM(J487:J488)","v":49613.402061855668},{"$f":"SUM(K487:K488)","v":39690.721649484534},{"$f":"SUM(L487:L488)","v":29768.041237113401},19845.360824742267,9922.6804123711336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal balance - NGN"]
[null,null,"Opening balance","NGN",null,null,null,null,null,{"$f":"J487*Inputs!I$314","v":19250000},{"$f":"K487*Inputs!J$314","v":20212500},{"$f":"L487*Inputs!K$314","v":16978500},{"$f":"M487*Inputs!L$314","v":13370568.750000002},{"$f":"N487*Inputs!M$314","v":9359398.1250000019},{"$f":"O487*Inputs!N$314","v":4913684.0156250009},{"$f":"P487*Inputs!O$314","v":0},{"$f":"Q487*Inputs!P$314","v":0},{"$f":"R487*Inputs!Q$314","v":0},{"$f":"S487*Inputs!R$314","v":0},{"$f":"T487*Inputs!S$314","v":0},{"$f":"U487*Inputs!T$314","v":0},{"$f":"V487*Inputs!U$314","v":0},{"$f":"W487*Inputs!V$314","v":0},{"$f":"X487*Inputs!W$314","v":0},{"$f":"Y487*Inputs!X$314","v":0},{"$f":"Z487*Inputs!Y$314","v":0},{"$f":"AA487*Inputs!Z$314","v":0},{"$f":"AB487*Inputs!AA$314","v":0},{"$f":"AC487*Inputs!AB$314","v":0},{"$f":"AD487*Inputs!AC$314","v":0},{"$f":"AE487*Inputs!AD$314","v":0},{"$f":"AF487*Inputs!AE$314","v":0},{"$f":"AG487*Inputs!AF$314","v":0},{"$f":"AH487*Inputs!AG$314","v":0}]
[null,null,"Principal payment","NGN",null,null,null,null,null,{"$f":"J488*Inputs!J$314","v":0},{"$f":"K488*Inputs!K$314","v":-4244625},{"$f":"L488*Inputs!L$314","v":-4456856.25},{"$f":"M488*Inputs!M$314","v":-4679699.0625000009},{"$f":"N488*Inputs!N$314","v":-4913684.0156250009},{"$f":"O488*Inputs!O$314","v":-5159368.2164062513},{"$f":"P488*Inputs!P$314","v":0},{"$f":"Q488*Inputs!Q$314","v":0},{"$f":"R488*Inputs!R$314","v":0},{"$f":"S488*Inputs!S$314","v":0},{"$f":"T488*Inputs!T$314","v":0},{"$f":"U488*Inputs!U$314","v":0},{"$f":"V488*Inputs!V$314","v":0},{"$f":"W488*Inputs!W$314","v":0},{"$f":"X488*Inputs!X$314","v":0},{"$f":"Y488*Inputs!Y$314","v":0},{"$f":"Z488*Inputs!Z$314","v":0},{"$f":"AA488*Inputs!AA$314","v":0},{"$f":"AB488*Inputs!AB$314","v":0},{"$f":"AC488*Inputs!AC$314","v":0},{"$f":"AD488*Inputs!AD$314","v":0},{"$f":"AE488*Inputs!AE$314","v":0},{"$f":"AF488*Inputs!AF$314","v":0},{"$f":"AG488*Inputs!AG$314","v":0},{"$f":"AH488*Inputs!AH$314","v":0}]
[null,null,"Closing balance","NGN",null,null,null,"Check",{"$f":"INDEX(J494:AH494,,MATCH(1,J480:AH480,0))","v":0},{"$f":"J489*Inputs!J$314","v":20212500},{"$f":"K489*Inputs!K$314","v":16978500},{"$f":"L489*Inputs!L$314","v":13370568.750000002},{"$f":"M489*Inputs!M$314","v":9359398.1250000019},{"$f":"N489*Inputs!N$314","v":4913684.0156250009},{"$f":"O489*Inputs!O$314","v":0},{"$f":"P489*Inputs!P$314","v":0},{"$f":"Q489*Inputs!Q$314","v":0},{"$f":"R489*Inputs!R$314","v":0},{"$f":"S489*Inputs!S$314","v":0},{"$f":"T489*Inputs!T$314","v":0},{"$f":"U489*Inputs!U$314","v":0},{"$f":"V489*Inputs!V$314","v":0},{"$f":"W489*Inputs!W$314","v":0},{"$f":"X489*Inputs!X$314","v":0},{"$f":"Y489*Inputs!Y$314","v":0},{"$f":"Z489*Inputs!Z$314","v":0},{"$f":"AA489*Inputs!AA$314","v":0},{"$f":"AB489*Inputs!AB$314","v":0},{"$f":"AC489*Inputs!AC$314","v":0},{"$f":"AD489*Inputs!AD$314","v":0},{"$f":"AE489*Inputs!AE$314","v":0},{"$f":"AF489*Inputs!AF$314","v":0},{"$f":"AG489*Inputs!AG$314","v":0},{"$f":"AH489*Inputs!AH$314","v":0}]
[null,null,"FX (profit)/loss","NGN",null,null,null,null,null,{"$f":"J494-SUM(J492:J493)","v":962500},{"$f":"K494-SUM(K492:K493)","v":1010625},848925.00000000186,668528.43750000186,467969.90625,245684.20078125037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior debt interest"]
[null,null,"Interest due","USD",null,{"$f":"Inputs!$E$285","v":0.06},null,null,null,{"$f":"-J487*$F498","v":-2976.8041237113398},{"$f":"-K487*$F498","v":-2976.8041237113398},-2381.4432989690717,-1786.0824742268039,-1190.7216494845359,-595.36082474226794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest due","NGN",null,null,null,null,null,{"$f":"J498*Inputs!I$314","v":-1154999.9999999998},{"$f":"K498*Inputs!J$314","v":-1212750},{"$f":"L498*Inputs!K$314","v":-1018709.9999999999},{"$f":"M498*Inputs!L$314","v":-802234.125},{"$f":"N498*Inputs!M$314","v":-561563.88750000007},{"$f":"O498*Inputs!N$314","v":-294821.04093750002},{"$f":"P498*Inputs!O$314","v":0},{"$f":"Q498*Inputs!P$314","v":0},{"$f":"R498*Inputs!Q$314","v":0},{"$f":"S498*Inputs!R$314","v":0},{"$f":"T498*Inputs!S$314","v":0},{"$f":"U498*Inputs!T$314","v":0},{"$f":"V498*Inputs!U$314","v":0},{"$f":"W498*Inputs!V$314","v":0},{"$f":"X498*Inputs!W$314","v":0},{"$f":"Y498*Inputs!X$314","v":0},{"$f":"Z498*Inputs!Y$314","v":0},{"$f":"AA498*Inputs!Z$314","v":0},{"$f":"AB498*Inputs!AA$314","v":0},{"$f":"AC498*Inputs!AB$314","v":0},{"$f":"AD498*Inputs!AC$314","v":0},{"$f":"AE498*Inputs!AD$314","v":0},{"$f":"AF498*Inputs!AE$314","v":0},{"$f":"AG498*Inputs!AF$314","v":0},{"$f":"AH498*Inputs!AG$314","v":0}]
[]
["x",null,"Reserve Accounts"]
[]
[null,null,"Debt Service Reserve Account"]
[null,null,"Balance"]
[null,null,"Opening balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"I509","v":0},{"$f":"J509","v":5371511.4485715777},{"$f":"K509","v":5475566.25},5481933.1875000009,5475247.9031250011,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Use of DSRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J127","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]
[null,null,"DSRA draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J516","v":5371511.4485715777},{"$f":"K516","v":104054.80142842233},6366.9375000009313,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X516","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J517","v":0},{"$f":"K517","v":0},0,-6685.2843749998137,-21058.645781249739,-5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J505:J508)","v":5371511.4485715777},{"$f":"SUM(K505:K508)","v":5475566.25},5481933.1875000009,5475247.9031250011,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calculations"]
[null,null,"Cash flow available for DSRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,J129)","v":5371511.4485715777},5081221.8179475777,11417978.297707584,17033779.928170379,24506105.127853364,32751563.028598372,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[null,null,"Maximum possible value",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Dashboard!K21","v":1},null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J125,0,1,1,$F$513)),0)","v":5457375},5475566.25,5481933.1875000009,5475247.9031250011,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J505","v":0},5371511.4485715777,5475566.25,5481933.1875000009,5475247.9031250011,5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Draw calculation",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(J513-J514-J506,J512)","v":5371511.4485715777},104054.80142842233,6366.9375000009313,-6685.2843749998137,-21058.645781249739,-5454189.2573437514,{"$f":"MIN(P513-P514-P506,P512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA Draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,J515)","v":5371511.4485715777},{"$f":"MAX(0,K515)","v":104054.80142842233},6366.9375000009313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(0,J515)","v":0},{"$f":"MIN(0,K515)","v":0},0,-6685.2843749998137,-21058.645781249739,-5454189.2573437514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Major Maintenance Reserve Account"]
[null,null,"Balance"]
[null,null,"Opening balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"I525","v":0},{"$f":"J525","v":0},1260000,0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5]
[null,null,"Use of MMRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J118","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]
[null,null,"MMRA draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J533","v":0},{"$f":"K533","v":1260000},0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[null,null,"MMRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J534","v":0},{"$f":"K534","v":0},-1260000,0,0,0,0,-4107312,0,0,0,0,0,0,-11037372.5,0,0,0,0,0,0,0,0,0,-253555.5]
[null,null,"End Balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J521:J524)","v":0},{"$f":"SUM(K521:K524)","v":1260000},0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[]
[null,null,"Calculations"]
[null,null,"Cash flow available for MMRA",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,J136)","v":0},4977167.0165191554,11411611.360207584,17040465.21254538,24527163.773634613,38205752.285942122,48966902.831501231,59229276.950000912,81909172.361703306,111671350.53206514,144091570.11857143,187277354.96508527,243503947.87673903,316694650.71252894,422590581.87452745,563948846.82840025,733504715.66590714,953960866.56630981,1240891164.9767904,1697029035.3400235,2207264473.3956423,2870826104.5597219,3733745009.7847347,4855865913.3014784,6637634811.9919643]
[null,null,"MMRA target period flag",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Dashboard!K22","v":1},null,null,null,{"$f":"(J9-1)*-1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Maximum possible value",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J113,0,1,3,$F$529))*MIN(1,SUM(OFFSET(I529,0,1,1,$F$529))),0)","v":0},1260000,0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[null,null,"Opening balance",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J521","v":0},{"$f":"K521","v":0},1260000,0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5]
[null,null,"Draw calculation",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(J530-J531-J522,J528)","v":0},{"$f":"MIN(K530-K531-K522,K528)","v":1260000},-1260000,0,0,0,4107312,-4107312,0,0,0,0,0,11037372.5,-11037372.5,0,0,0,0,0,0,0,0,253555.5,-253555.5]
[null,null,"MMRA Draw",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,J532)","v":0},{"$f":"MAX(0,K532)","v":1260000},0,0,0,0,4107312,0,0,0,0,0,0,11037372.5,0,0,0,0,0,0,0,0,0,253555.5,0]
[null,null,"MMRA release",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(0,J532)","v":0},{"$f":"MIN(0,K532)","v":0},-1260000,0,0,0,0,-4107312,0,0,0,0,0,0,-11037372.5,0,0,0,0,0,0,0,0,0,-253555.5]
[]
["x",null,"Tax"]
[]
[null,null,"Tax calculations"]
[null,null,"Taxable income pre-NOLs"]
[null,null,"EBT",{"$f":"Inputs!$E$8","v":"NGN"},null,"Tax Depreciation",null,null,null,{"$f":"J90","v":3402085.4974776646},10782386.025157664,20369082.781957671,27167712.789761662,38463239.48127307,50910993.491265953,67056216.044520028,86894897.413805276,114314353.10016105,156831750.48639223,204205925.59616062,265899903.94832325,346223608.10782862,450781755.01609993,616620476.59276438,803826709.34852958,1046049379.1163965,1361162765.2026861,1771063191.5033727,2422688720.5937057,3151779746.5937562,4099724933.9710135,5332466227.1496019,6935496089.3163786,9481694473.8113594]
[null,null,"Add back: accounting depreciation",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Dashboard!K26","v":1},null,null,null,{"$f":"IF($F$541=1,J83,0)","v":1836926.5857223356},1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,1836926.5857223356,2350340.5857223356,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,1463146.9160842835,2198971.7494176161,1165442.4991851156,1165442.4991851156,1165442.4991851156,1165442.4991851156,1165442.4991851156,982185.15001833113,982185.15001833113,982185.15001833113,982185.15001833113,992327.37001832889]
[null,null,"Deduct: tax depreciation",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IF($F$541=1,-J411-J434,0)","v":-2472343.3011052571},-2472343.3011052571,-2472343.3011052571,-2472343.3011052571,-2472343.3011052571,-2472343.3011052571,-2472343.3011052571,-2883074.5011052573,-2883074.5011052573,-2883074.5011052536,-410731.2,-410731.2,-410731.2,-410731.2,-1514468.45,-1514468.45,-1514468.45,-1103737.25,-1103737.25,-1103737.25,-1103737.25,-1103737.25,-1103737.25,-1103737.25,-25355.55]
[null,null,"Taxable income pre-NOLs",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J540:J542)","v":2766668.7820947431},{"$f":"SUM(K540:K542)","v":10146969.309774742},19733666.066574749,26532296.07437874,37827822.765890151,50275576.775883034,66420799.329137102,86362163.498422354,112894425.51514007,155411822.90137127,205258341.31224492,266952319.66440755,347276023.82391292,451834170.73218423,617304979.89218199,803477683.39771461,1045700353.1655816,1361224470.4518712,1771124896.7525578,2422750425.8428907,3151658194.4937744,4099603381.8710318,5332344675.0496206,6935374537.2163973,9482661445.6313782]
[]
[null,null,"Net Operating Losses (NOLs)"]
[null,null,"Balance b/f",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(I550,J553)","v":0},{"$f":"MIN(J550,K553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Generated",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-MIN(J543,0)","v":0},{"$f":"-MIN(K543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expired",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MIN(J553-I550,0)","v":0},{"$f":"MIN(K553-J550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utilised",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-MIN(MAX(J543,0),J546)","v":0},{"$f":"-MIN(MAX(K543,0),K546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(SUM(J546:J549),0)","v":0},{"$f":"MAX(SUM(K546:K549),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periods to look back","years",null,{"$f":"Dashboard!K27","v":5},null,null,null,{"$f":"MIN(COUNT($J$3:J3),$F$552)","v":1},{"$f":"MIN(COUNT($J$3:K3),$F$552)","v":2},{"$f":"MIN(COUNT($J$3:L3),$F$552)","v":3},{"$f":"MIN(COUNT($J$3:M3),$F$552)","v":4},{"$f":"MIN(COUNT($J$3:N3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:O3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:P3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:Q3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:R3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:S3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:T3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:U3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:V3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:W3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:X3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:Y3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:Z3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AA3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AB3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AC3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AD3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AE3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AF3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AG3),$F$552)","v":5},{"$f":"MIN(COUNT($J$3:AH3),$F$552)","v":5}]
[null,null,"NOLs allowed",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(I547,0,0,1,-J552)),0)","v":0},{"$f":"IFERROR(SUM(OFFSET(J547,0,0,1,-K552)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax paid"]
[null,null,"Taxable income pre-NOLs",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J543","v":2766668.7820947431},{"$f":"K543","v":10146969.309774742},19733666.066574749,26532296.07437874,37827822.765890151,50275576.775883034,66420799.329137102,86362163.498422354,112894425.51514007,155411822.90137127,205258341.31224492,266952319.66440755,347276023.82391292,451834170.73218423,617304979.89218199,803477683.39771461,1045700353.1655816,1361224470.4518712,1771124896.7525578,2422750425.8428907,3151658194.4937744,4099603381.8710318,5332344675.0496206,6935374537.2163973,9482661445.6313782]
[null,null,"Less: tax losses",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J549","v":0},{"$f":"K549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net taxable income",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J556:J557)","v":2766668.7820947431},{"$f":"SUM(K556:K557)","v":10146969.309774742},19733666.066574749,26532296.07437874,37827822.765890151,50275576.775883034,66420799.329137102,86362163.498422354,112894425.51514007,155411822.90137127,205258341.31224492,266952319.66440755,347276023.82391292,451834170.73218423,617304979.89218199,803477683.39771461,1045700353.1655816,1361224470.4518712,1771124896.7525578,2422750425.8428907,3151658194.4937744,4099603381.8710318,5332344675.0496206,6935374537.2163973,9482661445.6313782]
[null,null,"Income tax paid",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"Inputs!E235","v":0.3},null,null,null,{"$f":"MAX(0,J558*$F$559)","v":830000.63462842291},{"$f":"MAX(0,K558*$F$559)","v":3044090.7929324224},5920099.8199724248,7959688.8223136216,11348346.829767045,15082673.03276491,19926239.798741128,25908649.049526706,33868327.654542021,46623546.870411381,61577502.393673472,80085695.899322256,104182807.14717387,135550251.21965528,185191493.96765459,241043305.01931438,313710105.94967449,408367341.13556135,531337469.02576733,726825127.75286722,945497458.34813225,1229881014.5613096,1599703402.5148861,2080612361.1649191,2844798433.6894135]
[]
[null,null,"Deferred tax liability"]
[null,null,"Balance b/f",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"I565","v":0},{"$f":"J565","v":190625.01461487648},381250.02922975319,571875.04384463001,762500.05845950544,953125.0730743818,1143750.0876892563,1334375.1023041345,1494195.276919011,1920173.5524253026,2346151.8279315904,2030427.1131063029,1714702.3982810229,1398977.6834557354,1083252.9686304331,877901.97880515456,982609.76404964924,1087317.5492941141,1068805.9745385647,1050294.3997830153,1031782.8250274658,1068248.4550220966,1104714.085016489,1141179.7150108814,1177645.3450052738]
[null,null,"Tax Payable",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,J540*$F$559)","v":1020625.6492432994},{"$f":"MAX(0,K540*$F$559)","v":3234715.8075472992},6110724.8345873011,8150313.836928498,11538971.844381921,15273298.047379784,20116864.813356008,26068469.224141583,34294305.930048309,47049525.145917669,61261777.678848185,79769971.184496969,103867082.43234858,135234526.50482997,184986142.97782931,241148012.80455887,313814813.73491895,408348829.5608058,531318957.45101178,726806616.17811167,945533923.97812688,1229917480.191304,1599739868.1448805,2080648826.7949135,2844508342.1434078]
[null,null,"Tax Paid",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-J559","v":-830000.63462842291},{"$f":"-K559","v":-3044090.7929324224},-5920099.8199724248,-7959688.8223136216,-11348346.829767045,-15082673.03276491,-19926239.798741128,-25908649.049526706,-33868327.654542021,-46623546.870411381,-61577502.393673472,-80085695.899322256,-104182807.14717387,-135550251.21965528,-185191493.96765459,-241043305.01931438,-313710105.94967449,-408367341.13556135,-531337469.02576733,-726825127.75286722,-945497458.34813225,-1229881014.5613096,-1599703402.5148861,-2080612361.1649191,-2844798433.6894135]
[null,null,"Balance c/f",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(J562:J564)","v":190625.01461487648},{"$f":"SUM(K562:K564)","v":381250.02922975319},571875.04384463001,762500.05845950544,953125.0730743818,1143750.0876892563,1334375.1023041345,1494195.276919011,1920173.5524253026,2346151.8279315904,2030427.1131063029,1714702.3982810229,1398977.6834557354,1083252.9686304331,877901.97880515456,982609.76404964924,1087317.5492941141,1068805.9745385647,1050294.3997830153,1031782.8250274658,1068248.4550220966,1104714.085016489,1141179.7150108814,1177645.3450052738,887553.79899930954]

{"sheet":"Graph calc","index":5,"n_rows":89,"n_cols":34,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["Graph Calculations"]
[{"$f":"Name_Model","v":"FGN 5M Solar Connections Facility - Mini-Grid"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Model!J3","v":2020},{"$f":"Model!K3","v":2021},{"$f":"Model!L3","v":2022},{"$f":"Model!M3","v":2023},{"$f":"Model!N3","v":2024},{"$f":"Model!O3","v":2025},{"$f":"Model!P3","v":2026},{"$f":"Model!Q3","v":2027},{"$f":"Model!R3","v":2028},{"$f":"Model!S3","v":2029},{"$f":"Model!T3","v":2030},{"$f":"Model!U3","v":2031},{"$f":"Model!V3","v":2032},{"$f":"Model!W3","v":2033},{"$f":"Model!X3","v":2034},{"$f":"Model!Y3","v":2035},{"$f":"Model!Z3","v":2036},{"$f":"Model!AA3","v":2037},{"$f":"Model!AB3","v":2038},{"$f":"Model!AC3","v":2039},{"$f":"Model!AD3","v":2040},{"$f":"Model!AE3","v":2041},{"$f":"Model!AF3","v":2042},{"$f":"Model!AG3","v":2043},{"$f":"Model!AH3","v":2044}]
[null,null,"Period Start","Date",null,null,null,null,null,{"$f":"Model!J4","v":"2020-11-01"},{"$f":"Model!K4","v":"2021-11-01"},{"$f":"Model!L4","v":"2022-11-01"},{"$f":"Model!M4","v":"2023-11-01"},{"$f":"Model!N4","v":"2024-11-01"},{"$f":"Model!O4","v":"2025-11-01"},{"$f":"Model!P4","v":"2026-11-01"},{"$f":"Model!Q4","v":"2027-11-01"},{"$f":"Model!R4","v":"2028-11-01"},{"$f":"Model!S4","v":"2029-11-01"},{"$f":"Model!T4","v":"2030-11-01"},{"$f":"Model!U4","v":"2031-11-01"},{"$f":"Model!V4","v":"2032-11-01"},{"$f":"Model!W4","v":"2033-11-01"},{"$f":"Model!X4","v":"2034-11-01"},{"$f":"Model!Y4","v":"2035-11-01"},{"$f":"Model!Z4","v":"2036-11-01"},{"$f":"Model!AA4","v":"2037-11-01"},{"$f":"Model!AB4","v":"2038-11-01"},{"$f":"Model!AC4","v":"2039-11-01"},{"$f":"Model!AD4","v":"2040-11-01"},{"$f":"Model!AE4","v":"2041-11-01"},{"$f":"Model!AF4","v":"2042-11-01"},{"$f":"Model!AG4","v":"2043-11-01"},{"$f":"Model!AH4","v":"2044-11-01"}]
[null,null,"Period End","Date",null,null,null,null,null,{"$f":"Model!J5","v":"2021-10-31"},{"$f":"Model!K5","v":"2022-10-31"},{"$f":"Model!L5","v":"2023-10-31"},{"$f":"Model!M5","v":"2024-10-31"},{"$f":"Model!N5","v":"2025-10-31"},{"$f":"Model!O5","v":"2026-10-31"},{"$f":"Model!P5","v":"2027-10-31"},{"$f":"Model!Q5","v":"2028-10-31"},{"$f":"Model!R5","v":"2029-10-31"},{"$f":"Model!S5","v":"2030-10-31"},{"$f":"Model!T5","v":"2031-10-31"},{"$f":"Model!U5","v":"2032-10-31"},{"$f":"Model!V5","v":"2033-10-31"},{"$f":"Model!W5","v":"2034-10-31"},{"$f":"Model!X5","v":"2035-10-31"},{"$f":"Model!Y5","v":"2036-10-31"},{"$f":"Model!Z5","v":"2037-10-31"},{"$f":"Model!AA5","v":"2038-10-31"},{"$f":"Model!AB5","v":"2039-10-31"},{"$f":"Model!AC5","v":"2040-10-31"},{"$f":"Model!AD5","v":"2041-10-31"},{"$f":"Model!AE5","v":"2042-10-31"},{"$f":"Model!AF5","v":"2043-10-31"},{"$f":"Model!AG5","v":"2044-10-31"},{"$f":"Model!AH5","v":"2045-10-31"}]
[null,null,"General cost inflation",null,null,null,null,null,null,{"$f":"Inputs!I308","v":1},{"$f":"Inputs!J308","v":1.1299999999999999},{"$f":"Inputs!K308","v":1.2768999999999997},{"$f":"Inputs!L308","v":1.4428969999999994},{"$f":"Inputs!M308","v":1.6304736099999992},{"$f":"Inputs!N308","v":1.8424351792999989},{"$f":"Inputs!O308","v":2.0819517526089983},{"$f":"Inputs!P308","v":2.352605480448168},{"$f":"Inputs!Q308","v":2.6584441929064297},{"$f":"Inputs!R308","v":3.0040419379842653},{"$f":"Inputs!S308","v":3.3945673899222193},{"$f":"Inputs!T308","v":3.8358611506121076},{"$f":"Inputs!U308","v":4.3345231001916815},{"$f":"Inputs!V308","v":4.8980111032166},{"$f":"Inputs!W308","v":5.5347525466347571},{"$f":"Inputs!X308","v":6.2542703776972752},{"$f":"Inputs!Y308","v":7.0673255267979203},{"$f":"Inputs!Z308","v":7.986077845281649},{"$f":"Inputs!AA308","v":9.0242679651682618},{"$f":"Inputs!AB308","v":10.197422800640135},{"$f":"Inputs!AC308","v":11.523087764723352},{"$f":"Inputs!AD308","v":13.021089174137385},{"$f":"Inputs!AE308","v":14.713830766775244},{"$f":"Inputs!AF308","v":16.626628766456022},{"$f":"Inputs!AG308","v":18.788090506095305}]
[]
[null,null,"Construction flag & operations year"]
[null,null,"Construction period","Flag",null,{"$f":"Inputs!$D$13","v":"Operational"},null,null,null,{"$f":"Model!J9","v":1},{"$f":"Model!K9","v":0},{"$f":"Model!L9","v":0},{"$f":"Model!M9","v":0},{"$f":"Model!N9","v":0},{"$f":"Model!O9","v":0},{"$f":"Model!P9","v":0},{"$f":"Model!Q9","v":0},{"$f":"Model!R9","v":0},{"$f":"Model!S9","v":0},{"$f":"Model!T9","v":0},{"$f":"Model!U9","v":0},{"$f":"Model!V9","v":0},{"$f":"Model!W9","v":0},{"$f":"Model!X9","v":0},{"$f":"Model!Y9","v":0},{"$f":"Model!Z9","v":0},{"$f":"Model!AA9","v":0},{"$f":"Model!AB9","v":0},{"$f":"Model!AC9","v":0},{"$f":"Model!AD9","v":0},{"$f":"Model!AE9","v":0},{"$f":"Model!AF9","v":0},{"$f":"Model!AG9","v":0},{"$f":"Model!AH9","v":0}]
[null,null,{"$f":"Inputs!$C$23","v":"Site 1"},"#",null,{"$f":"Model!F10","v":1},null,null,null,{"$f":"Model!J10","v":1},{"$f":"Model!K10","v":2},{"$f":"Model!L10","v":3},{"$f":"Model!M10","v":4},{"$f":"Model!N10","v":5},{"$f":"Model!O10","v":6},{"$f":"Model!P10","v":7},{"$f":"Model!Q10","v":8},{"$f":"Model!R10","v":9},{"$f":"Model!S10","v":10},{"$f":"Model!T10","v":11},{"$f":"Model!U10","v":12},{"$f":"Model!V10","v":13},{"$f":"Model!W10","v":14},{"$f":"Model!X10","v":15},{"$f":"Model!Y10","v":16},{"$f":"Model!Z10","v":17},{"$f":"Model!AA10","v":18},{"$f":"Model!AB10","v":19},{"$f":"Model!AC10","v":20},{"$f":"Model!AD10","v":21},{"$f":"Model!AE10","v":22},{"$f":"Model!AF10","v":23},{"$f":"Model!AG10","v":24},{"$f":"Model!AH10","v":25}]
[null,null,{"$f":"Inputs!$C$24","v":"Site 2"},"#",null,{"$f":"Model!F11","v":0},null,null,null,{"$f":"Model!J11","v":0},{"$f":"Model!K11","v":0},{"$f":"Model!L11","v":0},{"$f":"Model!M11","v":0},{"$f":"Model!N11","v":0},{"$f":"Model!O11","v":0},{"$f":"Model!P11","v":0},{"$f":"Model!Q11","v":0},{"$f":"Model!R11","v":0},{"$f":"Model!S11","v":0},{"$f":"Model!T11","v":0},{"$f":"Model!U11","v":0},{"$f":"Model!V11","v":0},{"$f":"Model!W11","v":0},{"$f":"Model!X11","v":0},{"$f":"Model!Y11","v":0},{"$f":"Model!Z11","v":0},{"$f":"Model!AA11","v":0},{"$f":"Model!AB11","v":0},{"$f":"Model!AC11","v":0},{"$f":"Model!AD11","v":0},{"$f":"Model!AE11","v":0},{"$f":"Model!AF11","v":0},{"$f":"Model!AG11","v":0},{"$f":"Model!AH11","v":0}]
[null,null,{"$f":"Inputs!$C$25","v":"Site 3"},"#",null,{"$f":"Model!F12","v":0},null,null,null,{"$f":"Model!J12","v":0},{"$f":"Model!K12","v":0},{"$f":"Model!L12","v":0},{"$f":"Model!M12","v":0},{"$f":"Model!N12","v":0},{"$f":"Model!O12","v":0},{"$f":"Model!P12","v":0},{"$f":"Model!Q12","v":0},{"$f":"Model!R12","v":0},{"$f":"Model!S12","v":0},{"$f":"Model!T12","v":0},{"$f":"Model!U12","v":0},{"$f":"Model!V12","v":0},{"$f":"Model!W12","v":0},{"$f":"Model!X12","v":0},{"$f":"Model!Y12","v":0},{"$f":"Model!Z12","v":0},{"$f":"Model!AA12","v":0},{"$f":"Model!AB12","v":0},{"$f":"Model!AC12","v":0},{"$f":"Model!AD12","v":0},{"$f":"Model!AE12","v":0},{"$f":"Model!AF12","v":0},{"$f":"Model!AG12","v":0},{"$f":"Model!AH12","v":0}]
[null,null,{"$f":"Inputs!$C$26","v":"Site 4"},"#",null,{"$f":"Model!F13","v":0},null,null,null,{"$f":"Model!J13","v":0},{"$f":"Model!K13","v":0},{"$f":"Model!L13","v":0},{"$f":"Model!M13","v":0},{"$f":"Model!N13","v":0},{"$f":"Model!O13","v":0},{"$f":"Model!P13","v":0},{"$f":"Model!Q13","v":0},{"$f":"Model!R13","v":0},{"$f":"Model!S13","v":0},{"$f":"Model!T13","v":0},{"$f":"Model!U13","v":0},{"$f":"Model!V13","v":0},{"$f":"Model!W13","v":0},{"$f":"Model!X13","v":0},{"$f":"Model!Y13","v":0},{"$f":"Model!Z13","v":0},{"$f":"Model!AA13","v":0},{"$f":"Model!AB13","v":0},{"$f":"Model!AC13","v":0},{"$f":"Model!AD13","v":0},{"$f":"Model!AE13","v":0},{"$f":"Model!AF13","v":0},{"$f":"Model!AG13","v":0},{"$f":"Model!AH13","v":0}]
[]
[null,null,"Graphs"]
[]
[null,null,"Cash flow graph"]
[null,null,"Revenue",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Model!J21","v":10484716.800000001},{"$f":"Model!K21","v":16687509.120000001},{"$f":"Model!L21","v":26165332.320000008},{"$f":"Model!M21","v":32842938.016000003},{"$f":"Model!N21","v":44012115.167671561},{"$f":"Model!O21","v":56326532.785517029},{"$f":"Model!P21","v":72335275.688716143},{"$f":"Model!Q21","v":93146641.462875009},{"$f":"Model!R21","v":120201416.96928151},{"$f":"Model!S21","v":163321628.27942145},{"$f":"Model!T21","v":211376509.50255248},{"$f":"Model!U21","v":273847855.09262282},{"$f":"Model!V21","v":355060604.35971415},{"$f":"Model!W21","v":460637178.40693307},{"$f":"Model!X21","v":628410833.62853062},{"$f":"Model!Y21","v":815936681.86862457},{"$f":"Model!Z21","v":1059720284.5807468},{"$f":"Model!AA21","v":1376638968.1065056},{"$f":"Model!AB21","v":1788633256.6899922},{"$f":"Model!AC21","v":2442813278.4733467},{"$f":"Model!AD21","v":3174600411.4990711},{"$f":"Model!AE21","v":4125923684.4325123},{"$f":"Model!AF21","v":5362643939.2459879},{"$f":"Model!AG21","v":6970380270.5035048},{"$f":"Model!AH21","v":9522642416.1382046}]
[null,null,"Opex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Model!J79+Model!J34","v":3128204.7168000001},{"$f":"Model!K79+Model!K34","v":1844821.5091200001},{"$f":"Model!L79+Model!L34","v":2091687.9523199997},{"$f":"Model!M79+Model!M34","v":2367536.0780159989},{"$f":"Model!N79+Model!N34","v":2682415.3069261508},{"$f":"Model!O79+Model!O34","v":3038107.4668099955},{"$f":"Model!P79+Model!P34","v":3442133.0584737733},{"$f":"Model!Q79+Model!Q34","v":3901403.463347387},{"$f":"Model!R79+Model!R34","v":4423916.9530361779},{"$f":"Model!S79+Model!S34","v":5026730.8769449461},{"$f":"Model!T79+Model!T34","v":5707436.9903075621},{"$f":"Model!U79+Model!U34","v":6484804.228215252},{"$f":"Model!V79+Model!V34","v":7373849.3358012531},{"$f":"Model!W79+Model!W34","v":8392276.4747488387},{"$f":"Model!X79+Model!X34","v":9591385.2863486186},{"$f":"Model!Y79+Model!Y34","v":10944530.020909993},{"$f":"Model!Z79+Model!Z34","v":12505462.965165161},{"$f":"Model!AA79+Model!AA34","v":14310760.404634558},{"$f":"Model!AB79+Model!AB34","v":16404622.687434359},{"$f":"Model!AC79+Model!AC34","v":18959115.380456097},{"$f":"Model!AD79+Model!AD34","v":21838479.755296633},{"$f":"Model!AE79+Model!AE34","v":25216565.311480813},{"$f":"Model!AF79+Model!AF34","v":29195526.946367614},{"$f":"Model!AG79+Model!AG34","v":33901996.037107989},{"$f":"Model!AH79+Model!AH34","v":39955614.956826769}]
[null,null,"Ongoing Capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-SUM(Model!J113:J114,-Model!J461)","v":0},{"$f":"-SUM(Model!K113:K114,-Model!K461)","v":1260000},{"$f":"-SUM(Model!L113:L114,-Model!L461)","v":1260000},{"$f":"-SUM(Model!M113:M114,-Model!M461)","v":0},{"$f":"-SUM(Model!N113:N114,-Model!N461)","v":0},{"$f":"-SUM(Model!O113:O114,-Model!O461)","v":0},{"$f":"-SUM(Model!P113:P114,-Model!P461)","v":0},{"$f":"-SUM(Model!Q113:Q114,-Model!Q461)","v":4107312},{"$f":"-SUM(Model!R113:R114,-Model!R461)","v":0},{"$f":"-SUM(Model!S113:S114,-Model!S461)","v":0},{"$f":"-SUM(Model!T113:T114,-Model!T461)","v":0},{"$f":"-SUM(Model!U113:U114,-Model!U461)","v":0},{"$f":"-SUM(Model!V113:V114,-Model!V461)","v":0},{"$f":"-SUM(Model!W113:W114,-Model!W461)","v":0},{"$f":"-SUM(Model!X113:X114,-Model!X461)","v":11037372.5},{"$f":"-SUM(Model!Y113:Y114,-Model!Y461)","v":0},{"$f":"-SUM(Model!Z113:Z114,-Model!Z461)","v":0},{"$f":"-SUM(Model!AA113:AA114,-Model!AA461)","v":0},{"$f":"-SUM(Model!AB113:AB114,-Model!AB461)","v":0},{"$f":"-SUM(Model!AC113:AC114,-Model!AC461)","v":0},{"$f":"-SUM(Model!AD113:AD114,-Model!AD461)","v":0},{"$f":"-SUM(Model!AE113:AE114,-Model!AE461)","v":0},{"$f":"-SUM(Model!AF113:AF114,-Model!AF461)","v":0},{"$f":"-SUM(Model!AG113:AG114,-Model!AG461)","v":0},{"$f":"-SUM(Model!AH113:AH114,-Model!AH461)","v":253555.5}]
[null,null,"Tax",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Model!J98","v":830000.63462842291},{"$f":"Model!K98","v":3044090.7929324224},{"$f":"Model!L98","v":5920099.8199724248},{"$f":"Model!M98","v":7959688.8223136216},{"$f":"Model!N98","v":11348346.829767045},{"$f":"Model!O98","v":15082673.03276491},{"$f":"Model!P98","v":19926239.798741128},{"$f":"Model!Q98","v":25908649.049526706},{"$f":"Model!R98","v":33868327.654542021},{"$f":"Model!S98","v":46623546.870411381},{"$f":"Model!T98","v":61577502.393673472},{"$f":"Model!U98","v":80085695.899322256},{"$f":"Model!V98","v":104182807.14717387},{"$f":"Model!W98","v":135550251.21965528},{"$f":"Model!X98","v":185191493.96765459},{"$f":"Model!Y98","v":241043305.01931438},{"$f":"Model!Z98","v":313710105.94967449},{"$f":"Model!AA98","v":408367341.13556135},{"$f":"Model!AB98","v":531337469.02576733},{"$f":"Model!AC98","v":726825127.75286722},{"$f":"Model!AD98","v":945497458.34813225},{"$f":"Model!AE98","v":1229881014.5613096},{"$f":"Model!AF98","v":1599703402.5148861},{"$f":"Model!AG98","v":2080612361.1649191},{"$f":"Model!AH98","v":2844798433.6894135}]
[null,null,"Debt service",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-Model!J125","v":1154999.9999999998},{"$f":"-Model!K125","v":5457375},{"$f":"-Model!L125","v":5475566.25},{"$f":"-Model!M125","v":5481933.1875000009},{"$f":"-Model!N125","v":5475247.9031250011},{"$f":"-Model!O125","v":5454189.2573437514},{"$f":"-Model!P125","v":0},{"$f":"-Model!Q125","v":0},{"$f":"-Model!R125","v":0},{"$f":"-Model!S125","v":0},{"$f":"-Model!T125","v":0},{"$f":"-Model!U125","v":0},{"$f":"-Model!V125","v":0},{"$f":"-Model!W125","v":0},{"$f":"-Model!X125","v":0},{"$f":"-Model!Y125","v":0},{"$f":"-Model!Z125","v":0},{"$f":"-Model!AA125","v":0},{"$f":"-Model!AB125","v":0},{"$f":"-Model!AC125","v":0},{"$f":"-Model!AD125","v":0},{"$f":"-Model!AE125","v":0},{"$f":"-Model!AF125","v":0},{"$f":"-Model!AG125","v":0},{"$f":"-Model!AH125","v":0}]
[null,null,"Reserve funding",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"-Model!J132-Model!J139","v":5371511.4485715777},{"$f":"-Model!K132-Model!K139","v":1364054.8014284223},{"$f":"-Model!L132-Model!L139","v":6366.9375000009313},{"$f":"-Model!M132-Model!M139","v":0},{"$f":"-Model!N132-Model!N139","v":0},{"$f":"-Model!O132-Model!O139","v":0},{"$f":"-Model!P132-Model!P139","v":4107312},{"$f":"-Model!Q132-Model!Q139","v":0},{"$f":"-Model!R132-Model!R139","v":0},{"$f":"-Model!S132-Model!S139","v":0},{"$f":"-Model!T132-Model!T139","v":0},{"$f":"-Model!U132-Model!U139","v":0},{"$f":"-Model!V132-Model!V139","v":0},{"$f":"-Model!W132-Model!W139","v":11037372.5},{"$f":"-Model!X132-Model!X139","v":0},{"$f":"-Model!Y132-Model!Y139","v":0},{"$f":"-Model!Z132-Model!Z139","v":0},{"$f":"-Model!AA132-Model!AA139","v":0},{"$f":"-Model!AB132-Model!AB139","v":0},{"$f":"-Model!AC132-Model!AC139","v":0},{"$f":"-Model!AD132-Model!AD139","v":0},{"$f":"-Model!AE132-Model!AE139","v":0},{"$f":"-Model!AF132-Model!AF139","v":0},{"$f":"-Model!AG132-Model!AG139","v":253555.5},{"$f":"-Model!AH132-Model!AH139","v":0}]
[null,null,"Distributions",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"MAX(0,Model!J146)","v":0},{"$f":"MAX(0,Model!K146)","v":3717167.0165191554},{"$f":"MAX(0,Model!L146)","v":12671611.360207584},{"$f":"MAX(0,Model!M146)","v":17040465.21254538},{"$f":"MAX(0,Model!N146)","v":24527163.773634613},{"$f":"MAX(0,Model!O146)","v":38205752.285942122},{"$f":"MAX(0,Model!P146)","v":44859590.831501231},{"$f":"MAX(0,Model!Q146)","v":63336588.950000912},{"$f":"MAX(0,Model!R146)","v":81909172.361703306},{"$f":"MAX(0,Model!S146)","v":111671350.53206514},{"$f":"MAX(0,Model!T146)","v":144091570.11857143},{"$f":"MAX(0,Model!U146)","v":187277354.96508527},{"$f":"MAX(0,Model!V146)","v":243503947.87673903},{"$f":"MAX(0,Model!W146)","v":305657278.21252894},{"$f":"MAX(0,Model!X146)","v":433627954.37452745},{"$f":"MAX(0,Model!Y146)","v":563948846.82840025},{"$f":"MAX(0,Model!Z146)","v":733504715.66590714},{"$f":"MAX(0,Model!AA146)","v":953960866.56630981},{"$f":"MAX(0,Model!AB146)","v":1240891164.9767904},{"$f":"MAX(0,Model!AC146)","v":1697029035.3400235},{"$f":"MAX(0,Model!AD146)","v":2207264473.3956423},{"$f":"MAX(0,Model!AE146)","v":2870826104.5597219},{"$f":"MAX(0,Model!AF146)","v":3733745009.7847347},{"$f":"MAX(0,Model!AG146)","v":4855612357.8014784},{"$f":"MAX(0,Model!AH146)","v":6637888367.4919643}]
[]
[null,null,"Inflation adjusted"]
[null,null,"Revenue",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J18/J$6","v":10484716.800000001},14767707.185840711,20491293.225781199,22761803.521665104,26993454.477114525,30571785.329738066,34743973.100274384,39592971.383000731,45214948.3859834,54367293.017557368,62269056.767023206,71391493.158954293,81914571.950028971,94045760.350446224,113539101.94424452,130460730.44399461,149946437.38462225,172379858.39567721,198202587.02353841,239552024.6860806,275499108.94697481,316864713.0247339,364462798.59050542,419229921.37565154,506844610.58183813]
[null,null,"Opex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,3128204.7168000001,1632585.4063008851,1638098.4825123346,1640821.2630672874,1645175.543151632,1648963.01424524,1653320.2818750548,1658333.0676438683,1664099.9893248044,1673322.470430596,1681344.4350086502,1690573.2438152614,1701190.4574865841,1713404.9510907601,1732938.4115248977,1749929.146002095,1769476.0086749766,1791963.5498030703,1817834.1723398156,1859206.5614133361,1895193.3892365815,1936594.1646084569,1984223.3752132689,2039018.0422807517,2126645.8634454743]
[null,null,"Ongoing Capex",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J20/J$6","v":0},1115044.2477876106,986764.82105098304,0,0,0,0,1745856.682786254,0,0,0,0,0,0,1994194.3938778164,0,0,0,0,0,0,0,0,0,13495.543888174296]
[null,null,"Tax",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J21/J$6","v":830000.63462842291},2693885.6574623208,4636306.5392532116,5516463.629984417,6960153.6388970139,8186270.6499640914,9570942.1574109755,11012747.043584691,12739905.447296368,15520271.631659087,18140014.711884808,20878152.976559795,24035587.015920319,27674549.600477085,33459760.379035339,38540595.539149486,44388800.934688367,51134906.151313536,58878733.552307621,71275374.372752428,82052439.211880982,94453006.051453158,108721068.4879642,125137355.8879551,151414984.54920116]
[null,null,"Debt service",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J22/J$6","v":1154999.9999999998},4829535.3982300889,4288171.5482809944,3799254.6851923615,3358072.0776738017,2960315.4122447744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reserve funding",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J23/J$6","v":5371511.4485715777},1207128.1428570109,4986.2459863739787,0,0,0,1972818.051548467,0,0,0,0,0,0,2253439.6650819322,0,0,0,0,0,0,0,0,0,15249.964593636954,0]
[null,null,"Distributions",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J24/J$6","v":0},3289528.3332027928,9923730.409748286,11809897.180842005,15042968.879229283,20736551.665528733,21546892.60943988,26921891.271772172,30810942.949362222,37173698.915467687,42447697.620129749,48822766.938579224,56177794.476622075,62404366.133796439,78346403.153684288,90170205.758843035,103788160.44125891,119452988.69456062,137506019.29889095,166417443.75191483,191551476.34585726,220475112.80867231,253757506.727328,292038297.48082215,353302980.16919148]
[]
[null,null,"ARPU Graph"]
[null,null,"Connections"]
[null,null,"Phase 1","#",null,null,null,null,null,{"$f":"INDEX(Inputs!$H$164:$AG$164,,J10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,J11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,J12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,J13+1)*'Graph calc'!$F$13","v":120},{"$f":"INDEX(Inputs!$H$164:$AG$164,,K10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,K11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,K12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,K13+1)*'Graph calc'!$F$13","v":160},{"$f":"INDEX(Inputs!$H$164:$AG$164,,L10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,L11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,L12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,L13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,M10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,M11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,M12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,M13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,N10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,N11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,N12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,N13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,O10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,O11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,O12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,O13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,P10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,P11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,P12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,P13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Q10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,Q11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,Q12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,Q13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,R10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,R11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,R12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,R13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,S10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,S11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,S12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,S13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,T10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,T11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,T12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,T13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,U10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,U11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,U12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,U13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,V10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,V11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,V12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,V13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,W10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,W11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,W12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,W13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,X10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,X11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,X12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,X13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Y10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,Y11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,Y12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,Y13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,Z10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,Z11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,Z12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,Z13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AA10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AA11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AA12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AA13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AB10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AB11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AB12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AB13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AC10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AC11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AC12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AC13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AD10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AD11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AD12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AD13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AE10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AE11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AE12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AE13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AF10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AF11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AF12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AF13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AG10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AG11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AG12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AG13+1)*'Graph calc'!$F$13","v":200},{"$f":"INDEX(Inputs!$H$164:$AG$164,,AH10+1)*'Graph calc'!$F$10+INDEX(Inputs!$H$165:$AG$165,,AH11+1)*'Graph calc'!$F$11+INDEX(Inputs!$H$166:$AG$166,,AH12+1)*'Graph calc'!$F$12+INDEX(Inputs!$H$167:$AG$167,,AH13+1)*'Graph calc'!$F$13","v":200}]
[]
[null,null,"Revenue"]
[null,null,"Phase 1",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(Model!J18:J20)","v":10484716.800000001},{"$f":"SUM(Model!K18:K20)","v":16687509.120000001},{"$f":"SUM(Model!L18:L20)","v":26165332.320000008},{"$f":"SUM(Model!M18:M20)","v":32842938.016000003},{"$f":"SUM(Model!N18:N20)","v":44012115.167671561},{"$f":"SUM(Model!O18:O20)","v":56326532.785517029},{"$f":"SUM(Model!P18:P20)","v":72335275.688716143},{"$f":"SUM(Model!Q18:Q20)","v":93146641.462875009},{"$f":"SUM(Model!R18:R20)","v":120201416.96928151},{"$f":"SUM(Model!S18:S20)","v":163321628.27942145},{"$f":"SUM(Model!T18:T20)","v":211376509.50255248},{"$f":"SUM(Model!U18:U20)","v":273847855.09262282},{"$f":"SUM(Model!V18:V20)","v":355060604.35971415},{"$f":"SUM(Model!W18:W20)","v":460637178.40693307},{"$f":"SUM(Model!X18:X20)","v":628410833.62853062},{"$f":"SUM(Model!Y18:Y20)","v":815936681.86862457},{"$f":"SUM(Model!Z18:Z20)","v":1059720284.5807468},{"$f":"SUM(Model!AA18:AA20)","v":1376638968.1065056},{"$f":"SUM(Model!AB18:AB20)","v":1788633256.6899922},{"$f":"SUM(Model!AC18:AC20)","v":2442813278.4733467},{"$f":"SUM(Model!AD18:AD20)","v":3174600411.4990711},{"$f":"SUM(Model!AE18:AE20)","v":4125923684.4325123},{"$f":"SUM(Model!AF18:AF20)","v":5362643939.2459879},{"$f":"SUM(Model!AG18:AG20)","v":6970380270.5035048},{"$f":"SUM(Model!AH18:AH20)","v":9522642416.1382046}]
[null,null,"Phase 1 - USD","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", (J40/Inputs!I$314), 'Graph calc'!J40)","v":27022.465979381446},{"$f":"IF(Inputs!$E$8=\"NGN\", (K40/Inputs!J$314), 'Graph calc'!K40)","v":40960.994403534605},{"$f":"IF(Inputs!$E$8=\"NGN\", (L40/Inputs!K$314), 'Graph calc'!L40)","v":61166.824040956599},{"$f":"IF(Inputs!$E$8=\"NGN\", (M40/Inputs!L$314), 'Graph calc'!M40)","v":73121.04305273082},{"$f":"IF(Inputs!$E$8=\"NGN\", (N40/Inputs!M$314), 'Graph calc'!N40)","v":93321.845539352347},{"$f":"IF(Inputs!$E$8=\"NGN\", (O40/Inputs!N$314), 'Graph calc'!O40)","v":113745.6502677735},{"$f":"IF(Inputs!$E$8=\"NGN\", (P40/Inputs!O$314), 'Graph calc'!P40)","v":139117.77432699772},{"$f":"IF(Inputs!$E$8=\"NGN\", (Q40/Inputs!P$314), 'Graph calc'!Q40)","v":170612.31714430288},{"$f":"IF(Inputs!$E$8=\"NGN\", (R40/Inputs!Q$314), 'Graph calc'!R40)","v":209683.11952688836},{"$f":"IF(Inputs!$E$8=\"NGN\", (S40/Inputs!R$314), 'Graph calc'!S40)","v":271336.54072196846},{"$f":"IF(Inputs!$E$8=\"NGN\", (T40/Inputs!S$314), 'Graph calc'!T40)","v":334450.62028556998},{"$f":"IF(Inputs!$E$8=\"NGN\", (U40/Inputs!T$314), 'Graph calc'!U40)","v":412662.80730257824},{"$f":"IF(Inputs!$E$8=\"NGN\", (V40/Inputs!U$314), 'Graph calc'!V40)","v":509564.51089749235},{"$f":"IF(Inputs!$E$8=\"NGN\", (W40/Inputs!V$314), 'Graph calc'!W40)","v":629602.39847990253},{"$f":"IF(Inputs!$E$8=\"NGN\", (X40/Inputs!W$314), 'Graph calc'!X40)","v":818015.91077569395},{"$f":"IF(Inputs!$E$8=\"NGN\", (Y40/Inputs!X$314), 'Graph calc'!Y40)","v":1011545.090047476},{"$f":"IF(Inputs!$E$8=\"NGN\", (Z40/Inputs!Y$314), 'Graph calc'!Z40)","v":1251211.5269444466},{"$f":"IF(Inputs!$E$8=\"NGN\", (AA40/Inputs!Z$314), 'Graph calc'!AA40)","v":1547997.4789198367},{"$f":"IF(Inputs!$E$8=\"NGN\", (AB40/Inputs!AA$314), 'Graph calc'!AB40)","v":1915500.1601484125},{"$f":"IF(Inputs!$E$8=\"NGN\", (AC40/Inputs!AB$314), 'Graph calc'!AC40)","v":2491505.5797501905},{"$f":"IF(Inputs!$E$8=\"NGN\", (AD40/Inputs!AC$314), 'Graph calc'!AD40)","v":3083694.6067481926},{"$f":"IF(Inputs!$E$8=\"NGN\", (AE40/Inputs!AD$314), 'Graph calc'!AE40)","v":3816929.9062327775},{"$f":"IF(Inputs!$E$8=\"NGN\", (AF40/Inputs!AE$314), 'Graph calc'!AF40)","v":4724791.5961718904},{"$f":"IF(Inputs!$E$8=\"NGN\", (AG40/Inputs!AF$314), 'Graph calc'!AG40)","v":5848855.1715668952},{"$f":"IF(Inputs!$E$8=\"NGN\", (AH40/Inputs!AG$314), 'Graph calc'!AH40)","v":7609963.4905693224}]
[null,null,"Total - USD","USD",null,null,null,null,null,{"$f":"SUM(J41:J41)","v":27022.465979381446},40960.994403534605,61166.824040956599,73121.04305273082,93321.845539352347,113745.6502677735,139117.77432699772,170612.31714430288,209683.11952688836,271336.54072196846,334450.62028556998,412662.80730257824,509564.51089749235,629602.39847990253,818015.91077569395,1011545.090047476,1251211.5269444466,1547997.4789198367,1915500.1601484125,2491505.5797501905,3083694.6067481926,3816929.9062327775,4724791.5961718904,5848855.1715668952,7609963.4905693224]
[]
[null,null,"Phase 1 Monthly ARPU"]
[null,null,"Phase 1 - NGN",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J40/J37/12","v":7281.0533333333333},8691.4110000000001,10902.221800000003,13684.557506666666,18338.381319863151,23469.388660632092,30139.698203631724,38811.100609531255,50083.923737200625,68050.67844975894,88073.54562606354,114103.2729552595,147941.91848321422,191932.15766955542,261837.84734522109,339973.61744526023,441550.11857531121,573599.57004437735,745263.85695416341,1017838.8660305612,1322750.1714579463,1719134.8685135469,2234434.9746858282,2904325.1127097937,3967767.6733909189]
[null,null,"Phase 1 - NGN, inflation adjusted",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"J45/J$6","v":7281.0533333333333},7691.5141592920363,8538.0388440754996,9484.0848006937922,11247.272698797718,12738.24388739086,14476.655458447658,16497.071409583641,18839.561827493082,22653.038757315571,25945.440319593006,29746.455482897618,34131.071645845404,39185.733479352588,47307.959143435211,54358.637684997753,62477.682243592608,71824.940998198843,82584.411259807661,99813.343619200255,114791.29539457284,132026.96376030581,151859.4994127106,174679.13390652149,211185.25440909923]
[null,null,"Phase 1 - USD","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\",(J45/Inputs!I$314),('Graph calc'!J45))","v":18.765601374570448},{"$f":"IF(Inputs!$E$8=\"NGN\",(K45/Inputs!J$314),('Graph calc'!K45))","v":21.33385125184094},{"$f":"IF(Inputs!$E$8=\"NGN\",(L45/Inputs!K$314),('Graph calc'!L45))","v":25.486176683731916},{"$f":"IF(Inputs!$E$8=\"NGN\",(M45/Inputs!L$314),('Graph calc'!M45))","v":30.467101271971174},{"$f":"IF(Inputs!$E$8=\"NGN\",(N45/Inputs!M$314),('Graph calc'!N45))","v":38.884102308063476},{"$f":"IF(Inputs!$E$8=\"NGN\",(O45/Inputs!N$314),('Graph calc'!O45))","v":47.39402094490562},{"$f":"IF(Inputs!$E$8=\"NGN\",(P45/Inputs!O$314),('Graph calc'!P45))","v":57.965739302915708},{"$f":"IF(Inputs!$E$8=\"NGN\",(Q45/Inputs!P$314),('Graph calc'!Q45))","v":71.088465476792877},{"$f":"IF(Inputs!$E$8=\"NGN\",(R45/Inputs!Q$314),('Graph calc'!R45))","v":87.36796646953681},{"$f":"IF(Inputs!$E$8=\"NGN\",(S45/Inputs!R$314),('Graph calc'!S45))","v":113.05689196748688},{"$f":"IF(Inputs!$E$8=\"NGN\",(T45/Inputs!S$314),('Graph calc'!T45))","v":139.35442511898751},{"$f":"IF(Inputs!$E$8=\"NGN\",(U45/Inputs!T$314),('Graph calc'!U45))","v":171.94283637607427},{"$f":"IF(Inputs!$E$8=\"NGN\",(V45/Inputs!U$314),('Graph calc'!V45))","v":212.31854620728848},{"$f":"IF(Inputs!$E$8=\"NGN\",(W45/Inputs!V$314),('Graph calc'!W45))","v":262.33433269995936},{"$f":"IF(Inputs!$E$8=\"NGN\",(X45/Inputs!W$314),('Graph calc'!X45))","v":340.83996282320578},{"$f":"IF(Inputs!$E$8=\"NGN\",(Y45/Inputs!X$314),('Graph calc'!Y45))","v":421.47712085311497},{"$f":"IF(Inputs!$E$8=\"NGN\",(Z45/Inputs!Y$314),('Graph calc'!Z45))","v":521.33813622685284},{"$f":"IF(Inputs!$E$8=\"NGN\",(AA45/Inputs!Z$314),('Graph calc'!AA45))","v":644.99894954993192},{"$f":"IF(Inputs!$E$8=\"NGN\",(AB45/Inputs!AA$314),('Graph calc'!AB45))","v":798.1250667285052},{"$f":"IF(Inputs!$E$8=\"NGN\",(AC45/Inputs!AB$314),('Graph calc'!AC45))","v":1038.1273248959128},{"$f":"IF(Inputs!$E$8=\"NGN\",(AD45/Inputs!AC$314),('Graph calc'!AD45))","v":1284.872752811747},{"$f":"IF(Inputs!$E$8=\"NGN\",(AE45/Inputs!AD$314),('Graph calc'!AE45))","v":1590.3874609303241},{"$f":"IF(Inputs!$E$8=\"NGN\",(AF45/Inputs!AE$314),('Graph calc'!AF45))","v":1968.6631650716208},{"$f":"IF(Inputs!$E$8=\"NGN\",(AG45/Inputs!AF$314),('Graph calc'!AG45))","v":2437.022988152873},{"$f":"IF(Inputs!$E$8=\"NGN\",(AH45/Inputs!AG$314),('Graph calc'!AH45))","v":3170.8181210705516}]
[null,null,"Phase 1 - USD, inflation adjusted","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\",(J46/Inputs!I$314),('Graph calc'!J46))","v":18.765601374570448},{"$f":"IF(Inputs!$E$8=\"NGN\",(K46/Inputs!J$314),('Graph calc'!K46))","v":18.879514382160128},{"$f":"IF(Inputs!$E$8=\"NGN\",(L46/Inputs!K$314),('Graph calc'!L46))","v":19.959414741743224},{"$f":"IF(Inputs!$E$8=\"NGN\",(M46/Inputs!L$314),('Graph calc'!M46))","v":21.11522948067061},{"$f":"IF(Inputs!$E$8=\"NGN\",(N46/Inputs!M$314),('Graph calc'!N46))","v":23.848348154536211},{"$f":"IF(Inputs!$E$8=\"NGN\",(O46/Inputs!N$314),('Graph calc'!O46))","v":25.723575774813501},{"$f":"IF(Inputs!$E$8=\"NGN\",(P46/Inputs!O$314),('Graph calc'!P46))","v":27.842018543549784},{"$f":"IF(Inputs!$E$8=\"NGN\",(Q46/Inputs!P$314),('Graph calc'!Q46))","v":30.216908898490974},{"$f":"IF(Inputs!$E$8=\"NGN\",(R46/Inputs!Q$314),('Graph calc'!R46))","v":32.864322186135105},{"$f":"IF(Inputs!$E$8=\"NGN\",(S46/Inputs!R$314),('Graph calc'!S46))","v":37.634924645342636},{"$f":"IF(Inputs!$E$8=\"NGN\",(T46/Inputs!S$314),('Graph calc'!T46))","v":41.052189899868381},{"$f":"IF(Inputs!$E$8=\"NGN\",(U46/Inputs!T$314),('Graph calc'!U46))","v":44.825093929334869},{"$f":"IF(Inputs!$E$8=\"NGN\",(V46/Inputs!U$314),('Graph calc'!V46))","v":48.983138698210951},{"$f":"IF(Inputs!$E$8=\"NGN\",(W46/Inputs!V$314),('Graph calc'!W46))","v":53.559358517517516},{"$f":"IF(Inputs!$E$8=\"NGN\",(X46/Inputs!W$314),('Graph calc'!X46))","v":61.581788878789794},{"$f":"IF(Inputs!$E$8=\"NGN\",(Y46/Inputs!X$314),('Graph calc'!Y46))","v":67.390294214989837},{"$f":"IF(Inputs!$E$8=\"NGN\",(Z46/Inputs!Y$314),('Graph calc'!Z46))","v":73.767386863678524},{"$f":"IF(Inputs!$E$8=\"NGN\",(AA46/Inputs!Z$314),('Graph calc'!AA46))","v":80.765422281854114},{"$f":"IF(Inputs!$E$8=\"NGN\",(AB46/Inputs!AA$314),('Graph calc'!AB46))","v":88.442084145672169},{"$f":"IF(Inputs!$E$8=\"NGN\",(AC46/Inputs!AB$314),('Graph calc'!AC46))","v":101.80291091105344},{"$f":"IF(Inputs!$E$8=\"NGN\",(AD46/Inputs!AC$314),('Graph calc'!AD46))","v":111.50420608139787},{"$f":"IF(Inputs!$E$8=\"NGN\",(AE46/Inputs!AD$314),('Graph calc'!AE46))","v":122.13935713528228},{"$f":"IF(Inputs!$E$8=\"NGN\",(AF46/Inputs!AE$314),('Graph calc'!AF46))","v":133.79677911730414},{"$f":"IF(Inputs!$E$8=\"NGN\",(AG46/Inputs!AF$314),('Graph calc'!AG46))","v":146.57348897267323},{"$f":"IF(Inputs!$E$8=\"NGN\",(AH46/Inputs!AG$314),('Graph calc'!AH46))","v":168.76744978644118}]
[]
[null,null,"Equity distribution graph"]
[null,null,"Cumulative distributions to equity",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(Model!$J$146:J146)","v":0},{"$f":"SUM(Model!$J$146:K146)","v":3717167.0165191554},{"$f":"SUM(Model!$J$146:L146)","v":16388778.376726739},{"$f":"SUM(Model!$J$146:M146)","v":33429243.589272119},{"$f":"SUM(Model!$J$146:N146)","v":57956407.362906732},{"$f":"SUM(Model!$J$146:O146)","v":96162159.648848861},{"$f":"SUM(Model!$J$146:P146)","v":141021750.48035008},{"$f":"SUM(Model!$J$146:Q146)","v":204358339.43035099},{"$f":"SUM(Model!$J$146:R146)","v":286267511.7920543},{"$f":"SUM(Model!$J$146:S146)","v":397938862.32411945},{"$f":"SUM(Model!$J$146:T146)","v":542030432.44269085},{"$f":"SUM(Model!$J$146:U146)","v":729307787.40777612},{"$f":"SUM(Model!$J$146:V146)","v":972811735.28451514},{"$f":"SUM(Model!$J$146:W146)","v":1278469013.4970441},{"$f":"SUM(Model!$J$146:X146)","v":1712096967.8715715},{"$f":"SUM(Model!$J$146:Y146)","v":2276045814.6999717},{"$f":"SUM(Model!$J$146:Z146)","v":3009550530.3658791},{"$f":"SUM(Model!$J$146:AA146)","v":3963511396.932189},{"$f":"SUM(Model!$J$146:AB146)","v":5204402561.9089794},{"$f":"SUM(Model!$J$146:AC146)","v":6901431597.2490025},{"$f":"SUM(Model!$J$146:AD146)","v":9108696070.6446457},{"$f":"SUM(Model!$J$146:AE146)","v":11979522175.204369},{"$f":"SUM(Model!$J$146:AF146)","v":15713267184.989103},{"$f":"SUM(Model!$J$146:AG146)","v":20568879542.790581},{"$f":"SUM(Model!$J$146:AH146)","v":27206767910.282547}]
[null,null,"Equity invested",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"SUM(Model!$J$104:J104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:K104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:L104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:M104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:N104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:O104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:P104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:Q104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:R104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:S104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:T104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:U104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:V104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:W104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:X104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:Y104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:Z104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AA104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AB104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AC104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AD104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AE104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AF104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AG104)","v":6901935.9999999991},{"$f":"SUM(Model!$J$104:AH104)","v":6901935.9999999991}]
[]
[null,null,"DSCR graph"]
[null,null,"DSCR",null,null,null,null,null,null,{"$f":"Model!J185","v":5.6506592628325363},{"$f":"Model!K185","v":2.9153408491296924},{"$f":"Model!L185","v":4.0852598208829241},{"$f":"Model!M185","v":5.1072578496598791},{"$f":"Model!N185","v":6.4757982764335633},{"$f":"Model!O185","v":8.004845355246939},{"$f":"Model!P185","v":""},{"$f":"Model!Q185","v":""},{"$f":"Model!R185","v":""},{"$f":"Model!S185","v":""},{"$f":"Model!T185","v":""},{"$f":"Model!U185","v":""},{"$f":"Model!V185","v":""},{"$f":"Model!W185","v":""},{"$f":"Model!X185","v":""},{"$f":"Model!Y185","v":""},{"$f":"Model!Z185","v":""},{"$f":"Model!AA185","v":""},{"$f":"Model!AB185","v":""},{"$f":"Model!AC185","v":""},{"$f":"Model!AD185","v":""},{"$f":"Model!AE185","v":""},{"$f":"Model!AF185","v":""},{"$f":"Model!AG185","v":""},{"$f":"Model!AH185","v":""}]
[null,null,"Target min DSCR","%",1.5,null,null,null,null,{"$f":"$E$56","v":1.5},{"$f":"$E$56","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[]
[]
[null,null,"Useful summaries"]
[]
[null,null,"Consumption & tariff"]
[null,null,"Phase 1"]
[null,null,"Consumption","kWh/month",null,null,null,null,null,{"$f":"(Model!J253+Model!J254)/12","v":4080},{"$f":"(Model!K253+Model!K254)/12","v":7072},{"$f":"(Model!L253+Model!L254)/12","v":11492.000000000005},{"$f":"(Model!M253+Model!M254)/12","v":14939.6},{"$f":"(Model!N253+Model!N254)/12","v":19421.480000000003},{"$f":"(Model!O253+Model!O254)/12","v":25247.924000000003},{"$f":"(Model!P253+Model!P254)/12","v":32822.301200000009},{"$f":"(Model!Q253+Model!Q254)/12","v":42668.991560000017},{"$f":"(Model!R253+Model!R254)/12","v":55469.689028000015},{"$f":"(Model!S253+Model!S254)/12","v":72110.595736400006},{"$f":"(Model!T253+Model!T254)/12","v":93743.774457320033},{"$f":"(Model!U253+Model!U254)/12","v":121866.90679451604},{"$f":"(Model!V253+Model!V254)/12","v":158426.97883287084},{"$f":"(Model!W253+Model!W254)/12","v":205955.07248273212},{"$f":"(Model!X253+Model!X254)/12","v":267741.59422755172},{"$f":"(Model!Y253+Model!Y254)/12","v":348064.07249581727},{"$f":"(Model!Z253+Model!Z254)/12","v":452483.29424456245},{"$f":"(Model!AA253+Model!AA254)/12","v":588228.28251793131},{"$f":"(Model!AB253+Model!AB254)/12","v":764696.76727331057},{"$f":"(Model!AC253+Model!AC254)/12","v":994105.79745530372},{"$f":"(Model!AD253+Model!AD254)/12","v":1292337.536691895},{"$f":"(Model!AE253+Model!AE254)/12","v":1680038.7976994636},{"$f":"(Model!AF253+Model!AF254)/12","v":2184050.4370093029},{"$f":"(Model!AG253+Model!AG254)/12","v":2839265.568112094},{"$f":"(Model!AH253+Model!AH254)/12","v":3691045.2385457219}]
[null,null,"Consumption/user","kWh/month",null,null,null,null,null,{"$f":"J64/J37","v":34},44.2,57.460000000000029,74.698000000000008,97.107400000000013,126.23962000000002,164.11150600000005,213.34495780000009,277.34844514000008,360.552978682,468.71887228660017,609.33453397258018,792.13489416435414,1029.7753624136606,1338.7079711377585,1740.3203624790863,2262.4164712228121,2941.1414125896567,3823.4838363665531,4970.5289872765188,6461.687683459475,8400.1939884973181,10920.252185046515,14196.327840560471,18455.226192728609]
[]
[null,null,"Total consumption","kWh/year",null,null,null,null,null,{"$f":"J64*12","v":48960},{"$f":"K64*12","v":84864},137904.00000000006,179275.2,233057.76000000004,302975.08800000005,393867.61440000008,512027.89872000017,665636.26833600015,865327.14883680013,1124925.2934878403,1462402.8815341925,1901123.7459944501,2471460.8697927855,3212899.1307306206,4176768.8699498074,5429799.5309347492,7058739.3902151752,9176361.2072797269,11929269.569463644,15508050.440302741,20160465.572393563,26208605.244111635,34071186.817345127,44292542.862548664]
[null,null,"Average tariff",{"$f":"Inputs!$E$8","v":"NGN"},null,null,null,null,null,{"$f":"Model!J18/J67","v":167.57999999999998},{"$f":"Model!K18/K67","v":167.58},{"$f":"Model!L18/L67","v":167.57999999999998},{"$f":"Model!M18/M67","v":167.58},{"$f":"Model!N18/N67","v":176.12826419575799},{"$f":"Model!O18/O67","v":176.12826419575799},{"$f":"Model!P18/P67","v":176.12826419575796},{"$f":"Model!Q18/Q67","v":176.12826419575799},{"$f":"Model!R18/R67","v":176.12826419575799},{"$f":"Model!S18/S67","v":185.11257577640964},{"$f":"Model!T18/T67","v":185.11257577640964},{"$f":"Model!U18/U67","v":185.11257577640964},{"$f":"Model!V18/V67","v":185.11257577640961},{"$f":"Model!W18/W67","v":185.11257577640961},{"$f":"Model!X18/X67","v":194.55517754090431},{"$f":"Model!Y18/Y67","v":194.55517754090428},{"$f":"Model!Z18/Z67","v":194.55517754090431},{"$f":"Model!AA18/AA67","v":194.55517754090428},{"$f":"Model!AB18/AB67","v":194.55517754090434},{"$f":"Model!AC18/AC67","v":204.47944689448022},{"$f":"Model!AD18/AD67","v":204.47944689448022},{"$f":"Model!AE18/AE67","v":204.47944689448019},{"$f":"Model!AF18/AF67","v":204.47944689448022},{"$f":"Model!AG18/AG67","v":204.47944689448022},{"$f":"Model!AH18/AH67","v":214.90995372498793}]
[null,null,"Average tariff","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", (J68/Inputs!I$314), ('Graph calc'!J68))","v":0.43190721649484531},{"$f":"IF(Inputs!$E$8=\"NGN\", (K68/Inputs!J$314), ('Graph calc'!K68))","v":0.41134020618556699},{"$f":"IF(Inputs!$E$8=\"NGN\", (L68/Inputs!K$314), ('Graph calc'!L68))","v":0.39175257731958757},{"$f":"IF(Inputs!$E$8=\"NGN\", (M68/Inputs!L$314), ('Graph calc'!M68))","v":0.3730976926853215},{"$f":"IF(Inputs!$E$8=\"NGN\", (N68/Inputs!M$314), ('Graph calc'!N68))","v":0.37345659493466105},{"$f":"IF(Inputs!$E$8=\"NGN\", (O68/Inputs!N$314), ('Graph calc'!O68))","v":0.35567294755682},{"$f":"IF(Inputs!$E$8=\"NGN\", (P68/Inputs!O$314), ('Graph calc'!P68))","v":0.33873614053030476},{"$f":"IF(Inputs!$E$8=\"NGN\", (Q68/Inputs!P$314), ('Graph calc'!Q68))","v":0.32260584812409976},{"$f":"IF(Inputs!$E$8=\"NGN\", (R68/Inputs!Q$314), ('Graph calc'!R68))","v":0.30724366488009502},{"$f":"IF(Inputs!$E$8=\"NGN\", (S68/Inputs!R$314), ('Graph calc'!S68))","v":0.30753921868432021},{"$f":"IF(Inputs!$E$8=\"NGN\", (T68/Inputs!S$314), ('Graph calc'!T68))","v":0.29289449398506684},{"$f":"IF(Inputs!$E$8=\"NGN\", (U68/Inputs!T$314), ('Graph calc'!U68))","v":0.27894713712863511},{"$f":"IF(Inputs!$E$8=\"NGN\", (V68/Inputs!U$314), ('Graph calc'!V68))","v":0.26566394012250955},{"$f":"IF(Inputs!$E$8=\"NGN\", (W68/Inputs!V$314), ('Graph calc'!W68))","v":0.25301327630715192},{"$f":"IF(Inputs!$E$8=\"NGN\", (X68/Inputs!W$314), ('Graph calc'!X68))","v":0.25325666305480465},{"$f":"IF(Inputs!$E$8=\"NGN\", (Y68/Inputs!X$314), ('Graph calc'!Y68))","v":0.24119682195695674},{"$f":"IF(Inputs!$E$8=\"NGN\", (Z68/Inputs!Y$314), ('Graph calc'!Z68))","v":0.22971125900662548},{"$f":"IF(Inputs!$E$8=\"NGN\", (AA68/Inputs!Z$314), ('Graph calc'!AA68))","v":0.21877262762535757},{"$f":"IF(Inputs!$E$8=\"NGN\", (AB68/Inputs!AA$314), ('Graph calc'!AB68))","v":0.20835488345272155},{"$f":"IF(Inputs!$E$8=\"NGN\", (AC68/Inputs!AB$314), ('Graph calc'!AC68))","v":0.20855531094878521},{"$f":"IF(Inputs!$E$8=\"NGN\", (AD68/Inputs!AC$314), ('Graph calc'!AD68))","v":0.19862410566550973},{"$f":"IF(Inputs!$E$8=\"NGN\", (AE68/Inputs!AD$314), ('Graph calc'!AE68))","v":0.18916581491953305},{"$f":"IF(Inputs!$E$8=\"NGN\", (AF68/Inputs!AE$314), ('Graph calc'!AF68))","v":0.18015791897098388},{"$f":"IF(Inputs!$E$8=\"NGN\", (AG68/Inputs!AF$314), ('Graph calc'!AG68))","v":0.17157897044855605},{"$f":"IF(Inputs!$E$8=\"NGN\", (AH68/Inputs!AG$314), ('Graph calc'!AH68))","v":0.17174402126404123}]
[]
[null,null,"User summary",null,null,null,null,null,null,{"$f":"Names!$E$13","v":"Site 1"},{"$f":"Names!$E$14","v":"Site 2"},{"$f":"Names!$E$15","v":"Site 3"},{"$f":"Names!$E$16","v":"Site 4"}]
[null,null,"Category",null,null,null,null,null,null,{"$f":"Inputs!$D$14","v":1},{"$f":"Inputs!$D$15","v":0},{"$f":"Inputs!$D$16","v":0},{"$f":"Inputs!$D$17","v":0}]
[null,null,"Phase 1 population","#",null,null,null,null,null,{"$f":"J72*Inputs!G23","v":200},{"$f":"K72*Inputs!G24","v":0},{"$f":"L72*Inputs!G25","v":0},{"$f":"M72*Inputs!G26","v":0}]
[]
[null,null,"Levelized cost of electricity"]
[null,null,"NGN"]
[null,null,"Operating costs",{"$f":"Inputs!$E$8","v":"NGN"},null,"WACC",null,null,null,{"$f":"Model!J79+Model!J34","v":3128204.7168000001},{"$f":"Model!K79+Model!K34","v":1844821.5091200001},{"$f":"Model!L79+Model!L34","v":2091687.9523199997},{"$f":"Model!M79+Model!M34","v":2367536.0780159989},{"$f":"Model!N79+Model!N34","v":2682415.3069261508},{"$f":"Model!O79+Model!O34","v":3038107.4668099955},{"$f":"Model!P79+Model!P34","v":3442133.0584737733},{"$f":"Model!Q79+Model!Q34","v":3901403.463347387},{"$f":"Model!R79+Model!R34","v":4423916.9530361779},{"$f":"Model!S79+Model!S34","v":5026730.8769449461},{"$f":"Model!T79+Model!T34","v":5707436.9903075621},{"$f":"Model!U79+Model!U34","v":6484804.228215252},{"$f":"Model!V79+Model!V34","v":7373849.3358012531},{"$f":"Model!W79+Model!W34","v":8392276.4747488387},{"$f":"Model!X79+Model!X34","v":9591385.2863486186},{"$f":"Model!Y79+Model!Y34","v":10944530.020909993},{"$f":"Model!Z79+Model!Z34","v":12505462.965165161},{"$f":"Model!AA79+Model!AA34","v":14310760.404634558},{"$f":"Model!AB79+Model!AB34","v":16404622.687434359},{"$f":"Model!AC79+Model!AC34","v":18959115.380456097},{"$f":"Model!AD79+Model!AD34","v":21838479.755296633},{"$f":"Model!AE79+Model!AE34","v":25216565.311480813},{"$f":"Model!AF79+Model!AF34","v":29195526.946367614},{"$f":"Model!AG79+Model!AG34","v":33901996.037107989},{"$f":"Model!AH79+Model!AH34","v":39955614.956826769}]
[null,null,"Capital expenditures",{"$f":"Inputs!$E$8","v":"NGN"},null,{"$f":"WACC","v":0.11014419735502565},null,null,null,{"$f":"-Model!J116","v":45401936},{"$f":"-Model!K116","v":1260000},{"$f":"-Model!L116","v":1260000},{"$f":"-Model!M116","v":0},{"$f":"-Model!N116","v":0},{"$f":"-Model!O116","v":0},{"$f":"-Model!P116","v":0},{"$f":"-Model!Q116","v":4107312},{"$f":"-Model!R116","v":0},{"$f":"-Model!S116","v":0},{"$f":"-Model!T116","v":0},{"$f":"-Model!U116","v":0},{"$f":"-Model!V116","v":0},{"$f":"-Model!W116","v":0},{"$f":"-Model!X116","v":11037372.5},{"$f":"-Model!Y116","v":0},{"$f":"-Model!Z116","v":0},{"$f":"-Model!AA116","v":0},{"$f":"-Model!AB116","v":0},{"$f":"-Model!AC116","v":0},{"$f":"-Model!AD116","v":0},{"$f":"-Model!AE116","v":0},{"$f":"-Model!AF116","v":0},{"$f":"-Model!AG116","v":0},{"$f":"-Model!AH116","v":253555.5}]
[null,null,"Total consumption","kWh",null,null,null,null,null,{"$f":"SUM(Model!J253:J254)","v":48960},{"$f":"SUM(Model!K253:K254)","v":84864},{"$f":"SUM(Model!L253:L254)","v":137904.00000000006},{"$f":"SUM(Model!M253:M254)","v":179275.2},{"$f":"SUM(Model!N253:N254)","v":233057.76000000004},{"$f":"SUM(Model!O253:O254)","v":302975.08800000005},{"$f":"SUM(Model!P253:P254)","v":393867.61440000008},{"$f":"SUM(Model!Q253:Q254)","v":512027.89872000017},{"$f":"SUM(Model!R253:R254)","v":665636.26833600015},{"$f":"SUM(Model!S253:S254)","v":865327.14883680013},{"$f":"SUM(Model!T253:T254)","v":1124925.2934878403},{"$f":"SUM(Model!U253:U254)","v":1462402.8815341925},{"$f":"SUM(Model!V253:V254)","v":1901123.7459944501},{"$f":"SUM(Model!W253:W254)","v":2471460.8697927855},{"$f":"SUM(Model!X253:X254)","v":3212899.1307306206},{"$f":"SUM(Model!Y253:Y254)","v":4176768.8699498074},{"$f":"SUM(Model!Z253:Z254)","v":5429799.5309347492},{"$f":"SUM(Model!AA253:AA254)","v":7058739.3902151752},{"$f":"SUM(Model!AB253:AB254)","v":9176361.2072797269},{"$f":"SUM(Model!AC253:AC254)","v":11929269.569463644},{"$f":"SUM(Model!AD253:AD254)","v":15508050.440302741},{"$f":"SUM(Model!AE253:AE254)","v":20160465.572393563},{"$f":"SUM(Model!AF253:AF254)","v":26208605.244111635},{"$f":"SUM(Model!AG253:AG254)","v":34071186.817345127},{"$f":"SUM(Model!AH253:AH254)","v":44292542.862548664}]
[null,null,"LCOE",{"$f":"CONCATENATE(Inputs!$E$8,\"/kWh\")","v":"NGN/kWh"},null,{"$f":"(NPV($F$78,J77:AH77)+NPV($F$78,J78:AH78))/NPV($F$78,J79:AH79)","v":4.5074427578282661}]
[null,null,"LCOE net of operating costs",{"$f":"CONCATENATE(Inputs!$E$8,\"/kWh\")","v":"NGN/kWh"},null,{"$f":"NPV($F$78,J78:AH78)/NPV($F$78,J79:AH79)","v":2.155738482351127}]
[]
[null,null,"USD"]
[null,null,"Operating costs","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", (J77/Inputs!I$314), ('Graph calc'!J77))","v":8062.3832907216492},{"$f":"IF(Inputs!$E$8=\"NGN\", (K77/Inputs!J$314), ('Graph calc'!K77))","v":4528.2805820324002},{"$f":"IF(Inputs!$E$8=\"NGN\", (L77/Inputs!K$314), ('Graph calc'!L77))","v":4889.749052808751},{"$f":"IF(Inputs!$E$8=\"NGN\", (M77/Inputs!L$314), ('Graph calc'!M77))","v":5271.0481445102314},{"$f":"IF(Inputs!$E$8=\"NGN\", (N77/Inputs!M$314), ('Graph calc'!N77))","v":5687.7054418241478},{"$f":"IF(Inputs!$E$8=\"NGN\", (O77/Inputs!N$314), ('Graph calc'!O77))","v":6135.1461257444234},{"$f":"IF(Inputs!$E$8=\"NGN\", (P77/Inputs!O$314), ('Graph calc'!P77))","v":6620.0326946006553},{"$f":"IF(Inputs!$E$8=\"NGN\", (Q77/Inputs!P$314), ('Graph calc'!Q77))","v":7146.0170172834614},{"$f":"IF(Inputs!$E$8=\"NGN\", (R77/Inputs!Q$314), ('Graph calc'!R77))","v":7717.2194024765449},{"$f":"IF(Inputs!$E$8=\"NGN\", (S77/Inputs!R$314), ('Graph calc'!S77))","v":8351.2256255309749},{"$f":"IF(Inputs!$E$8=\"NGN\", (T77/Inputs!S$314), ('Graph calc'!T77))","v":9030.5959074706007},{"$f":"IF(Inputs!$E$8=\"NGN\", (U77/Inputs!T$314), ('Graph calc'!U77))","v":9771.9864072618948},{"$f":"IF(Inputs!$E$8=\"NGN\", (V77/Inputs!U$314), ('Graph calc'!V77))","v":10582.56501592237},{"$f":"IF(Inputs!$E$8=\"NGN\", (W77/Inputs!V$314), ('Graph calc'!W77))","v":11470.62730690086},{"$f":"IF(Inputs!$E$8=\"NGN\", (X77/Inputs!W$314), ('Graph calc'!X77))","v":12485.312713833586},{"$f":"IF(Inputs!$E$8=\"NGN\", (Y77/Inputs!X$314), ('Graph calc'!Y77))","v":13568.314615019657},{"$f":"IF(Inputs!$E$8=\"NGN\", (Z77/Inputs!Y$314), ('Graph calc'!Z77))","v":14765.197608708495},{"$f":"IF(Inputs!$E$8=\"NGN\", (AA77/Inputs!Z$314), ('Graph calc'!AA77))","v":16092.10660240893},{"$f":"IF(Inputs!$E$8=\"NGN\", (AB77/Inputs!AA$314), ('Graph calc'!AB77))","v":17568.194747259513},{"$f":"IF(Inputs!$E$8=\"NGN\", (AC77/Inputs!AB$314), ('Graph calc'!AC77))","v":19337.025131554448},{"$f":"IF(Inputs!$E$8=\"NGN\", (AD77/Inputs!AC$314), ('Graph calc'!AD77))","v":21213.12716934596},{"$f":"IF(Inputs!$E$8=\"NGN\", (AE77/Inputs!AD$314), ('Graph calc'!AE77))","v":23328.076239757585},{"$f":"IF(Inputs!$E$8=\"NGN\", (AF77/Inputs!AE$314), ('Graph calc'!AF77))","v":25722.904955983904},{"$f":"IF(Inputs!$E$8=\"NGN\", (AG77/Inputs!AF$314), ('Graph calc'!AG77))","v":28447.209069377812},{"$f":"IF(Inputs!$E$8=\"NGN\", (AH77/Inputs!AG$314), ('Graph calc'!AH77))","v":31930.293901343986}]
[null,null,"Capital expenditures","USD",null,null,null,null,null,{"$f":"IF(Inputs!$E$8=\"NGN\", (J78/Inputs!I$314), ('Graph calc'!J78))","v":117015.29896907216},{"$f":"IF(Inputs!$E$8=\"NGN\", (K78/Inputs!J$314), ('Graph calc'!K78))","v":3092.783505154639},{"$f":"IF(Inputs!$E$8=\"NGN\", (L78/Inputs!K$314), ('Graph calc'!L78))","v":2945.5081001472749},{"$f":"IF(Inputs!$E$8=\"NGN\", (M78/Inputs!L$314), ('Graph calc'!M78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (N78/Inputs!M$314), ('Graph calc'!N78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (O78/Inputs!N$314), ('Graph calc'!O78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (P78/Inputs!O$314), ('Graph calc'!P78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (Q78/Inputs!P$314), ('Graph calc'!Q78))","v":7523.1699881943532},{"$f":"IF(Inputs!$E$8=\"NGN\", (R78/Inputs!Q$314), ('Graph calc'!R78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (S78/Inputs!R$314), ('Graph calc'!S78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (T78/Inputs!S$314), ('Graph calc'!T78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (U78/Inputs!T$314), ('Graph calc'!U78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (V78/Inputs!U$314), ('Graph calc'!V78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (W78/Inputs!V$314), ('Graph calc'!W78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (X78/Inputs!W$314), ('Graph calc'!X78))","v":14367.585399546462},{"$f":"IF(Inputs!$E$8=\"NGN\", (Y78/Inputs!X$314), ('Graph calc'!Y78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (Z78/Inputs!Y$314), ('Graph calc'!Z78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AA78/Inputs!Z$314), ('Graph calc'!AA78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AB78/Inputs!AA$314), ('Graph calc'!AB78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AC78/Inputs!AB$314), ('Graph calc'!AC78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AD78/Inputs!AC$314), ('Graph calc'!AD78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AE78/Inputs!AD$314), ('Graph calc'!AE78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AF78/Inputs!AE$314), ('Graph calc'!AF78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AG78/Inputs!AF$314), ('Graph calc'!AG78))","v":0},{"$f":"IF(Inputs!$E$8=\"NGN\", (AH78/Inputs!AG$314), ('Graph calc'!AH78))","v":202.62738150946504}]
[null,null,"LCOE","USD/kWh",null,{"$f":"(NPV($F$78,J84:AH84)+NPV($F$78,J85:AH85))/NPV($F$78,J79:AH79)","v":8.7638631228466411E-3}]
[null,null,"LCOE net of operating costs","USD/kWh",null,{"$f":"NPV($F$78,J85:AH85)/NPV($F$78,J79:AH79)","v":5.3427714119468504E-3}]
[]
[null,null,"Levelized revenue","USD/kWh",null,{"$f":"NPV($F$78,I42:AG42)/NPV($F$78,J79:AH79)","v":0.18807907063888959}]

{"sheet":"Legend","index":6,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Style legend"]
[]
[]
[]
[null,null,"Style",null,"Design",null,"Comment"]
[]
[null,null,"Header1",null,"Header1"]
[]
[null,null,"Header2",null,"Header2"]
[]
[null,null,"Header3",null,"Header3"]
[]
[null,null,"Assumption",null,100,null,"A user driven input"]
[]
[null,null,"Technical_Input",null,100,null,"A model input that should not be changed to protect the integrity of the model"]
[]
[null,null,"Empty_Cell",null,null,null,"A cell that is left intentionally blank to avoid the risk of error"]
[]
[null,null,"InSheet",null,100,null,"A link within the worksheet or an interim calculation step"]
[]
[null,null,"OffSheet ",null,100,null,"A link to another worksheet to minimise the number of inter-worksheet references"]
[]
[null,null,"Line_SubTotal",null,100,null,"The sum of elements in the table immediately above"]
[]
[null,null,"Line_Total",null,100,null,"The sum of elements above, including sub-totals "]
[]
[null,null,"Unit / Info",null,"NGN",null,"Explanatory text showing helpful information and the units/dimensions of the calculations"]
[]
[null,null,"Line_Summary",null,100,null,"The SUM() of everything to the right"]
[]
[null,null,"Table_Header",null,"Qtr",null,"Header of a table or of an off-sheet reference "]
[]
[null,null,"Flag",null,1,null,"Binary flag - set up as a 'Style' and updated with conditional formatting"]
[]
[null,null,"Line_ClosingBal",null,100,null,"The closing balance of a control account"]

{"sheet":"Names","index":7,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Names and Lists"]
[]
[]
[null,null,"Name",null,"Value"]
[]
[null,null,"Entity Names"]
[null,null,"Model Name",null,"FGN 5M Solar Connections Facility - Mini-Grid"]
[null,null,"Company Name",null,"[Insert Company Name]"]
[null,null,"Project Name",null,"[Insert Project Name, Location]"]
[null,null,"Contact Details"]
[]
[null,null,"Site grouping names - short",null,"Site 1"]
[null,null,null,null,"Site 2"]
[null,null,null,null,"Site 3"]
[null,null,null,null,"Site 4"]
[]
[null,null,"Site grouping names - long",null,"Site 1"]
[null,null,null,null,"Site 2"]
[null,null,null,null,"Site 3"]
[null,null,null,null,"Site 4"]
[]
[null,null,"Lists"]
[null,null,"Construction period",null,1]
[null,null,null,null,{"$f":"E24+1","v":2}]
[null,null,null,null,{"$f":"E25+1","v":3}]
[null,null,null,null,4]
[null,null,null,null,5,null,"`"]
[]
[null,null,"Tax depreciation toggle",null,1]
[null,null,null,null,0]