{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["Error Report","Cover Page","Control","User Guide","-Input-->","Input Data","Regulatory Asset Base","Regulated OPEX","-Calculations-->","Gen and Trans","Asset Depreciation","Tariff Calculation","Tariff"],"not_rendered":{"images":3,"macros":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"Error Report","index":0,"n_rows":13,"n_cols":4,"rows_kept":13,"merged":[[3,2,3,3],[4,2,4,3]]}
[]
[]
[]
[null,null,"Instruction: Please fill the form and click on the \"Export Error Report\" to get the Error Report in the same location as the Tariff Model. Then email the Error Report to info@eerc.en.gov.ng."]
[null,null,"EERC TARIFF MODEL ERROR REPORT"]
[null,null,"Name","Test"]
[null,null,"Phone Number",1910101]
[null,null,"Organization"]
[null,null,"Date"]
[null,null,"Worksheet Name"]
[null,null,"Range/Cell"]
[null,null,"Error Description"]
[null,null,"Potential Impact on Model"]

{"sheet":"Cover Page","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[17,1,17,12],[18,1,18,12],[21,6,21,8],[23,6,23,8],[25,1,25,12],[26,1,26,12]]}
{"$rows_empty":17}
[null,"ENUGU STATE ELECTRICITY REGULATORY COMMISSION "]
[null,"DISTRIBUTION TARIFF MODEL"]
[]
[{"$nulls":5},"Version No:",1]
[{"$nulls":5},"Version's Date","2024-10-01"]
[{"$nulls":5},"Version Name","EERCDT_01_10_2024"]
[{"$nulls":5},"Today's Date",{"$f":"NOW()","v":"2024-10-02T09:19:20.870"}]
[{"$nulls":5},"Developed by ","S2R Consulting"]

{"sheet":"Control","index":2,"n_rows":25,"n_cols":14,"rows_kept":25,"merged":[[16,3,16,6],[16,8,16,11],[16,13,16,16],[18,3,18,6],[18,8,18,11],[18,13,18,16],[20,3,20,6],[20,8,20,11],[20,13,20,16],[22,3,22,6],[22,8,22,11],[22,13,22,16],[23,3,23,6],[24,3,24,6],[24,8,24,11],[24,13,24,16]]}
{"$rows_empty":16}
[{"$nulls":3},"Guide Pages",{"$nulls":4},"Input",{"$nulls":4},"Calculations"]
[]
[{"$nulls":3},"Cover Page",{"$nulls":4},"Input Data",{"$nulls":4},"Gen and Trans"]
[]
[{"$nulls":3},"Control",{"$nulls":4},"Regulatory Asset Base",{"$nulls":4},"Asset Depreciation"]
[]
[{"$nulls":3},"User Guide",{"$nulls":4},"Regulated OPEX",{"$nulls":4},"Tariff Calculation"]
[]
[{"$nulls":13},"Tariff"]

{"sheet":"User Guide","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[3,2,3,15],[17,2,17,15],[27,2,27,11]]}
[null,"Go to Control Page"]
[]
[]
[null,null,"Table of Content"]
[null,null,"Worksheet Name",null,null,"Description"]
[null,null,"Cover Page",null,null,"Cover Page of the Model, gives general instructions"]
[null,null,"Control",null,null,"This page contains links to other worksheets. "]
[null,null,"User Guide",null,null,"Guide the user of the model on how the model works"]
[null,null,"Input Data",null,null,"This is where the vast majority of the model inputs , not related to  costs  are inserted and changed "]
[null,null,"Regulatory Asset Base",null,null,"This is where the equipment and installation costs of the projects  are inputted"]
[null,null,"Regulated Opex",null,null,"This is where maintenance and operating costs are inputted"]
[null,null,"Gen and Trans",null,null,"Calculates Generation and Transmission Costs"]
[null,null,"Asset Depreciation",null,null,"This is where the assets are depreciated and the Return of Capital and Return on Capital is calculated"]
[null,null,"Tariff Calculation",null,null,"This sheet shows how the tariff are derived"]
[null,null,"Tariff ",null,null,"This sheet shows the final tariff"]
[]
[]
[null,null,"Instructions"]
[null,null,0,null,null,"Only put data in the Input Worksheets, whose tabs are coloured dark green."]
[]
[null,null,1,null,null,"Please do not input data into Calculations Worksheets"]
[]
[null,null,2]
[]
[null,null,3]
[]
[]
[null,null,"Color Convention"]
[null,null,"Light Orange cells are for regulated inputs inputted by the EERC"]
[null,null,"Aqua cells indicate cells to be inputted by user"]
[null,null,"White Cells are used for calculated results"]

{"sheet":"-Input-->","index":4,"n_rows":7,"n_cols":4,"rows_kept":7}
[null,"Go to Control Page"]
[]
[]
[null,"Sheet No","Sheet Name","Sheet Function"]
[null,5,"Input Data","This is where the vast majority of the model inputs , not related to  costs  are inserted and changed "]
[null,6,"Regulatory Asset Base","This is where the equipment and installation costs of the projects  are inputted"]
[null,7,"Regulated OPEX","This is where maintenance and operating costs are inputted"]

{"sheet":"Input Data","index":5,"n_rows":75,"n_cols":31,"rows_kept":75}
[null,"Go to Control Page"]
[]
[]
[]
[null,"No","Item","Type","Unit","Constant",{"$f":"F10","v":2024},{"$f":"G5+1","v":2025},{"$f":"H5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
[]
[null,1,"Model Date"]
[]
[null,null,"Model starts",null,"year",2024]
[]
[]
[null,2,"Time Factors"]
[]
[null,null,"Hours in Year",null,"Hours/Year",8766]
[null,null,"Weeks in Year",null,"Weeks/Year",52.17]
[null,null,"Hours in Day",null,"Hours/Day",{"v":24,"d":"24.00"}]
[null,null,"Business Cycle ",null,"Days/Month",{"v":30.5,"d":"30.50"}]
[]
[]
[null,3,"WACC Parameters"]
[]
[null,null,"Tax Rate",null,"%",{"v":0.32,"d":"32.00%"}]
[null,null,"% Debt",null,"%",{"v":0.7,"d":"70.0%"}]
[null,null,"% Equity",null,"%",{"v":0.3,"d":"30.0%"}]
[null,null,"Cost of Debt",{"$nulls":3},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"},{"v":0.26,"d":"26.0%"}]
[null,null,"Risk Free Rate",null,"%",null,{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"},{"v":0.23,"d":"23.0%"}]
[null,null,"Expected Return on Maket",null,"%",null,{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"},{"v":0.32,"d":"32.0%"}]
[null,null,"Beta",null,"pu",null,{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
[]
[{"$nulls":4},"%"]
[null,null,"Market risk premium",null,"%",null,{"$f":"G28-G27","v":{"v":0.09,"d":"9.00%"}},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"$f":"L28-L27","v":{"v":0.09,"d":"9.00%"}},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"},{"v":0.09,"d":"9.00%"}]
[null,null,"Cost of Equity",{"$nulls":3},{"$f":"G27+G32*G29","v":{"v":0.338,"d":"33.80%"}},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"$f":"L27+L32*L29","v":{"v":0.338,"d":"33.80%"}},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"},{"v":0.338,"d":"33.80%"}]
[]
[null,null,"Nominal Pre Tax WACC",null,"%",null,{"$f":"$F$24*G26+$F$25*G33","v":{"v":0.2834,"d":"28.34%"}},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"$f":"$F$24*L26+$F$25*L33","v":{"v":0.2834,"d":"28.34%"}},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"},{"v":0.2834,"d":"28.34%"}]
[null,null,"Nominal Post Tax WACC",null,"%",null,{"$f":"$F$24*G26*(1-$F$23)+$F$25*G33","v":{"v":0.22515999999999997,"d":"22.52%"}},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"$f":"$F$24*L26*(1-$F$23)+$F$25*L33","v":{"v":0.22515999999999997,"d":"22.52%"}},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"},{"v":0.22515999999999997,"d":"22.52%"}]
[]
[]
[null,4,"Generation and Transmission Parameters"]
[]
[null,null,"Peak Power",null,"MW",null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,null,"Load Factor",null,"%",null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,null,"Generation Tariff",null,"N/KWh",null,{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"}]
[null,null,"Transmission Tariff",null,"N/KWh",null,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45,8.45]
[]
[]
[null,5,"Loss Levels"]
[]
[null,null,"Disco Loss Factor",null,"%",null,{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"}]
[]
[]
[null,5,"Customer Energy Intake"]
[]
[null,null,"LV Customers",null,"%",null,{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"},{"v":0.9,"d":"90.0%"}]
[null,null,"HV Customers",null,"%",null,{"$f":"1-G54","v":{"v":0.09999999999999998,"d":"10.00%"}},{"$f":"1-H54","v":{"v":0.09999999999999998,"d":"10.00%"}},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"},{"v":0.09999999999999998,"d":"10.00%"}]
[]
[]
[null,6,"EERC RATES"]
[]
[null,null,"Rate",null,"%",null,{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"}]
[]
[]
[null,7,"Depreciation Settings"]
[]
[{"$nulls":3},"Useful Life (years) - New","SL Rate   Capital Base Depreciation Rate)"]
[null,1,"Land",50,{"$f":"IF(D66=0,0,1/D66)","v":{"v":0.02,"d":"2.00%"}}]
[null,2,"Building and Fixtures",50,{"v":0.02,"d":"2.00%"}]
[null,3,"Substations",20,{"v":0.05,"d":"5.00%"}]
[null,4,"Lines",20,{"v":0.05,"d":"5.00%"}]
[null,5,"Transformers",20,{"v":0.05,"d":"5.00%"}]
[null,6,"Meters",10,{"v":0.1,"d":"10.00%"}]
[null,7,"Information  and Communication",5,{"v":0.2,"d":"20.00%"}]
[null,8,"Other Equipment",5,{"v":0.2,"d":"20.00%"}]
[null,9,"Vehicles",5,{"v":0.2,"d":"20.00%"}]
[null,10,"Furniture & Fittings",5,{"v":0.2,"d":"20.00%"}]

{"sheet":"Regulatory Asset Base","index":6,"n_rows":166,"n_cols":34,"rows_kept":166,"merged":[[8,1,8,7],[8,9,8,33]]}
[null,"Go to Control Page"]
[]
[]
[]
[{"$nulls":9},{"$f":"'Input Data'!G5","v":2024},{"$f":"'Input Data'!H5","v":2025},{"$f":"'Input Data'!I5","v":2026},{"$f":"'Input Data'!J5","v":2027},{"$f":"'Input Data'!K5","v":2028},{"$f":"'Input Data'!L5","v":2029},{"$f":"'Input Data'!M5","v":2030},{"$f":"'Input Data'!N5","v":2031},{"$f":"'Input Data'!O5","v":2032},{"$f":"'Input Data'!P5","v":2033},{"$f":"'Input Data'!Q5","v":2034},{"$f":"'Input Data'!R5","v":2035},{"$f":"'Input Data'!S5","v":2036},{"$f":"'Input Data'!T5","v":2037},{"$f":"'Input Data'!U5","v":2038},{"$f":"'Input Data'!V5","v":2039},{"$f":"'Input Data'!W5","v":2040},{"$f":"'Input Data'!X5","v":2041},{"$f":"'Input Data'!Y5","v":2042},{"$f":"'Input Data'!Z5","v":2043},{"$f":"'Input Data'!AA5","v":2044},{"$f":"'Input Data'!AB5","v":2045},{"$f":"'Input Data'!AC5","v":2046},{"$f":"'Input Data'!AD5","v":2047},{"$f":"'Input Data'!AE5","v":2048}]
[]
[]
[]
[null,"Starting CAPEX",{"$nulls":7},"New CAPEX"]
[]
[null,1,"Land"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,1.1,"Parking Lots","Land","Nos.",5,{"v":30000000,"d":"30,000,000.00"},{"$f":"IFERROR(G14/F14,\" \")","v":{"v":6000000,"d":"6,000,000.00"}},null,null,{"v":28900000,"d":"28,900,000.00"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,0,0,0,{"v":2727272.727272727,"d":"2,727,272.73"},0,0,0,{"v":2000000,"d":"2,000,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},0,{"v":1578947.3684210526,"d":"1,578,947.37"},{"v":2000000,"d":"2,000,000.00"},{"v":1666666.6666666667,"d":"1,666,666.67"},0,{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1500000,"d":"1,500,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1578947.3684210526,"d":"1,578,947.37"},{"v":1666666.6666666667,"d":"1,666,666.67"}]
[null,1.2,"Transformer Store","Land","Nos.",2,{"v":5000000,"d":"5,000,000.00"},{"$f":"IFERROR(G15/F15,\" \")","v":{"v":2500000,"d":"2,500,000.00"}},null,null,0,{"v":416666.6666666667,"d":"416,666.67"},{"v":333333.3333333333,"d":"333,333.33"},0,{"v":333333.3333333333,"d":"333,333.33"},{"v":384615.3846153846,"d":"384,615.38"},0,0,0,{"v":263157.8947368421,"d":"263,157.89"},0,{"v":500000,"d":"500,000.00"},{"v":294117.64705882355,"d":"294,117.65"},{"v":384615.3846153846,"d":"384,615.38"},0,{"v":454545.45454545453,"d":"454,545.45"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},0,0,0,{"v":384615.3846153846,"d":"384,615.38"},0,{"v":294117.64705882355,"d":"294,117.65"}]
[null,1.3,{"$nulls":5}," "]
[null,1.4,{"$nulls":5}," "]
[null,1.5,{"$nulls":5}," "]
[null,1.6,{"$nulls":5}," "]
[null,1.7,{"$nulls":5}," "]
[null,1.8,{"$nulls":5}," "]
[null,1.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C11 & \" Costs\"","v":"Total Land Costs"},null,{"$f":"SUM(E14:E22)","v":0},{"$f":"SUM(F14:F22)","v":7},{"$f":"SUM(G14:G22)","v":{"v":35000000,"d":"35,000,000.00"}},{"v":5000000,"d":"5,000,000.00"},null,{"$f":"SUM(J14:J22)","v":0},{"$f":"SUM(K14:K22)","v":{"v":28900000,"d":"28,900,000.00"}},{"$f":"SUM(L14:L22)","v":{"v":416666.6666666667,"d":"416,666.67"}},{"$f":"SUM(M14:M22)","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"SUM(N14:N22)","v":0},{"$f":"SUM(O14:O22)","v":{"v":333333.3333333333,"d":"333,333.33"}},{"$f":"SUM(P14:P22)","v":{"v":384615.3846153846,"d":"384,615.38"}},{"$f":"SUM(Q14:Q22)","v":0},{"$f":"SUM(R14:R22)","v":{"v":2727272.727272727,"d":"2,727,272.73"}},{"$f":"SUM(S14:S22)","v":0},{"$f":"SUM(T14:T22)","v":{"v":263157.8947368421,"d":"263,157.89"}},{"$f":"SUM(U14:U22)","v":0},{"$f":"SUM(V14:V22)","v":{"v":2500000,"d":"2,500,000.00"}},{"$f":"SUM(W14:W22)","v":{"v":2058823.5294117648,"d":"2,058,823.53"}},{"$f":"SUM(X14:X22)","v":{"v":384615.3846153846,"d":"384,615.38"}},{"$f":"SUM(Y14:Y22)","v":{"v":1578947.3684210526,"d":"1,578,947.37"}},{"$f":"SUM(Z14:Z22)","v":{"v":2454545.4545454546,"d":"2,454,545.45"}},{"$f":"SUM(AA14:AA22)","v":{"v":1916666.6666666667,"d":"1,916,666.67"}},{"$f":"SUM(AB14:AB22)","v":{"v":250000,"d":"250,000.00"}},{"$f":"SUM(AC14:AC22)","v":{"v":1764705.8823529412,"d":"1,764,705.88"}},{"$f":"SUM(AD14:AD22)","v":{"v":1764705.8823529412,"d":"1,764,705.88"}},{"$f":"SUM(AE14:AE22)","v":{"v":1500000,"d":"1,500,000.00"}},{"$f":"SUM(AF14:AF22)","v":{"v":2149321.2669683257,"d":"2,149,321.27"}},{"$f":"SUM(AG14:AG22)","v":{"v":1578947.3684210526,"d":"1,578,947.37"}},{"$f":"SUM(AH14:AH22)","v":{"v":1960784.3137254904,"d":"1,960,784.31"}}]
[]
[null,2,"Building and Fixtures"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,2.1,"Business Units","Building and Fixtures","Nos.",5,{"v":100000000,"d":"100,000,000.00"},{"$f":"IFERROR(G28/F28,\" \")","v":{"v":20000000,"d":"20,000,000.00"}},null,null,0,0,{"v":10000000,"d":"10,000,000.00"},{"v":5263157.894736842,"d":"5,263,157.89"},0,{"v":5555555.555555556,"d":"5,555,555.56"},0,{"v":10000000,"d":"10,000,000.00"},0,{"v":10000000,"d":"10,000,000.00"},{"v":7142857.142857143,"d":"7,142,857.14"},{"v":6666666.666666667,"d":"6,666,666.67"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":7692307.692307692,"d":"7,692,307.69"},0,{"v":6250000,"d":"6,250,000.00"},{"v":9090909.090909092,"d":"9,090,909.09"},{"v":5000000,"d":"5,000,000.00"},{"v":10000000,"d":"10,000,000.00"},{"v":5263157.894736842,"d":"5,263,157.89"},{"v":6250000,"d":"6,250,000.00"},0,{"v":8333333.333333333,"d":"8,333,333.33"},0]
[null,2.2,"Service Centers","Building and Fixtures","Nos.",100,{"v":5000000000,"d":"5,000,000,000.00"},{"$f":"IFERROR(G29/F29,\" \")","v":{"v":50000000,"d":"50,000,000.00"}},null,null,{"v":454545454.54545456,"d":"454,545,454.55"},{"v":263157894.7368421,"d":"263,157,894.74"},0,{"v":312500000,"d":"312,500,000.00"},0,{"v":263157894.7368421,"d":"263,157,894.74"},{"v":416666666.6666667,"d":"416,666,666.67"},{"v":333333333.3333333,"d":"333,333,333.33"},{"v":277777777.7777778,"d":"277,777,777.78"},{"v":263157894.7368421,"d":"263,157,894.74"},{"v":312500000,"d":"312,500,000.00"},0,{"v":384615384.61538464,"d":"384,615,384.62"},0,{"v":454545454.54545456,"d":"454,545,454.55"},0,{"v":263157894.7368421,"d":"263,157,894.74"},0,0,{"v":250000000,"d":"250,000,000.00"},{"v":277777777.7777778,"d":"277,777,777.78"},{"v":454545454.54545456,"d":"454,545,454.55"},0,{"v":333333333.3333333,"d":"333,333,333.33"}]
[null,2.3,{"$nulls":5},{"$f":"IFERROR(G30/F30,\" \")","v":" "}]
[null,2.4,{"$nulls":5}," "]
[null,2.5,{"$nulls":5}," "]
[null,2.6,{"$nulls":5}," "]
[null,2.7,{"$nulls":5}," "]
[null,2.8,{"$nulls":5}," "]
[null,2.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C25 & \" Costs\"","v":"Total Building and Fixtures Costs"},null,{"$f":"SUM(E28:E36)","v":0},{"$f":"SUM(F28:F36)","v":105},{"$f":"SUM(G28:G36)","v":{"v":5100000000,"d":"5,100,000,000.00"}},{"v":48571428.571428575,"d":"48,571,428.57"},null,{"$f":"SUM(J28:J36)","v":0},{"$f":"SUM(K28:K36)","v":{"v":454545454.54545456,"d":"454,545,454.55"}},{"$f":"SUM(L28:L36)","v":{"v":263157894.7368421,"d":"263,157,894.74"}},{"$f":"SUM(M28:M36)","v":{"v":10000000,"d":"10,000,000.00"}},{"$f":"SUM(N28:N36)","v":{"v":317763157.8947368,"d":"317,763,157.89"}},{"$f":"SUM(O28:O36)","v":0},{"$f":"SUM(P28:P36)","v":{"v":268713450.2923977,"d":"268,713,450.29"}},{"$f":"SUM(Q28:Q36)","v":{"v":416666666.6666667,"d":"416,666,666.67"}},{"$f":"SUM(R28:R36)","v":{"v":343333333.3333333,"d":"343,333,333.33"}},{"$f":"SUM(S28:S36)","v":{"v":277777777.7777778,"d":"277,777,777.78"}},{"$f":"SUM(T28:T36)","v":{"v":273157894.7368421,"d":"273,157,894.74"}},{"$f":"SUM(U28:U36)","v":{"v":319642857.14285713,"d":"319,642,857.14"}},{"$f":"SUM(V28:V36)","v":{"v":6666666.666666667,"d":"6,666,666.67"}},{"$f":"SUM(W28:W36)","v":{"v":392307692.30769235,"d":"392,307,692.31"}},{"$f":"SUM(X28:X36)","v":{"v":7692307.692307692,"d":"7,692,307.69"}},{"$f":"SUM(Y28:Y36)","v":{"v":454545454.54545456,"d":"454,545,454.55"}},{"$f":"SUM(Z28:Z36)","v":{"v":6250000,"d":"6,250,000.00"}},{"$f":"SUM(AA28:AA36)","v":{"v":272248803.82775116,"d":"272,248,803.83"}},{"$f":"SUM(AB28:AB36)","v":{"v":5000000,"d":"5,000,000.00"}},{"$f":"SUM(AC28:AC36)","v":{"v":10000000,"d":"10,000,000.00"}},{"$f":"SUM(AD28:AD36)","v":{"v":255263157.89473686,"d":"255,263,157.89"}},{"$f":"SUM(AE28:AE36)","v":{"v":284027777.7777778,"d":"284,027,777.78"}},{"$f":"SUM(AF28:AF36)","v":{"v":454545454.54545456,"d":"454,545,454.55"}},{"$f":"SUM(AG28:AG36)","v":{"v":8333333.333333333,"d":"8,333,333.33"}},{"$f":"SUM(AH28:AH36)","v":{"v":333333333.3333333,"d":"333,333,333.33"}}]
[]
[null,3,"Substations"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,3.1,"2 by 15 MVA Substation ","Substations","Nos.",12,{"v":7200000000,"d":"7,200,000,000.00"},{"$f":"IFERROR(G42/F42,\" \")","v":{"v":600000000,"d":"600,000,000.00"}},null,null,{"v":1666666.6666666667,"d":"1,666,666.67"},0,null,0,null,{"v":1666666.6666666667,"d":"1,666,666.67"},null,{"v":1666666.6666666667,"d":"1,666,666.67"},null,0,null,{"v":1875000,"d":"1,875,000.00"},{"v":2500000,"d":"2,500,000.00"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,0,{"v":3000000,"d":"3,000,000.00"},{"v":2142857.1428571427,"d":"2,142,857.14"},0,{"v":2142857.1428571427,"d":"2,142,857.14"},{"v":2500000,"d":"2,500,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1578947.3684210526,"d":"1,578,947.37"}]
[null,3.2,"2 by 7.5 MVA Substation","Substations","Nos.",25,{"v":9000000000,"d":"9,000,000,000.00"},{"$f":"IFERROR(G43/F43,\" \")","v":{"v":360000000,"d":"360,000,000.00"}},null,null,0,{"v":250000,"d":"250,000.00"},null,{"v":263157.8947368421,"d":"263,157.89"},null,0,null,0,null,{"v":333333.3333333333,"d":"333,333.33"},null,0,0,0,{"v":454545.45454545453,"d":"454,545.45"},0,{"v":263157.8947368421,"d":"263,157.89"},0,0,{"v":333333.3333333333,"d":"333,333.33"},0,0,0,0]
[null,3.3,{"$nulls":5}," "]
[null,3.4,{"$nulls":5}," "]
[null,3.5,{"$nulls":5}," "]
[null,3.6,{"$nulls":5}," "]
[null,3.7,{"$nulls":5}," "]
[null,3.8,{"$nulls":5}," "]
[null,3.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C39 & \" Costs\"","v":"Total Substations Costs"},null,{"$f":"SUM(E42:E50)","v":0},{"$f":"SUM(F42:F50)","v":37},{"$f":"SUM(G42:G50)","v":{"v":16200000000,"d":"16,200,000,000.00"}},{"v":437837837.8378378,"d":"437,837,837.84"},null,{"$f":"SUM(J42:J50)","v":0},{"$f":"SUM(K42:K50)","v":{"v":1666666.6666666667,"d":"1,666,666.67"}},{"v":250000,"d":"250,000.00"},0,{"v":263157.8947368421,"d":"263,157.89"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,{"v":333333.3333333333,"d":"333,333.33"},0,{"v":1875000,"d":"1,875,000.00"},{"v":2500000,"d":"2,500,000.00"},0,{"v":2121212.121212121,"d":"2,121,212.12"},0,{"v":263157.8947368421,"d":"263,157.89"},{"v":3000000,"d":"3,000,000.00"},{"v":2142857.1428571427,"d":"2,142,857.14"},{"v":333333.3333333333,"d":"333,333.33"},{"v":2142857.1428571427,"d":"2,142,857.14"},{"v":2500000,"d":"2,500,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1578947.3684210526,"d":"1,578,947.37"}]
[]
[null,4,"Lines"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,4.1,"33kV Lines","Lines","km",{"v":35000,"d":"35,000"},{"v":7400000000,"d":"7,400,000,000.00"},{"$f":"IFERROR(G56/F56,\" \")","v":{"v":211428.57142857142,"d":"211,428.57"}},null,null,{"v":493333333.3333333,"d":"493,333,333.33"},{"v":616666666.6666666,"d":"616,666,666.67"},0,0,{"v":462500000,"d":"462,500,000.00"},0,0,0,{"v":435294117.64705884,"d":"435,294,117.65"},{"v":672727272.7272727,"d":"672,727,272.73"},0,0,{"v":672727272.7272727,"d":"672,727,272.73"},{"v":389473684.2105263,"d":"389,473,684.21"},{"v":569230769.2307693,"d":"569,230,769.23"},{"v":389473684.2105263,"d":"389,473,684.21"},0,0,0,{"v":493333333.3333333,"d":"493,333,333.33"},0,{"v":672727272.7272727,"d":"672,727,272.73"},0,{"v":411111111.1111111,"d":"411,111,111.11"}]
[null,4.2,"11kV Lines","Lines","km",5000,{"v":500000000,"d":"500,000,000.00"},{"$f":"IFERROR(G57/F57,\" \")","v":{"v":100000,"d":"100,000.00"}},null,null,0,0,{"v":26315789.47368421,"d":"26,315,789.47"},0,0,{"v":45454545.45454545,"d":"45,454,545.45"},{"v":41666666.666666664,"d":"41,666,666.67"},0,0,{"v":31250000,"d":"31,250,000.00"},0,0,0,{"v":50000000,"d":"50,000,000.00"},0,{"v":45454545.45454545,"d":"45,454,545.45"},{"v":45454545.45454545,"d":"45,454,545.45"},0,0,{"v":27777777.777777776,"d":"27,777,777.78"},{"v":26315789.47368421,"d":"26,315,789.47"},0,0,0]
[null,4.3,{"$nulls":5}," "]
[null,4.4,{"$nulls":5}," "]
[null,4.5,{"$nulls":5}," "]
[null,4.6,{"$nulls":5}," "]
[null,4.7,{"$nulls":5}," "]
[null,4.8,{"$nulls":5}," "]
[null,4.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C53 & \" Costs\"","v":"Total Lines Costs"},null,{"$f":"SUM(E56:E64)","v":0},{"$f":"SUM(F56:F64)","v":{"v":40000,"d":"40,000"}},{"$f":"SUM(G56:G64)","v":{"v":7900000000,"d":"7,900,000,000.00"}},{"v":197500,"d":"197,500.00"},null,{"$f":"SUM(J56:J64)","v":0},{"$f":"SUM(K56:K64)","v":{"v":493333333.3333333,"d":"493,333,333.33"}},{"v":616666666.6666666,"d":"616,666,666.67"},{"v":26315789.47368421,"d":"26,315,789.47"},0,{"v":462500000,"d":"462,500,000.00"},{"v":45454545.45454545,"d":"45,454,545.45"},{"v":41666666.666666664,"d":"41,666,666.67"},0,{"v":435294117.64705884,"d":"435,294,117.65"},{"v":703977272.7272727,"d":"703,977,272.73"},0,0,{"v":672727272.7272727,"d":"672,727,272.73"},{"v":439473684.2105263,"d":"439,473,684.21"},{"v":569230769.2307693,"d":"569,230,769.23"},{"v":434928229.6650717,"d":"434,928,229.67"},{"v":45454545.45454545,"d":"45,454,545.45"},0,0,{"v":521111111.1111111,"d":"521,111,111.11"},{"v":26315789.47368421,"d":"26,315,789.47"},{"v":672727272.7272727,"d":"672,727,272.73"},0,{"v":411111111.1111111,"d":"411,111,111.11"}]
[]
[null,5,"Transformers"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,5.1,"33/0.415KV 300kVA Transformers","Transformers","Nos.",500,{"v":12000000000,"d":"12,000,000,000.00"},{"$f":"IFERROR(G70/F70,\" \")","v":{"v":24000000,"d":"24,000,000.00"}},null,0,{"v":923076923.0769231,"d":"923,076,923.08"},{"v":705882352.9411764,"d":"705,882,352.94"},{"v":923076923.0769231,"d":"923,076,923.08"},{"v":857142857.1428572,"d":"857,142,857.14"},0,0,0,{"v":1200000000,"d":"1,200,000,000.00"},{"v":1090909090.909091,"d":"1,090,909,090.91"},0,{"v":600000000,"d":"600,000,000.00"},0,0,{"v":666666666.6666666,"d":"666,666,666.67"},0,0,0,0,{"v":631578947.3684211,"d":"631,578,947.37"},{"v":800000000,"d":"800,000,000.00"},0,0,0,{"v":631578947.3684211,"d":"631,578,947.37"}]
[null,5.2,"33/0.415KV 500kVA Transformers","Transformers","Nos.",400,{"v":7000000000,"d":"7,000,000,000.00"},{"$f":"IFERROR(G71/F71,\" \")","v":{"v":17500000,"d":"17,500,000.00"}},null,null,0,{"v":583333333.3333334,"d":"583,333,333.33"},{"v":583333333.3333334,"d":"583,333,333.33"},{"v":437500000,"d":"437,500,000.00"},{"v":437500000,"d":"437,500,000.00"},0,0,{"v":500000000,"d":"500,000,000.00"},{"v":700000000,"d":"700,000,000.00"},0,{"v":437500000,"d":"437,500,000.00"},0,{"v":368421052.6315789,"d":"368,421,052.63"},0,0,{"v":583333333.3333334,"d":"583,333,333.33"},{"v":500000000,"d":"500,000,000.00"},0,{"v":466666666.6666667,"d":"466,666,666.67"},{"v":500000000,"d":"500,000,000.00"},{"v":538461538.4615384,"d":"538,461,538.46"},0,0,{"v":437500000,"d":"437,500,000.00"}]
[null,5.3,"11/0.415KV 500kVA Transformers","Transformers","Nos.",400,{"v":11500000000,"d":"11,500,000,000.00"},{"v":28750000,"d":"28,750,000.00"}]
[null,5.4,"11/0.415KV 300kVA Transformers","Transformers","Nos.",400,{"v":3070700000,"d":"3,070,700,000.00"},{"v":7676750,"d":"7,676,750.00"}]
[null,5.5,{"$nulls":5}," "]
[null,5.6,{"$nulls":5}," "]
[null,5.7,{"$nulls":5}," "]
[null,5.8,{"$nulls":5}," "]
[null,5.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C67 & \" Costs\"","v":"Total Transformers Costs"},null,{"$f":"SUM(E70:E78)","v":0},{"$f":"SUM(F70:F78)","v":{"v":1700,"d":"1,700"}},{"$f":"SUM(G70:G78)","v":{"v":33570700000,"d":"33,570,700,000.00"}},{"$f":"IFERROR(G79/F79,\" \")","v":{"v":19747470.588235293,"d":"19,747,470.59"}},null,{"$f":"SUM(J70:J78)","v":0},{"$f":"SUM(K70:K78)","v":{"v":923076923.0769231,"d":"923,076,923.08"}},{"v":1289215686.27451,"d":"1,289,215,686.27"},{"v":1506410256.4102564,"d":"1,506,410,256.41"},{"v":1294642857.142857,"d":"1,294,642,857.14"},{"v":437500000,"d":"437,500,000.00"},0,0,{"v":1700000000,"d":"1,700,000,000.00"},{"v":1790909090.909091,"d":"1,790,909,090.91"},0,{"v":1037500000,"d":"1,037,500,000.00"},0,{"v":368421052.6315789,"d":"368,421,052.63"},{"v":666666666.6666666,"d":"666,666,666.67"},0,{"v":583333333.3333334,"d":"583,333,333.33"},{"v":500000000,"d":"500,000,000.00"},0,{"v":1098245614.0350878,"d":"1,098,245,614.04"},{"v":1300000000,"d":"1,300,000,000.00"},{"v":538461538.4615384,"d":"538,461,538.46"},0,0,{"v":1069078947.3684211,"d":"1,069,078,947.37"}]
[]
[null,6,"Meters"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,6.1,"1 Phase Meter","Meters","Nos",{"v":56897,"d":"56,897"},{"v":7000000000,"d":"7,000,000,000.00"},{"$f":"IFERROR(G84/F84,\" \")","v":{"v":123029.33370827987,"d":"123,029.33"}},null,null,0,0,0,{"v":368421052.6315789,"d":"368,421,052.63"},0,0,{"v":466666666.6666667,"d":"466,666,666.67"},{"v":636363636.3636364,"d":"636,363,636.36"},0,{"v":368421052.6315789,"d":"368,421,052.63"},{"v":368421052.6315789,"d":"368,421,052.63"},0,{"v":411764705.88235295,"d":"411,764,705.88"},0,{"v":411764705.88235295,"d":"411,764,705.88"},0,{"v":437500000,"d":"437,500,000.00"},{"v":411764705.88235295,"d":"411,764,705.88"},{"v":350000000,"d":"350,000,000.00"},{"v":350000000,"d":"350,000,000.00"},0,0,{"v":500000000,"d":"500,000,000.00"},0]
[null,6.2,"3 Phase Meter","Meters","Nos",{"v":13537,"d":"13,537"},{"v":3000000000,"d":"3,000,000,000.00"},{"$f":"IFERROR(G85/F85,\" \")","v":{"v":221614.8334195169,"d":"221,614.83"}},null,null,{"v":200000000,"d":"200,000,000.00"},0,0,0,{"v":150000000,"d":"150,000,000.00"},0,{"v":272727272.72727275,"d":"272,727,272.73"},0,{"v":176470588.2352941,"d":"176,470,588.24"},{"v":166666666.66666666,"d":"166,666,666.67"},0,0,0,0,{"v":166666666.66666666,"d":"166,666,666.67"},0,0,{"v":200000000,"d":"200,000,000.00"},0,{"v":272727272.72727275,"d":"272,727,272.73"},{"v":250000000,"d":"250,000,000.00"},{"v":230769230.76923078,"d":"230,769,230.77"},0,0]
[null,6.3,{"$nulls":5}," "]
[null,6.4,{"$nulls":5}," "]
[null,6.5,{"$nulls":5}," "]
[null,6.6,{"$nulls":5}," "]
[null,6.7,{"$nulls":5}," "]
[null,6.8,{"$nulls":5}," "]
[null,6.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C81 & \" Costs\"","v":"Total Meters Costs"},null,{"$f":"SUM(E84:E92)","v":0},{"$f":"SUM(F84:F92)","v":{"v":70434,"d":"70,434"}},{"$f":"SUM(G84:G92)","v":{"v":10000000000,"d":"10,000,000,000.00"}},{"$f":"IFERROR(G93/F93,\" \")","v":{"v":141976.88616293267,"d":"141,976.89"}},null,{"$f":"SUM(J84:J92)","v":0},{"$f":"SUM(K84:K92)","v":{"v":200000000,"d":"200,000,000.00"}},{"$f":"SUM(L84:L92)","v":0},{"$f":"SUM(M84:M92)","v":0},{"$f":"SUM(N84:N92)","v":{"v":368421052.6315789,"d":"368,421,052.63"}},{"$f":"SUM(O84:O92)","v":{"v":150000000,"d":"150,000,000.00"}},{"$f":"SUM(P84:P92)","v":0},{"$f":"SUM(Q84:Q92)","v":{"v":739393939.3939395,"d":"739,393,939.39"}},{"$f":"SUM(R84:R92)","v":{"v":636363636.3636364,"d":"636,363,636.36"}},{"$f":"SUM(S84:S92)","v":{"v":176470588.2352941,"d":"176,470,588.24"}},{"$f":"SUM(T84:T92)","v":{"v":535087719.29824555,"d":"535,087,719.30"}},{"$f":"SUM(U84:U92)","v":{"v":368421052.6315789,"d":"368,421,052.63"}},{"$f":"SUM(V84:V92)","v":0},{"$f":"SUM(W84:W92)","v":{"v":411764705.88235295,"d":"411,764,705.88"}},{"$f":"SUM(X84:X92)","v":0},{"$f":"SUM(Y84:Y92)","v":{"v":578431372.5490196,"d":"578,431,372.55"}},{"$f":"SUM(Z84:Z92)","v":0},{"$f":"SUM(AA84:AA92)","v":{"v":437500000,"d":"437,500,000.00"}},{"$f":"SUM(AB84:AB92)","v":{"v":611764705.882353,"d":"611,764,705.88"}},{"$f":"SUM(AC84:AC92)","v":{"v":350000000,"d":"350,000,000.00"}},{"$f":"SUM(AD84:AD92)","v":{"v":622727272.7272727,"d":"622,727,272.73"}},{"$f":"SUM(AE84:AE92)","v":{"v":250000000,"d":"250,000,000.00"}},{"$f":"SUM(AF84:AF92)","v":{"v":230769230.76923078,"d":"230,769,230.77"}},{"$f":"SUM(AG84:AG92)","v":{"v":500000000,"d":"500,000,000.00"}},{"$f":"SUM(AH84:AH92)","v":0}]
[]
[null,7,"Information  and Communication"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,7.1,"Computer","Information  and Communication","Nos",100,{"v":100000000,"d":"100,000,000.00"},{"$f":"IFERROR(G98/F98,\" \")","v":{"v":1000000,"d":"1,000,000.00"}},null,null,0,{"v":7142857.142857143,"d":"7,142,857.14"},0,0,{"v":10000000,"d":"10,000,000.00"},{"v":8333333.333333333,"d":"8,333,333.33"},0,{"v":7692307.692307692,"d":"7,692,307.69"},{"v":10000000,"d":"10,000,000.00"},{"v":7142857.142857143,"d":"7,142,857.14"},{"v":7142857.142857143,"d":"7,142,857.14"},{"v":7692307.692307692,"d":"7,692,307.69"},0,{"v":10000000,"d":"10,000,000.00"},{"v":5263157.894736842,"d":"5,263,157.89"},{"v":6666666.666666667,"d":"6,666,666.67"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":7692307.692307692,"d":"7,692,307.69"},0,0,0,{"v":6666666.666666667,"d":"6,666,666.67"},{"v":5555555.555555556,"d":"5,555,555.56"},0]
[null,7.2,"Server","Information  and Communication","Nos",4,{"v":80000000,"d":"80,000,000.00"},{"$f":"IFERROR(G99/F99,\" \")","v":{"v":20000000,"d":"20,000,000.00"}},null,null,0,0,0,0,0,0,0,{"v":6153846.153846154,"d":"6,153,846.15"},{"v":8000000,"d":"8,000,000.00"},0,{"v":5333333.333333333,"d":"5,333,333.33"},0,{"v":6153846.153846154,"d":"6,153,846.15"},0,0,{"v":5000000,"d":"5,000,000.00"},{"v":8000000,"d":"8,000,000.00"},0,0,{"v":5000000,"d":"5,000,000.00"},0,{"v":6153846.153846154,"d":"6,153,846.15"},{"v":8000000,"d":"8,000,000.00"},{"v":4210526.315789473,"d":"4,210,526.32"}]
[null,7.3,{"$nulls":5}," "]
[null,7.4,{"$nulls":5}," "]
[null,7.5,{"$nulls":5}," "]
[null,7.6,{"$nulls":5}," "]
[null,7.7,{"$nulls":5}," "]
[null,7.8,{"$nulls":5}," "]
[null,7.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C95 & \" Costs\"","v":"Total Information  and Communication Costs"},null,{"$f":"SUM(E98:E106)","v":0},{"$f":"SUM(F98:F106)","v":104},{"$f":"SUM(G98:G106)","v":{"v":180000000,"d":"180,000,000.00"}},{"$f":"IFERROR(G107/F107,\" \")","v":{"v":1730769.2307692308,"d":"1,730,769.23"}},null,{"$f":"SUM(J98:J106)","v":0},{"$f":"SUM(K98:K106)","v":0},{"$f":"SUM(L98:L106)","v":{"v":7142857.142857143,"d":"7,142,857.14"}},{"$f":"SUM(M98:M106)","v":0},{"$f":"SUM(N98:N106)","v":0},{"$f":"SUM(O98:O106)","v":{"v":10000000,"d":"10,000,000.00"}},{"$f":"SUM(P98:P106)","v":{"v":8333333.333333333,"d":"8,333,333.33"}},{"$f":"SUM(Q98:Q106)","v":0},{"$f":"SUM(R98:R106)","v":{"v":13846153.846153846,"d":"13,846,153.85"}},{"$f":"SUM(S98:S106)","v":{"v":18000000,"d":"18,000,000.00"}},{"$f":"SUM(T98:T106)","v":{"v":7142857.142857143,"d":"7,142,857.14"}},{"$f":"SUM(U98:U106)","v":{"v":12476190.476190476,"d":"12,476,190.48"}},{"$f":"SUM(V98:V106)","v":{"v":7692307.692307692,"d":"7,692,307.69"}},{"$f":"SUM(W98:W106)","v":{"v":6153846.153846154,"d":"6,153,846.15"}},{"$f":"SUM(X98:X106)","v":{"v":10000000,"d":"10,000,000.00"}},{"$f":"SUM(Y98:Y106)","v":{"v":5263157.894736842,"d":"5,263,157.89"}},{"$f":"SUM(Z98:Z106)","v":{"v":11666666.666666668,"d":"11,666,666.67"}},{"$f":"SUM(AA98:AA106)","v":{"v":15692307.692307692,"d":"15,692,307.69"}},{"$f":"SUM(AB98:AB106)","v":{"v":7692307.692307692,"d":"7,692,307.69"}},{"$f":"SUM(AC98:AC106)","v":0},{"$f":"SUM(AD98:AD106)","v":{"v":5000000,"d":"5,000,000.00"}},{"$f":"SUM(AE98:AE106)","v":0},{"$f":"SUM(AF98:AF106)","v":{"v":12820512.82051282,"d":"12,820,512.82"}},{"$f":"SUM(AG98:AG106)","v":{"v":13555555.555555556,"d":"13,555,555.56"}},{"$f":"SUM(AH98:AH106)","v":{"v":4210526.315789473,"d":"4,210,526.32"}}]
[]
[null,8,"Other Equipment"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,8.1,{"$nulls":5},{"$f":"IFERROR(G112/F112,\" \")","v":" "}]
[null,8.2,{"$nulls":5},{"$f":"IFERROR(G113/F113,\" \")","v":" "}]
[null,8.3,{"$nulls":5}," "]
[null,8.4,{"$nulls":5}," "]
[null,8.5,{"$nulls":5}," "]
[null,8.6,{"$nulls":5}," "]
[null,8.7,{"$nulls":5}," "]
[null,8.8,{"$nulls":5}," "]
[null,8.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C109 & \" Costs\"","v":"Total Other Equipment Costs"},null,{"$f":"SUM(E112:E120)","v":0},{"$f":"SUM(F112:F120)","v":0},{"$f":"SUM(G112:G120)","v":0},{"$f":"SUM(H112:H120)","v":0},null,{"$f":"SUM(J112:J120)","v":0},{"$f":"SUM(K112:K120)","v":0},{"$f":"SUM(L112:L120)","v":0},{"$f":"SUM(M112:M120)","v":0},{"$f":"SUM(N112:N120)","v":0},{"$f":"SUM(O112:O120)","v":0},{"$f":"SUM(P112:P120)","v":0},{"$f":"SUM(Q112:Q120)","v":0},{"$f":"SUM(R112:R120)","v":0},{"$f":"SUM(S112:S120)","v":0},{"$f":"SUM(T112:T120)","v":0},{"$f":"SUM(U112:U120)","v":0},{"$f":"SUM(V112:V120)","v":0},{"$f":"SUM(W112:W120)","v":0},{"$f":"SUM(X112:X120)","v":0},{"$f":"SUM(Y112:Y120)","v":0},{"$f":"SUM(Z112:Z120)","v":0},{"$f":"SUM(AA112:AA120)","v":0},{"$f":"SUM(AB112:AB120)","v":0},{"$f":"SUM(AC112:AC120)","v":0},{"$f":"SUM(AD112:AD120)","v":0},{"$f":"SUM(AE112:AE120)","v":0},{"$f":"SUM(AF112:AF120)","v":0},{"$f":"SUM(AG112:AG120)","v":0},{"$f":"SUM(AH112:AH120)","v":0}]
[]
[null,9,"Vehicles"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,9.1,"Salon Cars","Vehicles","Nos",34,{"v":700000000,"d":"700,000,000.00"},{"$f":"IFERROR(G126/F126,\" \")","v":{"v":20588235.29411765,"d":"20,588,235.29"}},null,null,{"v":36842105.2631579,"d":"36,842,105.26"},0,0,{"v":63636363.63636363,"d":"63,636,363.64"},0,{"v":70000000,"d":"70,000,000.00"},{"v":50000000,"d":"50,000,000.00"},{"v":53846153.84615385,"d":"53,846,153.85"},{"v":41176470.5882353,"d":"41,176,470.59"},0,{"v":50000000,"d":"50,000,000.00"},{"v":50000000,"d":"50,000,000.00"},0,0,0,{"v":63636363.63636363,"d":"63,636,363.64"},0,{"v":46666666.666666664,"d":"46,666,666.67"},{"v":63636363.63636363,"d":"63,636,363.64"},{"v":46666666.666666664,"d":"46,666,666.67"},0,{"v":46666666.666666664,"d":"46,666,666.67"},{"v":70000000,"d":"70,000,000.00"},0]
[null,9.2,"Pick Ups","Vehicles","Nos",45,{"v":2230000000,"d":"2,230,000,000.00"},{"$f":"IFERROR(G127/F127,\" \")","v":{"v":49555555.55555555,"d":"49,555,555.56"}},null,null,0,{"v":111500000,"d":"111,500,000.00"},0,{"v":159285714.2857143,"d":"159,285,714.29"},{"v":159285714.2857143,"d":"159,285,714.29"},{"v":139375000,"d":"139,375,000.00"},0,{"v":148666666.66666666,"d":"148,666,666.67"},0,0,{"v":123888888.8888889,"d":"123,888,888.89"},{"v":123888888.8888889,"d":"123,888,888.89"},0,0,0,{"v":202727272.72727272,"d":"202,727,272.73"},0,{"v":148666666.66666666,"d":"148,666,666.67"},{"v":123888888.8888889,"d":"123,888,888.89"},0,0,{"v":223000000,"d":"223,000,000.00"},0,{"v":223000000,"d":"223,000,000.00"}]
[null,9.3,{"$nulls":5}," "]
[null,9.4,{"$nulls":5}," "]
[null,9.5,{"$nulls":5}," "]
[null,9.6,{"$nulls":5}," "]
[null,9.7,{"$nulls":5}," "]
[null,9.8,{"$nulls":5}," "]
[null,9.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C123 & \" Costs\"","v":"Total Vehicles Costs"},null,{"$f":"SUM(E126:E134)","v":0},{"$f":"SUM(F126:F134)","v":79},{"$f":"SUM(G126:G134)","v":{"v":2930000000,"d":"2,930,000,000.00"}},{"$f":"IFERROR(G135/F135,\" \")","v":{"v":37088607.594936706,"d":"37,088,607.59"}},null,{"$f":"SUM(J126:J134)","v":0},{"$f":"SUM(K126:K134)","v":{"v":36842105.2631579,"d":"36,842,105.26"}},{"v":111500000,"d":"111,500,000.00"},0,{"v":222922077.92207792,"d":"222,922,077.92"},{"v":159285714.2857143,"d":"159,285,714.29"},{"v":209375000,"d":"209,375,000.00"},{"v":50000000,"d":"50,000,000.00"},{"v":202512820.5128205,"d":"202,512,820.51"},{"v":41176470.5882353,"d":"41,176,470.59"},0,{"v":173888888.8888889,"d":"173,888,888.89"},{"v":173888888.8888889,"d":"173,888,888.89"},0,0,0,{"v":266363636.36363634,"d":"266,363,636.36"},0,{"v":195333333.3333333,"d":"195,333,333.33"},{"v":187525252.52525252,"d":"187,525,252.53"},{"v":46666666.666666664,"d":"46,666,666.67"},0,{"v":269666666.6666667,"d":"269,666,666.67"},{"v":70000000,"d":"70,000,000.00"},{"v":223000000,"d":"223,000,000.00"}]
[]
[null,10,"Furniture & Fittings"]
[]
[null,null,"Assets","Description of Asset","Unit","Qty ","Value (Naira)","Average (Naira)",null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,10.1,"Tables","Furniture & Fittings","Nos",23,{"v":100000000,"d":"100,000,000.00"},{"$f":"IFERROR(G140/F140,\" \")","v":{"v":4347826.0869565215,"d":"4,347,826.09"}},null,null,{"v":5555555.555555556,"d":"5,555,555.56"},{"v":6666666.666666667,"d":"6,666,666.67"},0,0,0,{"v":5555555.555555556,"d":"5,555,555.56"},0,{"v":5882352.94117647,"d":"5,882,352.94"},0,{"v":7142857.142857143,"d":"7,142,857.14"},{"v":5000000,"d":"5,000,000.00"},0,0,{"v":6250000,"d":"6,250,000.00"},0,0,{"v":6250000,"d":"6,250,000.00"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":6250000,"d":"6,250,000.00"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":6250000,"d":"6,250,000.00"},{"v":8333333.333333333,"d":"8,333,333.33"},{"v":6250000,"d":"6,250,000.00"}]
[null,10.2,"Chairs","Furniture & Fittings","Nos",45,{"v":340000000,"d":"340,000,000.00"},{"$f":"IFERROR(G141/F141,\" \")","v":{"v":7555555.555555556,"d":"7,555,555.56"}},null,null,0,0,0,0,{"v":28333333.333333332,"d":"28,333,333.33"},{"v":34000000,"d":"34,000,000.00"},{"v":24285714.285714287,"d":"24,285,714.29"},0,0,0,{"v":34000000,"d":"34,000,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},0,0,0,{"v":28333333.333333332,"d":"28,333,333.33"},0,0,{"v":34000000,"d":"34,000,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},{"v":21250000,"d":"21,250,000.00"},0,{"v":20000000,"d":"20,000,000.00"},0]
[null,10.3,{"$nulls":5}," "]
[null,10.4,{"$nulls":5}," "]
[null,10.5,{"$nulls":5}," "]
[null,10.6,{"$nulls":5}," "]
[null,10.7,{"$nulls":5}," "]
[null,10.8,{"$nulls":5}," "]
[null,10.9,{"$nulls":5}," "]
[null,null,{"$f":"\"Total \" &  C137 & \" Costs\"","v":"Total Furniture & Fittings Costs"},null,{"$f":"SUM(E140:E148)","v":0},{"$f":"SUM(F140:F148)","v":68},{"$f":"SUM(G140:G148)","v":{"v":440000000,"d":"440,000,000.00"}},{"$f":"IFERROR(G149/F149,\" \")","v":{"v":6470588.235294118,"d":"6,470,588.24"}},null,{"$f":"SUM(J140:J148)","v":0},{"$f":"SUM(K140:K148)","v":{"v":5555555.555555556,"d":"5,555,555.56"}},{"v":6666666.666666667,"d":"6,666,666.67"},0,0,{"v":28333333.333333332,"d":"28,333,333.33"},{"v":39555555.55555555,"d":"39,555,555.56"},{"v":24285714.285714287,"d":"24,285,714.29"},{"v":5882352.94117647,"d":"5,882,352.94"},0,{"v":7142857.142857143,"d":"7,142,857.14"},{"v":39000000,"d":"39,000,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},0,{"v":6250000,"d":"6,250,000.00"},0,{"v":28333333.333333332,"d":"28,333,333.33"},{"v":6250000,"d":"6,250,000.00"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":40250000,"d":"40,250,000.00"},{"v":36025641.025641024,"d":"36,025,641.03"},{"v":28942307.692307692,"d":"28,942,307.69"},{"v":6250000,"d":"6,250,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},{"v":6250000,"d":"6,250,000.00"}]
[]
[]
[]
[null,3,"Asset Categorization"]
[]
[null,3.1,"Assets Base Summary",null,"Unit","Qty ","Value (Naira)",null,null,"Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)","Value (Naira)"]
[null,"3.1.1","Land",null,"Nos",{"$f":"SUMIF($D$14:$D$149,C156,$F$14:$F$149)","v":7},{"$f":"SUMIF($D$14:$D$149,$C156,G$14:G$149)","v":{"v":35000000,"d":"35,000,000.00"}},null,null,{"$f":"SUMIF($D$14:$D$149,$C156,J$14:J$149)","v":0},{"v":28900000,"d":"28,900,000.00"},{"v":416666.6666666667,"d":"416,666.67"},{"v":2000000,"d":"2,000,000.00"},0,{"v":333333.3333333333,"d":"333,333.33"},{"v":384615.3846153846,"d":"384,615.38"},0,{"v":2727272.727272727,"d":"2,727,272.73"},0,{"v":263157.8947368421,"d":"263,157.89"},0,{"v":2500000,"d":"2,500,000.00"},{"v":2058823.5294117648,"d":"2,058,823.53"},{"v":384615.3846153846,"d":"384,615.38"},{"v":1578947.3684210526,"d":"1,578,947.37"},{"v":2454545.4545454546,"d":"2,454,545.45"},{"v":1916666.6666666667,"d":"1,916,666.67"},{"v":250000,"d":"250,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1500000,"d":"1,500,000.00"},{"v":2149321.2669683257,"d":"2,149,321.27"},{"v":1578947.3684210526,"d":"1,578,947.37"},{"v":1960784.3137254904,"d":"1,960,784.31"}]
[null,"3.1.2","Building and Fixtures",null,"Nos",{"$f":"SUMIF($D$14:$D$149,C157,$F$14:$F$149)","v":105},{"$f":"SUMIF($D$14:$D$149,$C157,G$14:G$149)","v":{"v":5100000000,"d":"5,100,000,000.00"}},null,null,0,{"v":454545454.54545456,"d":"454,545,454.55"},{"v":263157894.7368421,"d":"263,157,894.74"},{"v":10000000,"d":"10,000,000.00"},{"v":317763157.8947368,"d":"317,763,157.89"},0,{"v":268713450.2923977,"d":"268,713,450.29"},{"v":416666666.6666667,"d":"416,666,666.67"},{"v":343333333.3333333,"d":"343,333,333.33"},{"v":277777777.7777778,"d":"277,777,777.78"},{"v":273157894.7368421,"d":"273,157,894.74"},{"v":319642857.14285713,"d":"319,642,857.14"},{"v":6666666.666666667,"d":"6,666,666.67"},{"v":392307692.30769235,"d":"392,307,692.31"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":454545454.54545456,"d":"454,545,454.55"},{"v":6250000,"d":"6,250,000.00"},{"v":272248803.82775116,"d":"272,248,803.83"},{"v":5000000,"d":"5,000,000.00"},{"v":10000000,"d":"10,000,000.00"},{"v":255263157.89473686,"d":"255,263,157.89"},{"v":284027777.7777778,"d":"284,027,777.78"},{"v":454545454.54545456,"d":"454,545,454.55"},{"v":8333333.333333333,"d":"8,333,333.33"},{"v":333333333.3333333,"d":"333,333,333.33"}]
[null,"3.1.3","Substations",null,"Nos",37,{"v":16200000000,"d":"16,200,000,000.00"},null,null,0,{"v":1666666.6666666667,"d":"1,666,666.67"},{"v":250000,"d":"250,000.00"},0,{"v":263157.8947368421,"d":"263,157.89"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,{"v":1666666.6666666667,"d":"1,666,666.67"},0,{"v":333333.3333333333,"d":"333,333.33"},0,{"v":1875000,"d":"1,875,000.00"},{"v":2500000,"d":"2,500,000.00"},0,{"v":2121212.121212121,"d":"2,121,212.12"},0,{"v":263157.8947368421,"d":"263,157.89"},{"v":3000000,"d":"3,000,000.00"},{"v":2142857.1428571427,"d":"2,142,857.14"},{"v":333333.3333333333,"d":"333,333.33"},{"v":2142857.1428571427,"d":"2,142,857.14"},{"v":2500000,"d":"2,500,000.00"},{"v":1764705.8823529412,"d":"1,764,705.88"},{"v":1578947.3684210526,"d":"1,578,947.37"}]
[null,"3.1.4","Lines",null,"Km",{"v":40000,"d":"40,000"},{"v":7900000000,"d":"7,900,000,000.00"},null,null,0,{"v":493333333.3333333,"d":"493,333,333.33"},{"v":616666666.6666666,"d":"616,666,666.67"},{"v":26315789.47368421,"d":"26,315,789.47"},0,{"v":462500000,"d":"462,500,000.00"},{"v":45454545.45454545,"d":"45,454,545.45"},{"v":41666666.666666664,"d":"41,666,666.67"},0,{"v":435294117.64705884,"d":"435,294,117.65"},{"v":703977272.7272727,"d":"703,977,272.73"},0,0,{"v":672727272.7272727,"d":"672,727,272.73"},{"v":439473684.2105263,"d":"439,473,684.21"},{"v":569230769.2307693,"d":"569,230,769.23"},{"v":434928229.6650717,"d":"434,928,229.67"},{"v":45454545.45454545,"d":"45,454,545.45"},0,0,{"v":521111111.1111111,"d":"521,111,111.11"},{"v":26315789.47368421,"d":"26,315,789.47"},{"v":672727272.7272727,"d":"672,727,272.73"},0,{"v":411111111.1111111,"d":"411,111,111.11"}]
[null,"3.1.5","Transformers",null,"Nos",{"v":1700,"d":"1,700"},{"v":33570700000,"d":"33,570,700,000.00"},null,null,0,{"v":923076923.0769231,"d":"923,076,923.08"},{"v":1289215686.27451,"d":"1,289,215,686.27"},{"v":1506410256.4102564,"d":"1,506,410,256.41"},{"v":1294642857.142857,"d":"1,294,642,857.14"},{"v":437500000,"d":"437,500,000.00"},0,0,{"v":1700000000,"d":"1,700,000,000.00"},{"v":1790909090.909091,"d":"1,790,909,090.91"},0,{"v":1037500000,"d":"1,037,500,000.00"},0,{"v":368421052.6315789,"d":"368,421,052.63"},{"v":666666666.6666666,"d":"666,666,666.67"},0,{"v":583333333.3333334,"d":"583,333,333.33"},{"v":500000000,"d":"500,000,000.00"},0,{"v":1098245614.0350878,"d":"1,098,245,614.04"},{"v":1300000000,"d":"1,300,000,000.00"},{"v":538461538.4615384,"d":"538,461,538.46"},0,0,{"v":1069078947.3684211,"d":"1,069,078,947.37"}]
[null,"3.1.6","Meters",null,"Nos",{"v":70434,"d":"70,434"},{"v":10000000000,"d":"10,000,000,000.00"},null,null,0,{"v":200000000,"d":"200,000,000.00"},0,0,{"v":368421052.6315789,"d":"368,421,052.63"},{"v":150000000,"d":"150,000,000.00"},0,{"v":739393939.3939395,"d":"739,393,939.39"},{"v":636363636.3636364,"d":"636,363,636.36"},{"v":176470588.2352941,"d":"176,470,588.24"},{"v":535087719.29824555,"d":"535,087,719.30"},{"v":368421052.6315789,"d":"368,421,052.63"},0,{"v":411764705.88235295,"d":"411,764,705.88"},0,{"v":578431372.5490196,"d":"578,431,372.55"},0,{"v":437500000,"d":"437,500,000.00"},{"v":611764705.882353,"d":"611,764,705.88"},{"v":350000000,"d":"350,000,000.00"},{"v":622727272.7272727,"d":"622,727,272.73"},{"v":250000000,"d":"250,000,000.00"},{"v":230769230.76923078,"d":"230,769,230.77"},{"v":500000000,"d":"500,000,000.00"},0]
[null,"3.1.7","Information  and Communication",null,"Nos",104,{"v":180000000,"d":"180,000,000.00"},null,null,0,0,{"v":7142857.142857143,"d":"7,142,857.14"},0,0,{"v":10000000,"d":"10,000,000.00"},{"v":8333333.333333333,"d":"8,333,333.33"},0,{"v":13846153.846153846,"d":"13,846,153.85"},{"v":18000000,"d":"18,000,000.00"},{"v":7142857.142857143,"d":"7,142,857.14"},{"v":12476190.476190476,"d":"12,476,190.48"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":6153846.153846154,"d":"6,153,846.15"},{"v":10000000,"d":"10,000,000.00"},{"v":5263157.894736842,"d":"5,263,157.89"},{"v":11666666.666666668,"d":"11,666,666.67"},{"v":15692307.692307692,"d":"15,692,307.69"},{"v":7692307.692307692,"d":"7,692,307.69"},0,{"v":5000000,"d":"5,000,000.00"},0,{"v":12820512.82051282,"d":"12,820,512.82"},{"v":13555555.555555556,"d":"13,555,555.56"},{"v":4210526.315789473,"d":"4,210,526.32"}]
[null,"3.1.8","Other Equipment",null,"Nos",0,0,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,"3.1.9","Vehicles",null,"Nos",79,{"v":2930000000,"d":"2,930,000,000.00"},null,null,0,{"v":36842105.2631579,"d":"36,842,105.26"},{"v":111500000,"d":"111,500,000.00"},0,{"v":222922077.92207792,"d":"222,922,077.92"},{"v":159285714.2857143,"d":"159,285,714.29"},{"v":209375000,"d":"209,375,000.00"},{"v":50000000,"d":"50,000,000.00"},{"v":202512820.5128205,"d":"202,512,820.51"},{"v":41176470.5882353,"d":"41,176,470.59"},0,{"v":173888888.8888889,"d":"173,888,888.89"},{"v":173888888.8888889,"d":"173,888,888.89"},0,0,0,{"v":266363636.36363634,"d":"266,363,636.36"},0,{"v":195333333.3333333,"d":"195,333,333.33"},{"v":187525252.52525252,"d":"187,525,252.53"},{"v":46666666.666666664,"d":"46,666,666.67"},0,{"v":269666666.6666667,"d":"269,666,666.67"},{"v":70000000,"d":"70,000,000.00"},{"v":223000000,"d":"223,000,000.00"}]
[null,"3.1.10","Furniture & Fittings",null,"Nos",68,{"v":440000000,"d":"440,000,000.00"},null,null,0,{"v":5555555.555555556,"d":"5,555,555.56"},{"v":6666666.666666667,"d":"6,666,666.67"},0,0,{"v":28333333.333333332,"d":"28,333,333.33"},{"v":39555555.55555555,"d":"39,555,555.56"},{"v":24285714.285714287,"d":"24,285,714.29"},{"v":5882352.94117647,"d":"5,882,352.94"},0,{"v":7142857.142857143,"d":"7,142,857.14"},{"v":39000000,"d":"39,000,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},0,{"v":6250000,"d":"6,250,000.00"},0,{"v":28333333.333333332,"d":"28,333,333.33"},{"v":6250000,"d":"6,250,000.00"},{"v":7692307.692307692,"d":"7,692,307.69"},{"v":40250000,"d":"40,250,000.00"},{"v":36025641.025641024,"d":"36,025,641.03"},{"v":28942307.692307692,"d":"28,942,307.69"},{"v":6250000,"d":"6,250,000.00"},{"v":28333333.333333332,"d":"28,333,333.33"},{"v":6250000,"d":"6,250,000.00"}]
[null,null,"TOTAL ASSET COST",{"$nulls":3},{"$f":"SUM(G154:G165)","v":{"v":76355700000,"d":"76,355,700,000.00"}},{"$f":"SUM(H154:H165)","v":0},0,0,{"$f":"SUM(K154:K165)","v":{"v":2143920038.441091,"d":"2,143,920,038.44"}},{"v":2295016438.154209,"d":"2,295,016,438.15"},{"$f":"SUM(M154:M165)","v":{"v":1544726045.8839407,"d":"1,544,726,045.88"}},{"$f":"SUM(N154:N165)","v":{"v":2204012303.4859877,"d":"2,204,012,303.49"}},{"$f":"SUM(O154:O165)","v":{"v":1247952380.952381,"d":"1,247,952,380.95"}},{"$f":"SUM(P154:P165)","v":{"v":573483166.687114,"d":"573,483,166.69"}},{"$f":"SUM(Q154:Q165)","v":{"v":1272012987.0129874,"d":"1,272,012,987.01"}},{"$f":"SUM(R154:R165)","v":{"v":2906332236.39106,"d":"2,906,332,236.39"}},{"$f":"SUM(S154:S165)","v":{"v":2739628045.157457,"d":"2,739,628,045.16"}},{"$f":"SUM(T154:T165)","v":{"v":1527105092.2761445,"d":"1,527,105,092.28"}},{"$f":"SUM(U154:U165)","v":{"v":1950928989.1395154,"d":"1,950,928,989.14"}},{"$f":"SUM(V154:V165)","v":{"v":220956196.5811966,"d":"220,956,196.58"}},{"$f":"SUM(W154:W165)","v":{"v":1855933393.2321548,"d":"1,855,933,393.23"}},{"$f":"SUM(X154:X165)","v":{"v":1130467273.9541159,"d":"1,130,467,273.95"}},{"$f":"SUM(Y154:Y165)","v":{"v":1611170913.7096133,"d":"1,611,170,913.71"}},{"$f":"SUM(Z154:Z165)","v":{"v":1333329744.8165867,"d":"1,333,329,744.82"}},{"$f":"SUM(AA154:AA165)","v":{"v":1279325481.536008,"d":"1,279,325,481.54"}},{"$f":"SUM(AB154:AB165)","v":{"v":830732654.6003017,"d":"830,732,654.60"}},{"$f":"SUM(AC154:AC165)","v":{"v":1689928429.5855505,"d":"1,689,928,429.59"}},{"$f":"SUM(AD154:AD165)","v":{"v":2788891888.641114,"d":"2,788,891,888.64"}},{"$f":"SUM(AE154:AE165)","v":{"v":1131390270.5481653,"d":"1,131,390,270.55"}},{"$f":"SUM(AF154:AF165)","v":{"v":1651428458.796106,"d":"1,651,428,458.80"}},{"$f":"SUM(AG154:AG165)","v":{"v":623565875.4729964,"d":"623,565,875.47"}},{"$f":"SUM(AH154:AH165)","v":{"v":2050523649.8108015,"d":"2,050,523,649.81"}}]

{"sheet":"Regulated OPEX","index":7,"n_rows":41,"n_cols":31,"rows_kept":41}
[null,"Go to Control Page"]
[]
[]
[]
[null,"No","Item","Type","Unit","Constant",{"$f":"'Regulatory Asset Base'!J5","v":2024},{"$f":"G5+1","v":2025},{"$f":"H5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
[]
[]
[]
[null,1,"Operating Expenses"]
[]
[null,null,"Operation Expenses",null,"Naira",null,{"v":22100000,"d":"22,100,000"},{"v":88700000,"d":"88,700,000"},{"v":95100000,"d":"95,100,000"},{"v":78700000,"d":"78,700,000"},{"v":48600000,"d":"48,600,000"},{"v":23600000,"d":"23,600,000"},{"v":88700000,"d":"88,700,000"},{"v":29600000,"d":"29,600,000"},{"v":72900000,"d":"72,900,000"},{"v":82100000,"d":"82,100,000"},{"v":66400000,"d":"66,400,000"},{"v":72900000,"d":"72,900,000"},{"v":32000000,"d":"32,000,000"},{"v":77300000,"d":"77,300,000"},{"v":44900000,"d":"44,900,000"},{"v":13300000,"d":"13,300,000"},{"v":10300000,"d":"10,300,000"},{"v":41100000,"d":"41,100,000"},{"v":5200000,"d":"5,200,000"},{"v":29600000,"d":"29,600,000"},{"v":68900000,"d":"68,900,000"},{"v":1800000,"d":"1,800,000"},{"v":61400000,"d":"61,400,000"},{"v":15800000,"d":"15,800,000"},{"v":88100000,"d":"88,100,000"}]
[null,null,"Operating Labour",null,"Naira",null,{"v":33800000,"d":"33,800,000"},{"v":10800000,"d":"10,800,000"},{"v":42100000,"d":"42,100,000"},{"v":98200000,"d":"98,200,000"},{"v":39700000,"d":"39,700,000"},{"v":35800000,"d":"35,800,000"},{"v":17000000,"d":"17,000,000"},{"v":53900000,"d":"53,900,000"},{"v":23800000,"d":"23,800,000"},{"v":77900000,"d":"77,900,000"},{"v":72900000,"d":"72,900,000"},{"v":63600000,"d":"63,600,000"},{"v":4100000,"d":"4,100,000"},{"v":59500000,"d":"59,500,000"},{"v":12300000,"d":"12,300,000"},{"v":61400000,"d":"61,400,000"},{"v":68800000,"d":"68,800,000"},{"v":42200000,"d":"42,200,000"},{"v":47200000,"d":"47,200,000"},{"v":64600000,"d":"64,600,000"},{"v":4800000,"d":"4,800,000"},{"v":48500000,"d":"48,500,000"},{"v":96900000,"d":"96,900,000"},{"v":79200000,"d":"79,200,000"},{"v":49800000,"d":"49,800,000"}]
[null,null,"Station/Sub-Station Buildings and Fixtures Expenses",null,"Naira",null,{"v":73300000,"d":"73,300,000"},{"v":92500000,"d":"92,500,000"},{"v":95300000,"d":"95,300,000"},{"v":73700000,"d":"73,700,000"},{"v":79200000,"d":"79,200,000"},{"v":91000000,"d":"91,000,000"},{"v":17600000,"d":"17,600,000"},{"v":12800000,"d":"12,800,000"},{"v":35300000,"d":"35,300,000"},{"v":83400000,"d":"83,400,000"},{"v":87900000,"d":"87,900,000"},{"v":75900000,"d":"75,900,000"},{"v":95400000,"d":"95,400,000"},{"v":35500000,"d":"35,500,000"},{"v":40900000,"d":"40,900,000"},{"v":39000000,"d":"39,000,000"},{"v":34800000,"d":"34,800,000"},{"v":93100000,"d":"93,100,000"},{"v":86600000,"d":"86,600,000"},{"v":35700000,"d":"35,700,000"},{"v":8600000,"d":"8,600,000"},{"v":76200000,"d":"76,200,000"},{"v":21400000,"d":"21,400,000"},{"v":39900000,"d":"39,900,000"},{"v":54000000,"d":"54,000,000"}]
[null,null,"Station/Sub-Station Equipments - Operating Supplies and Expenses",null,"Naira",null,{"v":7200000,"d":"7,200,000"},{"v":82500000,"d":"82,500,000"},{"v":48100000,"d":"48,100,000"},{"v":56000000,"d":"56,000,000"},{"v":28900000,"d":"28,900,000"},{"v":80400000,"d":"80,400,000"},{"v":34100000,"d":"34,100,000"},{"v":72300000,"d":"72,300,000"},{"v":69600000,"d":"69,600,000"},{"v":6300000,"d":"6,300,000"},{"v":43100000,"d":"43,100,000"},{"v":48300000,"d":"48,300,000"},{"v":1700000,"d":"1,700,000"},{"v":18500000,"d":"18,500,000"},{"v":67300000,"d":"67,300,000"},{"v":40700000,"d":"40,700,000"},{"v":95400000,"d":"95,400,000"},{"v":72800000,"d":"72,800,000"},{"v":1500000,"d":"1,500,000"},{"v":60000000,"d":"60,000,000"},{"v":89200000,"d":"89,200,000"},{"v":88700000,"d":"88,700,000"},{"v":73500000,"d":"73,500,000"},{"v":70300000,"d":"70,300,000"},{"v":12300000,"d":"12,300,000"}]
[null,null,"Overhead Lines Cost - Supplies and Expenses",null,"Naira",null,{"v":28800000,"d":"28,800,000"},{"v":55400000,"d":"55,400,000"},{"v":3800000,"d":"3,800,000"},{"v":6000000,"d":"6,000,000"},{"v":12400000,"d":"12,400,000"},{"v":71100000,"d":"71,100,000"},{"v":5000000,"d":"5,000,000"},{"v":85500000,"d":"85,500,000"},{"v":18800000,"d":"18,800,000"},{"v":51200000,"d":"51,200,000"},{"v":63100000,"d":"63,100,000"},{"v":76800000,"d":"76,800,000"},{"v":93100000,"d":"93,100,000"},{"v":34100000,"d":"34,100,000"},{"v":23900000,"d":"23,900,000"},{"v":47900000,"d":"47,900,000"},{"v":2600000,"d":"2,600,000"},{"v":5600000,"d":"5,600,000"},{"v":10800000,"d":"10,800,000"},{"v":91700000,"d":"91,700,000"},{"v":17400000,"d":"17,400,000"},{"v":1200000,"d":"1,200,000"},{"v":64000000,"d":"64,000,000"},{"v":65800000,"d":"65,800,000"},{"v":81400000,"d":"81,400,000"}]
[null,null,"Street Lighting and Signal Systems (Street Furniture) Expenses",null,"Naira",null,{"v":30100000,"d":"30,100,000"},{"v":93200000,"d":"93,200,000"},{"v":23100000,"d":"23,100,000"},{"v":94400000,"d":"94,400,000"},{"v":30800000,"d":"30,800,000"},{"v":19800000,"d":"19,800,000"},{"v":84800000,"d":"84,800,000"},{"v":64200000,"d":"64,200,000"},{"v":83900000,"d":"83,900,000"},{"v":15100000,"d":"15,100,000"},{"v":67300000,"d":"67,300,000"},{"v":73900000,"d":"73,900,000"},{"v":99200000,"d":"99,200,000"},{"v":11400000,"d":"11,400,000"},{"v":12700000,"d":"12,700,000"},{"v":87700000,"d":"87,700,000"},{"v":92900000,"d":"92,900,000"},{"v":70100000,"d":"70,100,000"},{"v":56800000,"d":"56,800,000"},{"v":53500000,"d":"53,500,000"},{"v":67800000,"d":"67,800,000"},{"v":29700000,"d":"29,700,000"},{"v":1600000,"d":"1,600,000"},{"v":4500000,"d":"4,500,000"},{"v":6000000,"d":"6,000,000"}]
[null,null,"Meter Expenses",null,"Naira",null,{"v":87100000,"d":"87,100,000"},{"v":5900000,"d":"5,900,000"},{"v":49200000,"d":"49,200,000"},{"v":50900000,"d":"50,900,000"},{"v":43200000,"d":"43,200,000"},{"v":34100000,"d":"34,100,000"},{"v":92200000,"d":"92,200,000"},{"v":98200000,"d":"98,200,000"},{"v":91300000,"d":"91,300,000"},{"v":700000,"d":"700,000"},{"v":27200000,"d":"27,200,000"},{"v":89900000,"d":"89,900,000"},{"v":81200000,"d":"81,200,000"},{"v":26100000,"d":"26,100,000"},{"v":82300000,"d":"82,300,000"},{"v":98800000,"d":"98,800,000"},{"v":25300000,"d":"25,300,000"},{"v":34100000,"d":"34,100,000"},{"v":18400000,"d":"18,400,000"},{"v":17600000,"d":"17,600,000"},{"v":65800000,"d":"65,800,000"},{"v":71400000,"d":"71,400,000"},{"v":94400000,"d":"94,400,000"},{"v":82900000,"d":"82,900,000"},{"v":27600000,"d":"27,600,000"}]
[null,null,"Customer Installations - Materials Expenses",null,"Naira",null,{"v":57100000,"d":"57,100,000"},{"v":93100000,"d":"93,100,000"},{"v":95300000,"d":"95,300,000"},{"v":69400000,"d":"69,400,000"},{"v":16000000,"d":"16,000,000"},{"v":53000000,"d":"53,000,000"},{"v":76000000,"d":"76,000,000"},{"v":19000000,"d":"19,000,000"},{"v":1400000,"d":"1,400,000"},{"v":66200000,"d":"66,200,000"},{"v":6600000,"d":"6,600,000"},{"v":3100000,"d":"3,100,000"},{"v":19200000,"d":"19,200,000"},{"v":58300000,"d":"58,300,000"},{"v":87500000,"d":"87,500,000"},{"v":4500000,"d":"4,500,000"},{"v":56300000,"d":"56,300,000"},{"v":39100000,"d":"39,100,000"},{"v":55300000,"d":"55,300,000"},{"v":34300000,"d":"34,300,000"},{"v":46600000,"d":"46,600,000"},{"v":30800000,"d":"30,800,000"},{"v":3700000,"d":"3,700,000"},{"v":99700000,"d":"99,700,000"},{"v":6100000,"d":"6,100,000"}]
[null,null,"Rent",null,"Naira",null,{"v":28600000,"d":"28,600,000"},{"v":98800000,"d":"98,800,000"},{"v":14600000,"d":"14,600,000"},{"v":57800000,"d":"57,800,000"},{"v":86900000,"d":"86,900,000"},{"v":28600000,"d":"28,600,000"},{"v":9300000,"d":"9,300,000"},{"v":65000000,"d":"65,000,000"},{"v":24800000,"d":"24,800,000"},{"v":66200000,"d":"66,200,000"},{"v":78200000,"d":"78,200,000"},{"v":85300000,"d":"85,300,000"},{"v":24800000,"d":"24,800,000"},{"v":15100000,"d":"15,100,000"},{"v":87300000,"d":"87,300,000"},{"v":43000000,"d":"43,000,000"},{"v":97700000,"d":"97,700,000"},{"v":59100000,"d":"59,100,000"},{"v":3000000,"d":"3,000,000"},{"v":1300000,"d":"1,300,000"},{"v":87600000,"d":"87,600,000"},{"v":99600000,"d":"99,600,000"},{"v":36900000,"d":"36,900,000"},{"v":48500000,"d":"48,500,000"},{"v":1400000,"d":"1,400,000"}]
[null,null,"Miscellaneous Distribution Expenses",null,"Naira",null,{"v":94200000,"d":"94,200,000"},{"v":60100000,"d":"60,100,000"},{"v":36100000,"d":"36,100,000"},{"v":23300000,"d":"23,300,000"},{"v":81200000,"d":"81,200,000"},{"v":67100000,"d":"67,100,000"},{"v":48900000,"d":"48,900,000"},{"v":47600000,"d":"47,600,000"},{"v":88100000,"d":"88,100,000"},{"v":78500000,"d":"78,500,000"},{"v":86600000,"d":"86,600,000"},{"v":71500000,"d":"71,500,000"},{"v":88500000,"d":"88,500,000"},{"v":48300000,"d":"48,300,000"},{"v":10700000,"d":"10,700,000"},{"v":20600000,"d":"20,600,000"},{"v":20400000,"d":"20,400,000"},{"v":12700000,"d":"12,700,000"},{"v":60000000,"d":"60,000,000"},{"v":49100000,"d":"49,100,000"},{"v":40900000,"d":"40,900,000"},{"v":59300000,"d":"59,300,000"},{"v":76300000,"d":"76,300,000"},{"v":97600000,"d":"97,600,000"},{"v":46300000,"d":"46,300,000"}]
[null,null,"Total Operation Expenes",null,"Naira",null,{"$f":"SUM(G12:G21)","v":{"v":462300000,"d":"462,300,000"}},{"$f":"SUM(H12:H21)","v":{"v":681000000,"d":"681,000,000"}},{"v":502700000,"d":"502,700,000"},{"v":608400000,"d":"608,400,000"},{"v":466900000,"d":"466,900,000"},{"v":504500000,"d":"504,500,000"},{"v":473600000,"d":"473,600,000"},{"v":548100000,"d":"548,100,000"},{"v":509900000,"d":"509,900,000"},{"v":527600000,"d":"527,600,000"},{"v":599300000,"d":"599,300,000"},{"v":661200000,"d":"661,200,000"},{"v":539200000,"d":"539,200,000"},{"v":384100000,"d":"384,100,000"},{"v":469800000,"d":"469,800,000"},{"v":456900000,"d":"456,900,000"},{"v":504500000,"d":"504,500,000"},{"v":469900000,"d":"469,900,000"},{"v":344800000,"d":"344,800,000"},{"v":437400000,"d":"437,400,000"},{"v":497600000,"d":"497,600,000"},{"v":507200000,"d":"507,200,000"},{"v":530100000,"d":"530,100,000"},{"v":604200000,"d":"604,200,000"},{"v":373000000,"d":"373,000,000"}]
[]
[null,2,"Maintenance Expenses"]
[]
[null,null,"Maintenance Expenses",null,"Naira",null,{"v":67000000,"d":"67,000,000"},{"v":11100000,"d":"11,100,000"},{"v":9700000,"d":"9,700,000"},{"v":94500000,"d":"94,500,000"},{"v":78500000,"d":"78,500,000"},{"v":55500000,"d":"55,500,000"},{"v":300000,"d":"300,000"},{"v":56500000,"d":"56,500,000"},{"v":93900000,"d":"93,900,000"},{"v":21300000,"d":"21,300,000"},{"v":64500000,"d":"64,500,000"},{"v":94200000,"d":"94,200,000"},{"v":44700000,"d":"44,700,000"},{"v":30300000,"d":"30,300,000"},{"v":92600000,"d":"92,600,000"},{"v":28700000,"d":"28,700,000"},{"v":91900000,"d":"91,900,000"},{"v":55400000,"d":"55,400,000"},{"v":53800000,"d":"53,800,000"},{"v":17900000,"d":"17,900,000"},{"v":8400000,"d":"8,400,000"},{"v":4800000,"d":"4,800,000"},{"v":67400000,"d":"67,400,000"},{"v":83600000,"d":"83,600,000"},{"v":59500000,"d":"59,500,000"}]
[null,null,"Maintenance Labour",null,"Naira",null,{"v":100000,"d":"100,000"},{"v":74800000,"d":"74,800,000"},{"v":71000000,"d":"71,000,000"},{"v":28700000,"d":"28,700,000"},{"v":11000000,"d":"11,000,000"},{"v":23800000,"d":"23,800,000"},{"v":68800000,"d":"68,800,000"},{"v":18000000,"d":"18,000,000"},{"v":31400000,"d":"31,400,000"},{"v":50300000,"d":"50,300,000"},{"v":61900000,"d":"61,900,000"},{"v":46900000,"d":"46,900,000"},{"v":38600000,"d":"38,600,000"},{"v":81300000,"d":"81,300,000"},{"v":37400000,"d":"37,400,000"},{"v":92800000,"d":"92,800,000"},{"v":34100000,"d":"34,100,000"},{"v":9400000,"d":"9,400,000"},{"v":67300000,"d":"67,300,000"},{"v":22600000,"d":"22,600,000"},{"v":92900000,"d":"92,900,000"},{"v":93700000,"d":"93,700,000"},{"v":74800000,"d":"74,800,000"},{"v":98300000,"d":"98,300,000"},{"v":8200000,"d":"8,200,000"}]
[null,null,"Maintenance of Building & Structures - Plant",null,"Naira",null,{"v":81400000,"d":"81,400,000"},{"v":33400000,"d":"33,400,000"},{"v":85400000,"d":"85,400,000"},{"v":79400000,"d":"79,400,000"},{"v":1800000,"d":"1,800,000"},{"v":77700000,"d":"77,700,000"},{"v":71200000,"d":"71,200,000"},{"v":95500000,"d":"95,500,000"},{"v":27700000,"d":"27,700,000"},{"v":11500000,"d":"11,500,000"},{"v":14100000,"d":"14,100,000"},{"v":92200000,"d":"92,200,000"},{"v":48700000,"d":"48,700,000"},{"v":17600000,"d":"17,600,000"},{"v":21800000,"d":"21,800,000"},{"v":14100000,"d":"14,100,000"},{"v":300000,"d":"300,000"},{"v":59600000,"d":"59,600,000"},{"v":14300000,"d":"14,300,000"},{"v":24400000,"d":"24,400,000"},{"v":62900000,"d":"62,900,000"},{"v":24800000,"d":"24,800,000"},{"v":2700000,"d":"2,700,000"},{"v":94000000,"d":"94,000,000"},{"v":38200000,"d":"38,200,000"}]
[null,null,"Maintenance of Building & Structures - Office & Others",null,"Naira",null,{"v":84600000,"d":"84,600,000"},{"v":3400000,"d":"3,400,000"},{"v":49400000,"d":"49,400,000"},{"v":3500000,"d":"3,500,000"},{"v":81500000,"d":"81,500,000"},{"v":74600000,"d":"74,600,000"},{"v":33200000,"d":"33,200,000"},{"v":21000000,"d":"21,000,000"},{"v":35300000,"d":"35,300,000"},{"v":94200000,"d":"94,200,000"},{"v":44100000,"d":"44,100,000"},{"v":2000000,"d":"2,000,000"},{"v":47100000,"d":"47,100,000"},{"v":80500000,"d":"80,500,000"},{"v":14200000,"d":"14,200,000"},{"v":51200000,"d":"51,200,000"},{"v":67400000,"d":"67,400,000"},{"v":500000,"d":"500,000"},{"v":95700000,"d":"95,700,000"},{"v":19500000,"d":"19,500,000"},{"v":90700000,"d":"90,700,000"},{"v":40300000,"d":"40,300,000"},{"v":50800000,"d":"50,800,000"},{"v":11800000,"d":"11,800,000"},{"v":16000000,"d":"16,000,000"}]
[null,null,"Maintenance of Station/Sub-Station Equipment",null,"Naira",null,{"v":20300000,"d":"20,300,000"},{"v":55900000,"d":"55,900,000"},{"v":95800000,"d":"95,800,000"},{"v":62000000,"d":"62,000,000"},{"v":32800000,"d":"32,800,000"},{"v":19500000,"d":"19,500,000"},{"v":54500000,"d":"54,500,000"},{"v":56500000,"d":"56,500,000"},{"v":31500000,"d":"31,500,000"},{"v":83000000,"d":"83,000,000"},{"v":74400000,"d":"74,400,000"},{"v":3100000,"d":"3,100,000"},{"v":45900000,"d":"45,900,000"},{"v":76700000,"d":"76,700,000"},{"v":84000000,"d":"84,000,000"},{"v":19300000,"d":"19,300,000"},{"v":29800000,"d":"29,800,000"},{"v":66700000,"d":"66,700,000"},{"v":38800000,"d":"38,800,000"},{"v":27900000,"d":"27,900,000"},{"v":88700000,"d":"88,700,000"},{"v":26100000,"d":"26,100,000"},{"v":96400000,"d":"96,400,000"},{"v":21900000,"d":"21,900,000"},{"v":10200000,"d":"10,200,000"}]
[null,null,"Maintenance of Overhead Lines",null,"Naira",null,{"v":92000000,"d":"92,000,000"},{"v":92000000,"d":"92,000,000"},{"v":18600000,"d":"18,600,000"},{"v":96000000,"d":"96,000,000"},{"v":12400000,"d":"12,400,000"},{"v":63600000,"d":"63,600,000"},{"v":91900000,"d":"91,900,000"},{"v":43800000,"d":"43,800,000"},{"v":73900000,"d":"73,900,000"},{"v":96000000,"d":"96,000,000"},{"v":39900000,"d":"39,900,000"},{"v":27300000,"d":"27,300,000"},{"v":1200000,"d":"1,200,000"},{"v":88400000,"d":"88,400,000"},{"v":67900000,"d":"67,900,000"},{"v":20600000,"d":"20,600,000"},{"v":8400000,"d":"8,400,000"},{"v":77900000,"d":"77,900,000"},{"v":92300000,"d":"92,300,000"},{"v":9200000,"d":"9,200,000"},{"v":8000000,"d":"8,000,000"},{"v":34200000,"d":"34,200,000"},{"v":6600000,"d":"6,600,000"},{"v":52400000,"d":"52,400,000"},{"v":70500000,"d":"70,500,000"}]
[null,null,"Maintenance of Underground Lines",null,"Naira",null,{"v":39200000,"d":"39,200,000"},{"v":32600000,"d":"32,600,000"},{"v":58000000,"d":"58,000,000"},{"v":28400000,"d":"28,400,000"},{"v":84700000,"d":"84,700,000"},{"v":25000000,"d":"25,000,000"},{"v":40600000,"d":"40,600,000"},{"v":27200000,"d":"27,200,000"},{"v":70900000,"d":"70,900,000"},{"v":85500000,"d":"85,500,000"},{"v":9300000,"d":"9,300,000"},{"v":50100000,"d":"50,100,000"},{"v":2700000,"d":"2,700,000"},{"v":54500000,"d":"54,500,000"},{"v":87200000,"d":"87,200,000"},{"v":98500000,"d":"98,500,000"},{"v":99400000,"d":"99,400,000"},{"v":30200000,"d":"30,200,000"},{"v":37800000,"d":"37,800,000"},{"v":20100000,"d":"20,100,000"},{"v":83100000,"d":"83,100,000"},{"v":57700000,"d":"57,700,000"},{"v":7500000,"d":"7,500,000"},{"v":93500000,"d":"93,500,000"},{"v":24400000,"d":"24,400,000"}]
[null,null,"Maintenance of Distribution/Line Transformers",null,"Naira",null,{"v":60500000,"d":"60,500,000"},{"v":23100000,"d":"23,100,000"},{"v":97100000,"d":"97,100,000"},{"v":77000000,"d":"77,000,000"},{"v":99300000,"d":"99,300,000"},{"v":70500000,"d":"70,500,000"},{"v":9200000,"d":"9,200,000"},{"v":23100000,"d":"23,100,000"},{"v":80600000,"d":"80,600,000"},{"v":13500000,"d":"13,500,000"},{"v":20400000,"d":"20,400,000"},{"v":60100000,"d":"60,100,000"},{"v":11100000,"d":"11,100,000"},{"v":85500000,"d":"85,500,000"},{"v":97800000,"d":"97,800,000"},{"v":86900000,"d":"86,900,000"},{"v":90900000,"d":"90,900,000"},{"v":61700000,"d":"61,700,000"},{"v":98700000,"d":"98,700,000"},{"v":89200000,"d":"89,200,000"},{"v":100000,"d":"100,000"},{"v":11300000,"d":"11,300,000"},{"v":10500000,"d":"10,500,000"},{"v":66600000,"d":"66,600,000"},{"v":76100000,"d":"76,100,000"}]
[null,null,"Maintenance of Street Lighting and Signal System",null,"Naira",null,{"v":31600000,"d":"31,600,000"},{"v":28100000,"d":"28,100,000"},{"v":61200000,"d":"61,200,000"},{"v":54900000,"d":"54,900,000"},{"v":73900000,"d":"73,900,000"},{"v":19600000,"d":"19,600,000"},{"v":75400000,"d":"75,400,000"},{"v":67700000,"d":"67,700,000"},{"v":95200000,"d":"95,200,000"},{"v":60900000,"d":"60,900,000"},{"v":30300000,"d":"30,300,000"},{"v":14300000,"d":"14,300,000"},{"v":82200000,"d":"82,200,000"},{"v":64200000,"d":"64,200,000"},{"v":100000000,"d":"100,000,000"},{"v":50700000,"d":"50,700,000"},{"v":2800000,"d":"2,800,000"},{"v":71000000,"d":"71,000,000"},{"v":97800000,"d":"97,800,000"},{"v":55300000,"d":"55,300,000"},{"v":14400000,"d":"14,400,000"},{"v":43100000,"d":"43,100,000"},{"v":85200000,"d":"85,200,000"},{"v":61700000,"d":"61,700,000"},{"v":9300000,"d":"9,300,000"}]
[null,null,"Maintenance of Meters",null,"Naira",null,{"v":8200000,"d":"8,200,000"},{"v":52000000,"d":"52,000,000"},{"v":51700000,"d":"51,700,000"},{"v":75600000,"d":"75,600,000"},{"v":77100000,"d":"77,100,000"},{"v":6600000,"d":"6,600,000"},{"v":67000000,"d":"67,000,000"},{"v":62000000,"d":"62,000,000"},{"v":91100000,"d":"91,100,000"},{"v":56100000,"d":"56,100,000"},{"v":11100000,"d":"11,100,000"},{"v":66400000,"d":"66,400,000"},{"v":56000000,"d":"56,000,000"},{"v":19700000,"d":"19,700,000"},{"v":55200000,"d":"55,200,000"},{"v":13900000,"d":"13,900,000"},{"v":23300000,"d":"23,300,000"},{"v":22200000,"d":"22,200,000"},{"v":64600000,"d":"64,600,000"},{"v":22000000,"d":"22,000,000"},{"v":26700000,"d":"26,700,000"},{"v":11600000,"d":"11,600,000"},{"v":80300000,"d":"80,300,000"},{"v":55600000,"d":"55,600,000"},{"v":44100000,"d":"44,100,000"}]
[null,null,"Maintenance of Billing and Collection Equipment",null,"Naira",null,{"v":18400000,"d":"18,400,000"},{"v":1900000,"d":"1,900,000"},{"v":70600000,"d":"70,600,000"},{"v":32700000,"d":"32,700,000"},{"v":26300000,"d":"26,300,000"},{"v":100000000,"d":"100,000,000"},{"v":81800000,"d":"81,800,000"},{"v":11600000,"d":"11,600,000"},{"v":57700000,"d":"57,700,000"},{"v":87100000,"d":"87,100,000"},{"v":95700000,"d":"95,700,000"},{"v":80300000,"d":"80,300,000"},{"v":5000000,"d":"5,000,000"},{"v":61400000,"d":"61,400,000"},{"v":49100000,"d":"49,100,000"},{"v":40400000,"d":"40,400,000"},{"v":41200000,"d":"41,200,000"},{"v":100000000,"d":"100,000,000"},{"v":88600000,"d":"88,600,000"},{"v":9000000,"d":"9,000,000"},{"v":75000000,"d":"75,000,000"},{"v":78200000,"d":"78,200,000"},{"v":59600000,"d":"59,600,000"},{"v":69300000,"d":"69,300,000"},{"v":34200000,"d":"34,200,000"}]
[null,null,"Maintenance of Equipment on Customers Premises",null,"Naira",null,{"v":77900000,"d":"77,900,000"},{"v":33400000,"d":"33,400,000"},{"v":9400000,"d":"9,400,000"},{"v":5400000,"d":"5,400,000"},{"v":4000000,"d":"4,000,000"},{"v":35200000,"d":"35,200,000"},{"v":68700000,"d":"68,700,000"},{"v":13400000,"d":"13,400,000"},{"v":6300000,"d":"6,300,000"},{"v":34000000,"d":"34,000,000"},{"v":85300000,"d":"85,300,000"},{"v":47400000,"d":"47,400,000"},{"v":54200000,"d":"54,200,000"},{"v":95400000,"d":"95,400,000"},{"v":66300000,"d":"66,300,000"},{"v":34100000,"d":"34,100,000"},{"v":58500000,"d":"58,500,000"},{"v":32900000,"d":"32,900,000"},{"v":72200000,"d":"72,200,000"},{"v":71000000,"d":"71,000,000"},{"v":6700000,"d":"6,700,000"},{"v":80900000,"d":"80,900,000"},{"v":57900000,"d":"57,900,000"},{"v":76000000,"d":"76,000,000"},{"v":46600000,"d":"46,600,000"}]
[null,null,"Miscellaneous Maintenance Expenses",null,"Naira",null,{"v":88000000,"d":"88,000,000"},{"v":93700000,"d":"93,700,000"},{"v":55800000,"d":"55,800,000"},{"v":29200000,"d":"29,200,000"},{"v":11600000,"d":"11,600,000"},{"v":22600000,"d":"22,600,000"},{"v":25900000,"d":"25,900,000"},{"v":40700000,"d":"40,700,000"},{"v":7900000,"d":"7,900,000"},{"v":28700000,"d":"28,700,000"},{"v":90500000,"d":"90,500,000"},{"v":3200000,"d":"3,200,000"},{"v":7100000,"d":"7,100,000"},{"v":50000000,"d":"50,000,000"},{"v":69500000,"d":"69,500,000"},{"v":34500000,"d":"34,500,000"},{"v":22300000,"d":"22,300,000"},{"v":57300000,"d":"57,300,000"},{"v":26300000,"d":"26,300,000"},{"v":9600000,"d":"9,600,000"},{"v":63200000,"d":"63,200,000"},{"v":57900000,"d":"57,900,000"},{"v":88900000,"d":"88,900,000"},{"v":2900000,"d":"2,900,000"},{"v":5600000,"d":"5,600,000"}]
[null,null,"Total Maintenance Expense",null,"Naira",null,{"$f":"SUM(G26:G38)","v":{"v":669200000,"d":"669,200,000"}},{"$f":"SUM(H26:H38)","v":{"v":535400000,"d":"535,400,000"}},{"v":733700000,"d":"733,700,000"},{"v":667300000,"d":"667,300,000"},{"v":594900000,"d":"594,900,000"},{"v":594200000,"d":"594,200,000"},{"v":688500000,"d":"688,500,000"},{"v":537000000,"d":"537,000,000"},{"v":703400000,"d":"703,400,000"},{"v":722100000,"d":"722,100,000"},{"v":641500000,"d":"641,500,000"},{"v":587500000,"d":"587,500,000"},{"v":444500000,"d":"444,500,000"},{"v":805500000,"d":"805,500,000"},{"v":843000000,"d":"843,000,000"},{"v":585700000,"d":"585,700,000"},{"v":570300000,"d":"570,300,000"},{"v":644800000,"d":"644,800,000"},{"v":848200000,"d":"848,200,000"},{"v":397700000,"d":"397,700,000"},{"v":620800000,"d":"620,800,000"},{"v":564600000,"d":"564,600,000"},{"v":688600000,"d":"688,600,000"},{"v":787600000,"d":"787,600,000"},{"v":442900000,"d":"442,900,000"}]
[]
[null,null,"Total Operation and Mainenance Expense",null,"Naira",null,{"$f":"G22+G39","v":{"v":1131500000,"d":"1,131,500,000"}},{"$f":"H22+H39","v":{"v":1216400000,"d":"1,216,400,000"}},{"v":1236400000,"d":"1,236,400,000"},{"v":1275700000,"d":"1,275,700,000"},{"v":1061800000,"d":"1,061,800,000"},{"v":1098700000,"d":"1,098,700,000"},{"v":1162100000,"d":"1,162,100,000"},{"v":1085100000,"d":"1,085,100,000"},{"v":1213300000,"d":"1,213,300,000"},{"v":1249700000,"d":"1,249,700,000"},{"v":1240800000,"d":"1,240,800,000"},{"v":1248700000,"d":"1,248,700,000"},{"v":983700000,"d":"983,700,000"},{"v":1189600000,"d":"1,189,600,000"},{"v":1312800000,"d":"1,312,800,000"},{"v":1042600000,"d":"1,042,600,000"},{"v":1074800000,"d":"1,074,800,000"},{"v":1114700000,"d":"1,114,700,000"},{"v":1193000000,"d":"1,193,000,000"},{"v":835100000,"d":"835,100,000"},{"v":1118400000,"d":"1,118,400,000"},{"v":1071800000,"d":"1,071,800,000"},{"$f":"AC22+AC39","v":{"v":1218700000,"d":"1,218,700,000"}},{"v":1391800000,"d":"1,391,800,000"},{"v":815900000,"d":"815,900,000"}]

{"sheet":"-Calculations-->","index":8,"n_rows":8,"n_cols":4,"rows_kept":8}
[null,"Go to Control Page"]
[]
[]
[null,"Sheet No","Sheet Name","Sheet Function"]
[null,9,"Gen and Trans","Calculates Generation and Transmission Costs"]
[null,10,"Asset Depreciation","This is where the assets are depreciated and the Return of Capital and Return on Capital is calculated"]
[null,{"$f":"B6+1","v":11},"Tariff Calculation","This sheet shows how the tariff are derived"]
[null,{"$f":"B7+1","v":12},"Tariff","This sheet shows the final tariff"]

{"sheet":"Gen and Trans","index":9,"n_rows":26,"n_cols":31,"rows_kept":26}
[null,"Go to Control Page"]
[]
[]
[]
[null,"No","Item","Type","Unit","Constant",{"$f":"'Input Data'!G5","v":2024},{"$f":"G5+1","v":2025},{"$f":"H5+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
[]
[null,1,"Energy Flow"]
[]
[null,null,"Energy Delivered to Disco",null,"MWh",null,{"$f":"'Input Data'!G41*'Input Data'!G42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!H41*'Input Data'!H42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!I41*'Input Data'!I42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!J41*'Input Data'!J42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!K41*'Input Data'!K42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!L41*'Input Data'!L42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!M41*'Input Data'!M42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!N41*'Input Data'!N42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!O41*'Input Data'!O42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!P41*'Input Data'!P42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!Q41*'Input Data'!Q42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!R41*'Input Data'!R42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!S41*'Input Data'!S42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!T41*'Input Data'!T42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!U41*'Input Data'!U42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!V41*'Input Data'!V42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!W41*'Input Data'!W42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!X41*'Input Data'!X42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!Y41*'Input Data'!Y42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!Z41*'Input Data'!Z42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!AA41*'Input Data'!AA42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!AB41*'Input Data'!AB42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!AC41*'Input Data'!AC42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!AD41*'Input Data'!AD42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}},{"$f":"'Input Data'!AE41*'Input Data'!AE42*'Input Data'!$F$15","v":{"v":1227240,"d":"1,227,240"}}]
[null,null,"Energy Delivered and Paid  For",null,"MWh",null,{"$f":"G10*(1-'Input Data'!G49)","v":{"v":920430,"d":"920,430"}},{"$f":"H10*(1-'Input Data'!H49)","v":{"v":920430,"d":"920,430"}},{"$f":"I10*(1-'Input Data'!I49)","v":{"v":920430,"d":"920,430"}},{"$f":"J10*(1-'Input Data'!J49)","v":{"v":920430,"d":"920,430"}},{"$f":"K10*(1-'Input Data'!K49)","v":{"v":920430,"d":"920,430"}},{"$f":"L10*(1-'Input Data'!L49)","v":{"v":920430,"d":"920,430"}},{"$f":"M10*(1-'Input Data'!M49)","v":{"v":920430,"d":"920,430"}},{"$f":"N10*(1-'Input Data'!N49)","v":{"v":920430,"d":"920,430"}},{"$f":"O10*(1-'Input Data'!O49)","v":{"v":920430,"d":"920,430"}},{"$f":"P10*(1-'Input Data'!P49)","v":{"v":920430,"d":"920,430"}},{"$f":"Q10*(1-'Input Data'!Q49)","v":{"v":920430,"d":"920,430"}},{"$f":"R10*(1-'Input Data'!R49)","v":{"v":920430,"d":"920,430"}},{"$f":"S10*(1-'Input Data'!S49)","v":{"v":920430,"d":"920,430"}},{"$f":"T10*(1-'Input Data'!T49)","v":{"v":920430,"d":"920,430"}},{"$f":"U10*(1-'Input Data'!U49)","v":{"v":920430,"d":"920,430"}},{"$f":"V10*(1-'Input Data'!V49)","v":{"v":920430,"d":"920,430"}},{"$f":"W10*(1-'Input Data'!W49)","v":{"v":920430,"d":"920,430"}},{"$f":"X10*(1-'Input Data'!X49)","v":{"v":920430,"d":"920,430"}},{"$f":"Y10*(1-'Input Data'!Y49)","v":{"v":920430,"d":"920,430"}},{"$f":"Z10*(1-'Input Data'!Z49)","v":{"v":920430,"d":"920,430"}},{"$f":"AA10*(1-'Input Data'!AA49)","v":{"v":920430,"d":"920,430"}},{"$f":"AB10*(1-'Input Data'!AB49)","v":{"v":920430,"d":"920,430"}},{"$f":"AC10*(1-'Input Data'!AC49)","v":{"v":920430,"d":"920,430"}},{"$f":"AD10*(1-'Input Data'!AD49)","v":{"v":920430,"d":"920,430"}},{"$f":"AE10*(1-'Input Data'!AE49)","v":{"v":920430,"d":"920,430"}}]
[]
[null,2,"Generation"]
[]
[null,null,"Generation Cost",null,"%",null,{"$f":"'Input Data'!G43*G10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!H43*H10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!I43*I10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!J43*J10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!K43*K10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!L43*L10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!M43*M10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!N43*N10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!O43*O10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!P43*P10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!Q43*Q10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!R43*R10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!S43*S10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!T43*T10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!U43*U10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!V43*V10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!W43*W10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!X43*X10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!Y43*Y10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!Z43*Z10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!AA43*AA10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!AB43*AB10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!AC43*AC10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!AD43*AD10*1000","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Input Data'!AE43*AE10*1000","v":{"v":126405720000,"d":"126,405,720,000"}}]
[]
[]
[null,3,"Transmission"]
[]
[null,null,"Transmission Cost",null,"%",null,{"$f":"'Input Data'!G44*G10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!H44*H10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!I44*I10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!J44*J10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!K44*K10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!L44*L10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!M44*M10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!N44*N10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!O44*O10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!P44*P10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!Q44*Q10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!R44*R10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!S44*S10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!T44*T10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!U44*U10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!V44*V10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!W44*W10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!X44*X10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!Y44*Y10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!Z44*Z10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!AA44*AA10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!AB44*AB10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!AC44*AC10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!AD44*AD10*1000","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Input Data'!AE44*AE10*1000","v":{"v":10370178000,"d":"10,370,178,000"}}]
[]
[]
[null,4,"Customer Energy Intake"]
[]
[null,null,"LV Customers",null,"MWh",null,{"$f":"G10*'Input Data'!G54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"H10*'Input Data'!H54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"I10*'Input Data'!I54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"J10*'Input Data'!J54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"K10*'Input Data'!K54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"L10*'Input Data'!L54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"M10*'Input Data'!M54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"N10*'Input Data'!N54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"O10*'Input Data'!O54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"P10*'Input Data'!P54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"Q10*'Input Data'!Q54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"R10*'Input Data'!R54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"S10*'Input Data'!S54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"T10*'Input Data'!T54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"U10*'Input Data'!U54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"V10*'Input Data'!V54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"W10*'Input Data'!W54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"X10*'Input Data'!X54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"Y10*'Input Data'!Y54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"Z10*'Input Data'!Z54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"AA10*'Input Data'!AA54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"AB10*'Input Data'!AB54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"AC10*'Input Data'!AC54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"AD10*'Input Data'!AD54","v":{"v":1104516,"d":"1,104,516"}},{"$f":"AE10*'Input Data'!AE54","v":{"v":1104516,"d":"1,104,516"}}]
[null,null,"HV Customers",null,"MWh",null,{"$f":"G10*'Input Data'!G55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"H10*'Input Data'!H55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"I10*'Input Data'!I55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"J10*'Input Data'!J55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"K10*'Input Data'!K55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"L10*'Input Data'!L55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"M10*'Input Data'!M55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"N10*'Input Data'!N55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"O10*'Input Data'!O55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"P10*'Input Data'!P55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"Q10*'Input Data'!Q55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"R10*'Input Data'!R55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"S10*'Input Data'!S55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"T10*'Input Data'!T55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"U10*'Input Data'!U55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"V10*'Input Data'!V55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"W10*'Input Data'!W55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"X10*'Input Data'!X55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"Y10*'Input Data'!Y55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"Z10*'Input Data'!Z55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"AA10*'Input Data'!AA55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"AB10*'Input Data'!AB55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"AC10*'Input Data'!AC55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"AD10*'Input Data'!AD55","v":{"v":122723.99999999997,"d":"122,724"}},{"$f":"AE10*'Input Data'!AE55","v":{"v":122723.99999999997,"d":"122,724"}}]

{"sheet":"Asset Depreciation","index":10,"n_rows":551,"n_cols":30,"rows_kept":551}
[null,"Go to Control Page"]
[]
[]
[null,"No","Item","Unit","Constant",{"$f":"'Input Data'!F10","v":2024},{"$f":"F4+1","v":2025},{"$f":"G4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"S4+1","v":2038},{"$f":"T4+1","v":2039},{"$f":"U4+1","v":2040},{"$f":"V4+1","v":2041},{"$f":"W4+1","v":2042},{"$f":"X4+1","v":2043},{"$f":"Y4+1","v":2044},{"$f":"Z4+1","v":2045},{"$f":"AA4+1","v":2046},{"$f":"AB4+1","v":2047},{"$f":"AC4+1","v":2048}]
[]
[]
[]
[null,1,"Depreciation Settings"]
[]
[{"$nulls":3},"Useful Life (years) - New","SL Rate   Capital Base Depreciation Rate)","Asset Values"]
[null,1,"Land",{"$f":"'Input Data'!D66","v":50},{"$f":"'Input Data'!E66","v":{"v":0.02,"d":"2.00%"}},{"$f":"VLOOKUP(C11,'Regulatory Asset Base'!C156:G165,5,FALSE)","v":{"v":35000000,"d":"35,000,000"}}]
[null,2,"Building and Fixtures",{"$f":"'Input Data'!D67","v":50},{"$f":"'Input Data'!E67","v":{"v":0.02,"d":"2.00%"}},{"$f":"VLOOKUP(C12,'Regulatory Asset Base'!C157:G166,5,FALSE)","v":{"v":5100000000,"d":"5,100,000,000"}}]
[null,3,"Substations",{"$f":"'Input Data'!D68","v":20},{"$f":"'Input Data'!E68","v":{"v":0.05,"d":"5.00%"}},{"$f":"VLOOKUP(C13,'Regulatory Asset Base'!C158:G167,5,FALSE)","v":{"v":16200000000,"d":"16,200,000,000"}}]
[null,4,"Lines",{"$f":"'Input Data'!D69","v":20},{"$f":"'Input Data'!E69","v":{"v":0.05,"d":"5.00%"}},{"$f":"VLOOKUP(C14,'Regulatory Asset Base'!C159:G168,5,FALSE)","v":{"v":7900000000,"d":"7,900,000,000"}}]
[null,5,"Transformers",{"$f":"'Input Data'!D70","v":20},{"$f":"'Input Data'!E70","v":{"v":0.05,"d":"5.00%"}},{"$f":"VLOOKUP(C15,'Regulatory Asset Base'!C160:G169,5,FALSE)","v":{"v":33570700000,"d":"33,570,700,000"}}]
[null,6,"Meters",{"$f":"'Input Data'!D71","v":10},{"$f":"'Input Data'!E71","v":{"v":0.1,"d":"10.00%"}},{"$f":"VLOOKUP(C16,'Regulatory Asset Base'!C161:G170,5,FALSE)","v":{"v":10000000000,"d":"10,000,000,000"}}]
[null,7,"Information  and Communication",{"$f":"'Input Data'!D72","v":5},{"$f":"'Input Data'!E72","v":{"v":0.2,"d":"20.00%"}},{"$f":"VLOOKUP(C17,'Regulatory Asset Base'!C162:G171,5,FALSE)","v":{"v":180000000,"d":"180,000,000"}}]
[null,8,"Other Equipment",{"$f":"'Input Data'!D73","v":5},{"$f":"'Input Data'!E73","v":{"v":0.2,"d":"20.00%"}},{"$f":"VLOOKUP(C18,'Regulatory Asset Base'!C163:G172,5,FALSE)","v":0}]
[null,9,"Vehicles",{"$f":"'Input Data'!D74","v":5},{"$f":"'Input Data'!E74","v":{"v":0.2,"d":"20.00%"}},{"$f":"VLOOKUP(C19,'Regulatory Asset Base'!C164:G173,5,FALSE)","v":{"v":2930000000,"d":"2,930,000,000"}}]
[null,10,"Furniture & Fittings",{"$f":"'Input Data'!D75","v":5},{"$f":"'Input Data'!E75","v":{"v":0.2,"d":"20.00%"}},{"$f":"VLOOKUP(C20,'Regulatory Asset Base'!C165:G174,5,FALSE)","v":{"v":440000000,"d":"440,000,000"}}]
[]
[]
[null,2,"Accumulated Depreciation"]
[]
[]
[]
[null,null,"Assets Closing Balance","Naira",null,{"$f":"F56+F108+F160+F212+F264+F316+F368+F420+F472+F524","v":{"v":76355700000,"d":"76,355,700,000"}},{"v":73694332751.0326,"d":"73,694,332,751"},{"v":71058421888.14127,"d":"71,058,421,888"},{"v":67595344330.68547,"d":"67,595,344,331"},{"v":64639025946.07439,"d":"64,639,025,946"},{"v":60627117162.73921,"d":"60,627,117,163"},{"v":56600027897.60513,"d":"56,600,027,898"},{"v":53197317154.09564,"d":"53,197,317,154"},{"$f":"N56+N108+N160+N212+N264+N316+N368+N420+N472+N524","v":{"v":51228836485.41328,"d":"51,228,836,485"}},{"v":48991887972.15718,"d":"48,991,887,972"},{"v":45484890449.400955,"d":"45,484,890,449"},{"v":43332986623.00684,"d":"43,332,986,623"},{"v":39423707157.595314,"d":"39,423,707,158"},{"v":37091376167.8911,"d":"37,091,376,168"},{"v":34023537902.284245,"d":"34,023,537,902"},{"v":31357674563.350307,"d":"31,357,674,563"},{"v":28346683175.064617,"d":"28,346,683,175"},{"v":25316702167.30483,"d":"25,316,702,167"},{"v":21799420405.144646,"d":"21,799,420,405"},{"v":19026421708.611652,"d":"19,026,421,709"},{"v":17406947874.64299,"d":"17,406,947,875"},{"v":17182526101.271107,"d":"17,182,526,101"},{"v":17577837595.33269,"d":"17,577,837,595"},{"v":17105242868.697182,"d":"17,105,242,869"},{"v":18169906267.656403,"d":"18,169,906,268"}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"v":4805287287.408498,"d":"4,805,287,287"},{"v":4930927301.045532,"d":"4,930,927,301"},{"v":5007803603.339729,"d":"5,007,803,603"},{"v":5160330688.097076,"d":"5,160,330,688"},{"v":5259861164.287553,"d":"5,259,861,164"},{"v":4600572431.821188,"d":"4,600,572,432"},{"v":4674723730.522489,"d":"4,674,723,731"},{"$f":"N57+N109+N161+N213+N265+N317+N369+N421+N473+N525","v":{"v":4874812905.073427,"d":"4,874,812,905"}},{"v":4976576558.413551,"d":"4,976,576,558"},{"v":5034102615.03237,"d":"5,034,102,615"},{"v":4102832815.533623,"d":"4,102,832,816"},{"v":4130235661.9927206,"d":"4,130,235,662"},{"v":4188264382.936379,"d":"4,188,264,383"},{"v":4198305539.5609717,"d":"4,198,305,540"},{"v":4277034252.6435547,"d":"4,277,034,253"},{"v":4344321133.102278,"d":"4,344,321,133"},{"v":4309306489.295793,"d":"4,309,306,489"},{"v":4348014416.760485,"d":"4,348,014,417"},{"v":4462927126.11855,"d":"4,462,927,126"},{"v":4408365722.609778,"d":"4,408,365,723"},{"v":1355812043.920046,"d":"1,355,812,044"},{"v":1256116964.7345257,"d":"1,256,116,965"},{"v":1096160602.1085038,"d":"1,096,160,602"},{"v":985860250.8515737,"d":"985,860,251"}]
[]
[null,null,"WACC",null,null,{"$f":"'Input Data'!G35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!H35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!I35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!J35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!K35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!L35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!M35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!N35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!O35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!P35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!Q35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!R35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!S35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!T35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!U35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!V35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!W35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!X35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!Y35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!Z35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!AA35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!AB35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!AC35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!AD35","v":{"v":0.2834,"d":"28.34%"}},{"$f":"'Input Data'!AE35","v":{"v":0.2834,"d":"28.34%"}}]
[null,null,"Return on Capital",null,null,{"$f":"F30*F27","v":{"v":21639205380,"d":"21,639,205,380"}},{"$f":"G30*G27","v":{"v":20884973901.642635,"d":"20,884,973,902"}},{"$f":"H30*H27","v":{"v":20137956763.099236,"d":"20,137,956,763"}},{"v":19156520583.31626,"d":"19,156,520,583"},{"v":18318699953.11748,"d":"18,318,699,953"},{"v":17181725003.92029,"d":"17,181,725,004"},{"v":16040447906.181293,"d":"16,040,447,906"},{"v":15076119681.470705,"d":"15,076,119,681"},{"v":14518252259.966122,"d":"14,518,252,260"},{"v":13884301051.309345,"d":"13,884,301,051"},{"v":12890417953.36023,"d":"12,890,417,953"},{"v":12280568408.960138,"d":"12,280,568,409"},{"v":11172678608.462511,"d":"11,172,678,608"},{"v":10511696005.980337,"d":"10,511,696,006"},{"v":9642270641.507355,"d":"9,642,270,642"},{"v":8886764971.253477,"d":"8,886,764,971"},{"v":8033450011.813313,"d":"8,033,450,012"},{"v":7174753394.214188,"d":"7,174,753,394"},{"v":6177955742.817992,"d":"6,177,955,743"},{"v":5392087912.220542,"d":"5,392,087,912"},{"v":4933129027.673823,"d":"4,933,129,028"},{"v":4869527897.100231,"d":"4,869,527,897"},{"v":4981559174.517284,"d":"4,981,559,175"},{"v":4847625828.988781,"d":"4,847,625,829"},{"v":5149351436.253824,"d":"5,149,351,436"}]
[]
[]
[null,3,{"$f":"LOOKUP(D34,$B$11:$C$20)","v":"Land"},1]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D34,$B$11:$B$20,$F$11:$F$20)","v":{"v":35000000,"d":"35,000,000"}},{"$f":"F39","v":{"v":35000000,"d":"35,000,000"}},{"$f":"G39","v":{"v":35000000,"d":"35,000,000"}},{"$f":"H39","v":{"v":35000000,"d":"35,000,000"}},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F45","v":{"v":35000000,"d":"35,000,000"}},{"$f":"G45","v":{"v":34300000,"d":"34,300,000"}},{"$f":"H45","v":{"v":33600000,"d":"33,600,000"}},{"v":32900000,"d":"32,900,000"},{"v":32200000,"d":"32,200,000"},{"v":31500000,"d":"31,500,000"},{"v":30800000,"d":"30,800,000"},{"v":30100000,"d":"30,100,000"},{"v":29400000,"d":"29,400,000"},{"v":28700000,"d":"28,700,000"},{"v":28000000,"d":"28,000,000"},{"v":27300000,"d":"27,300,000"},{"v":26600000,"d":"26,600,000"},{"v":25900000,"d":"25,900,000"},{"v":25200000,"d":"25,200,000"},{"v":24500000,"d":"24,500,000"},{"v":23800000,"d":"23,800,000"},{"v":23100000,"d":"23,100,000"},{"v":22400000,"d":"22,400,000"},{"v":21700000,"d":"21,700,000"},{"$f":"Z45","v":{"v":21000000,"d":"21,000,000"}},{"$f":"AA45","v":{"v":20300000,"d":"20,300,000"}},{"v":19600000,"d":"19,600,000"},{"v":18900000,"d":"18,900,000"}]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D34,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.02,"d":"2.00%"}},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E44","v":0},0,{"v":700000,"d":"700,000"},{"v":1400000,"d":"1,400,000"},{"v":2100000,"d":"2,100,000"},{"v":2800000,"d":"2,800,000"},{"v":3500000,"d":"3,500,000"},{"v":4200000,"d":"4,200,000"},{"v":4900000,"d":"4,900,000"},{"$f":"N44","v":{"v":5600000,"d":"5,600,000"}},{"$f":"O44","v":{"v":6300000,"d":"6,300,000"}},{"$f":"P44","v":{"v":7000000,"d":"7,000,000"}},{"$f":"Q44","v":{"v":7700000,"d":"7,700,000"}},{"$f":"R44","v":{"v":8400000,"d":"8,400,000"}},{"$f":"S44","v":{"v":9100000,"d":"9,100,000"}},{"$f":"T44","v":{"v":9800000,"d":"9,800,000"}},{"$f":"U44","v":{"v":10500000,"d":"10,500,000"}},{"$f":"V44","v":{"v":11200000,"d":"11,200,000"}},{"$f":"W44","v":{"v":11900000,"d":"11,900,000"}},{"$f":"X44","v":{"v":12600000,"d":"12,600,000"}},{"$f":"Y44","v":{"v":13300000,"d":"13,300,000"}},{"$f":"Z44","v":{"v":14000000,"d":"14,000,000"}},{"$f":"AA44","v":{"v":14700000,"d":"14,700,000"}},{"$f":"AB44","v":{"v":15400000,"d":"15,400,000"}},{"$f":"AC44","v":{"v":16100000,"d":"16,100,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F40>0,F39*F41,0)","v":0},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},{"$f":"IF(Z40>0,Z39*Z41,0)","v":{"v":700000,"d":"700,000"}},{"$f":"IF(AA40>0,AA39*AA41,0)","v":{"v":700000,"d":"700,000"}},{"$f":"IF(AB40>0,AB39*AB41,0)","v":{"v":700000,"d":"700,000"}},{"$f":"IF(AC40>0,AC39*AC41,0)","v":{"v":700000,"d":"700,000"}},{"$f":"IF(AD40>0,AD39*AD41,0)","v":{"v":700000,"d":"700,000"}}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G42:G43)","v":{"v":700000,"d":"700,000"}},{"v":1400000,"d":"1,400,000"},{"v":2100000,"d":"2,100,000"},{"v":2800000,"d":"2,800,000"},{"v":3500000,"d":"3,500,000"},{"v":4200000,"d":"4,200,000"},{"v":4900000,"d":"4,900,000"},{"v":5600000,"d":"5,600,000"},{"v":6300000,"d":"6,300,000"},{"v":7000000,"d":"7,000,000"},{"v":7700000,"d":"7,700,000"},{"v":8400000,"d":"8,400,000"},{"v":9100000,"d":"9,100,000"},{"v":9800000,"d":"9,800,000"},{"v":10500000,"d":"10,500,000"},{"v":11200000,"d":"11,200,000"},{"v":11900000,"d":"11,900,000"},{"v":12600000,"d":"12,600,000"},{"v":13300000,"d":"13,300,000"},{"v":14000000,"d":"14,000,000"},{"v":14700000,"d":"14,700,000"},{"v":15400000,"d":"15,400,000"},{"v":16100000,"d":"16,100,000"},{"v":16800000,"d":"16,800,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D34,$B$11:$B$20,$F$11:$F$20)","v":{"v":35000000,"d":"35,000,000"}},{"$f":"G39-G44","v":{"v":34300000,"d":"34,300,000"}},{"v":33600000,"d":"33,600,000"},{"v":32900000,"d":"32,900,000"},{"v":32200000,"d":"32,200,000"},{"v":31500000,"d":"31,500,000"},{"v":30800000,"d":"30,800,000"},{"v":30100000,"d":"30,100,000"},{"v":29400000,"d":"29,400,000"},{"v":28700000,"d":"28,700,000"},{"v":28000000,"d":"28,000,000"},{"v":27300000,"d":"27,300,000"},{"v":26600000,"d":"26,600,000"},{"v":25900000,"d":"25,900,000"},{"v":25200000,"d":"25,200,000"},{"v":24500000,"d":"24,500,000"},{"v":23800000,"d":"23,800,000"},{"v":23100000,"d":"23,100,000"},{"v":22400000,"d":"22,400,000"},{"v":21700000,"d":"21,700,000"},{"v":21000000,"d":"21,000,000"},{"v":20300000,"d":"20,300,000"},{"v":19600000,"d":"19,600,000"},{"v":18900000,"d":"18,900,000"},{"v":18200000,"d":"18,200,000"}]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F53","v":0},{"$f":"G53","v":{"v":28322000,"d":"28,322,000"}},{"$f":"H53","v":{"v":28152333.333333336,"d":"28,152,333"}},{"$f":"I53","v":{"v":29526000.000000004,"d":"29,526,000"}},{"$f":"J53","v":{"v":28899666.66666667,"d":"28,899,667 "}},{"$f":"K53","v":{"v":28600000.000000004,"d":"28,600,000 "}},{"$f":"L53","v":{"v":28343923.07692308,"d":"28,343,923 "}},{"$f":"M53","v":{"v":27703230.76923077,"d":"27,703,231 "}},{"$f":"N53","v":{"v":29735265.734265737,"d":"29,735,266 "}},{"$f":"O53","v":{"v":29040027.972027976,"d":"29,040,028 "}},{"$f":"P53","v":{"v":28602684.94663232,"d":"28,602,685 "}},{"$f":"Q53","v":{"v":27902184.02649982,"d":"27,902,184 "}},{"$f":"R53","v":{"v":29651683.10636732,"d":"29,651,683 "}},{"$f":"S53","v":{"v":30918829.245058347,"d":"30,918,829 "}},{"$f":"T53","v":{"v":30504074.93126069,"d":"30,504,075 "}},{"$f":"U53","v":{"v":31252073.653900277,"d":"31,252,074 "}},{"$f":"V53","v":{"v":32826579.553573363,"d":"32,826,580 "}},{"$f":"W53","v":{"v":33824873.33203432,"d":"33,824,873 "}},{"$f":"X53","v":{"v":33151500.443828613,"d":"33,151,500 "}},{"$f":"Y53","v":{"v":33957539.32032879,"d":"33,957,539 "}},{"$f":"Z53","v":{"v":34763578.19682896,"d":"34,763,578 "}},{"$f":"AA53","v":{"v":35304911.190976195,"d":"35,304,911 "}},{"$f":"AB53","v":{"v":36495565.45209175,"d":"36,495,565"}},{"$f":"AC53","v":{"v":37115845.81466004,"d":"37,115,846"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28900000,"d":"28,900,000"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":416666.6666666667,"d":"416,667"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2000000,"d":"2,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":333333.3333333333,"d":"333,333"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":384615.3846153846,"d":"384,615"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2727272.727272727,"d":"2,727,273"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":263157.8947368421,"d":"263,158"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2500000,"d":"2,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2058823.5294117648,"d":"2,058,824"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":384615.3846153846,"d":"384,615"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1578947.3684210526,"d":"1,578,947"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2454545.4545454546,"d":"2,454,545"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1916666.6666666667,"d":"1,916,667"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":250000,"d":"250,000"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1764705.8823529412,"d":"1,764,706"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1764705.8823529412,"d":"1,764,706"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1500000,"d":"1,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2149321.2669683257,"d":"2,149,321"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1578947.3684210526,"d":"1,578,947"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C34,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1960784.3137254904,"d":"1,960,784"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F83","v":0},{"$f":"G83","v":{"v":578000,"d":"578,000"}},{"$f":"H83","v":{"v":586333.3333333334,"d":"586,333"}},{"$f":"I83","v":{"v":626333.3333333334,"d":"626,333"}},{"v":626333.3333333334,"d":"626,333"},{"v":633000,"d":"633,000"},{"v":640692.3076923077,"d":"640,692"},{"v":640692.3076923077,"d":"640,692"},{"v":695237.7622377623,"d":"695,238"},{"v":695237.7622377623,"d":"695,238"},{"v":700500.9201324992,"d":"700,501"},{"v":700500.9201324992,"d":"700,501"},{"v":750500.9201324992,"d":"750,501"},{"v":791677.3907207345,"d":"791,677"},{"v":799369.6984130422,"d":"799,370"},{"v":830948.6457814632,"d":"830,949"},{"v":880039.5548723723,"d":"880,040"},{"v":918372.8882057057,"d":"918,373"},{"v":923372.8882057057,"d":"923,373"},{"v":958667.0058527645,"d":"958,667"},{"v":958667.0058527645,"d":"958,667"},{"v":958667.0058527645,"d":"958,667"},{"v":958667.0058527645,"d":"958,667"},{"v":958667.0058527645,"d":"958,667"},{"v":958667.0058527645,"d":"958,667"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F49:F51)-F52","v":0},{"v":28322000,"d":"28,322,000"},{"$f":"SUM(H49:H51)-H52","v":{"v":28152333.333333336,"d":"28,152,333"}},{"$f":"SUM(I49:I51)-I52","v":{"v":29526000.000000004,"d":"29,526,000"}},{"v":28899666.66666667,"d":"28,899,667 "},{"$f":"SUM(K49:K51)-K52","v":{"v":28600000.000000004,"d":"28,600,000 "}},{"v":28343923.07692308,"d":"28,343,923 "},{"v":27703230.76923077,"d":"27,703,231 "},{"$f":"SUM(N49:N51)-N52","v":{"v":29735265.734265737,"d":"29,735,266 "}},{"v":29040027.972027976,"d":"29,040,028 "},{"v":28602684.94663232,"d":"28,602,685 "},{"v":27902184.02649982,"d":"27,902,184 "},{"v":29651683.10636732,"d":"29,651,683 "},{"v":30918829.245058347,"d":"30,918,829 "},{"$f":"SUM(T49:T51)-T52","v":{"v":30504074.93126069,"d":"30,504,075 "}},{"v":31252073.653900277,"d":"31,252,074 "},{"v":32826579.553573363,"d":"32,826,580 "},{"v":33824873.33203432,"d":"33,824,873 "},{"v":33151500.443828613,"d":"33,151,500 "},{"v":33957539.32032879,"d":"33,957,539 "},{"v":34763578.19682896,"d":"34,763,578 "},{"v":35304911.190976195,"d":"35,304,911 "},{"v":36495565.45209175,"d":"36,495,565"},{"v":37115845.81466004,"d":"37,115,846"},{"v":38117963.12253277,"d":"38,117,963"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F45","v":{"v":35000000,"d":"35,000,000 "}},{"$f":"F56+G51-(G43+G52)","v":{"v":62622000,"d":"62,622,000 "}},{"$f":"G56+H51-(H43+H52)","v":{"v":61752333.33333333,"d":"61,752,333 "}},{"v":62425999.99999999,"d":"62,426,000 "},{"v":61099666.66666666,"d":"61,099,667 "},{"v":60099999.99999999,"d":"60,100,000 "},{"v":59143923.07692307,"d":"59,143,923 "},{"v":57803230.76923077,"d":"57,803,231 "},{"v":59135265.73426573,"d":"59,135,266 "},{"v":57740027.972027965,"d":"57,740,028 "},{"v":56602684.94663231,"d":"56,602,685 "},{"v":55202184.02649981,"d":"55,202,184 "},{"v":56251683.106367305,"d":"56,251,683 "},{"v":56818829.245058335,"d":"56,818,829 "},{"v":55704074.931260675,"d":"55,704,075 "},{"v":55752073.653900266,"d":"55,752,074 "},{"v":56626579.55357335,"d":"56,626,580 "},{"v":56924873.332034305,"d":"56,924,873 "},{"v":55551500.4438286,"d":"55,551,500 "},{"v":55657539.32032877,"d":"55,657,539 "},{"v":55763578.19682895,"d":"55,763,578 "},{"v":55604911.19097618,"d":"55,604,911 "},{"v":56095565.45209174,"d":"56,095,565 "},{"v":56015845.81466003,"d":"56,015,846 "},{"v":56317963.122532755,"d":"56,317,963 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F82+F43)","v":0},{"$f":"(G43+G52)","v":{"v":1278000,"d":"1,278,000 "}},{"$f":"(H43+H52)","v":{"v":1286333.3333333335,"d":"1,286,333 "}},{"$f":"(I43+I52)","v":{"v":1326333.3333333335,"d":"1,326,333 "}},{"$f":"(J43+J52)","v":{"v":1326333.3333333335,"d":"1,326,333 "}},{"v":1333000,"d":"1,333,000 "},{"v":1340692.3076923077,"d":"1,340,692 "},{"v":1340692.3076923077,"d":"1,340,692 "},{"$f":"(N43+N52)","v":{"v":1395237.7622377623,"d":"1,395,238 "}},{"v":1395237.7622377623,"d":"1,395,238 "},{"v":1400500.9201324992,"d":"1,400,501 "},{"v":1400500.9201324992,"d":"1,400,501 "},{"v":1450500.9201324992,"d":"1,450,501 "},{"v":1491677.3907207344,"d":"1,491,677 "},{"v":1499369.6984130424,"d":"1,499,370 "},{"v":1530948.6457814632,"d":"1,530,949 "},{"v":1580039.5548723722,"d":"1,580,040 "},{"v":1618372.8882057057,"d":"1,618,373 "},{"v":1623372.8882057057,"d":"1,623,373 "},{"v":1658667.0058527645,"d":"1,658,667 "},{"v":1658667.0058527645,"d":"1,658,667 "},{"v":1658667.0058527645,"d":"1,658,667 "},{"v":1658667.0058527645,"d":"1,658,667 "},{"v":1658667.0058527645,"d":"1,658,667 "},{"v":1658667.0058527645,"d":"1,658,667 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C51","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C63,0,IF(F$4>=$C63+$D$11,0,$E63/$D$11))","v":0},{"$f":"IF(G$4<$C63,0,IF(G$4>=$C63+$D$11,0,$E63/$D$11))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(P$4<$C63,0,IF(P$4>=$C63+$D$11,0,$E63/$D$11))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Y$4<$C63,0,IF(Y$4>=$C63+$D$11,0,$E63/$D$11))","v":0},0,{"$f":"IF(AA$4<$C63,0,IF(AA$4>=$C63+$D$11,0,$E63/$D$11))","v":0},0,0,0]
[null,null,{"$f":"C63+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D34-1,0)","v":{"v":28900000,"d":"28,900,000"}},{"$f":"IF(F$4<$C64,0,IF(F$4>=$C64+$D$11,0,$E64/$D$11))","v":0},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"},{"v":578000,"d":"578,000"}]
[null,null,{"$f":"C64+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D34-1,0)","v":{"v":416666.6666666667,"d":"416,667"}},0,0,{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"},{"v":8333.333333333334,"d":"8,333"}]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D34-1,0)","v":{"v":2000000,"d":"2,000,000"}},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"}]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D34-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D34-1,0)","v":{"v":333333.3333333333,"d":"333,333"}},0,0,0,0,0,{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"},{"v":6666.666666666666,"d":"6,667"}]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D34-1,0)","v":{"v":384615.3846153846,"d":"384,615"}},0,0,0,0,0,0,{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"}]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D34-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D34-1,0)","v":{"v":2727272.727272727,"d":"2,727,273"}},0,0,0,0,0,0,0,0,{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"},{"v":54545.454545454544,"d":"54,545"}]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D34-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D34-1,0)","v":{"v":263157.8947368421,"d":"263,158"}},0,0,0,0,0,0,0,0,0,0,{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"},{"v":5263.157894736842,"d":"5,263"}]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D34-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D34-1,0)","v":{"v":2500000,"d":"2,500,000"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D34-1,0)","v":{"v":2058823.5294117648,"d":"2,058,824"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"},{"v":41176.470588235294,"d":"41,176"}]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D34-1,0)","v":{"v":384615.3846153846,"d":"384,615"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"},{"v":7692.307692307692,"d":"7,692"}]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D34-1,0)","v":{"v":1578947.3684210526,"d":"1,578,947"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"},{"v":31578.947368421053,"d":"31,579"}]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D34-1,0)","v":{"v":2454545.4545454546,"d":"2,454,545"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P$4<$C79,0,IF(P$4>=$C79+$D$11,0,$E79/$D$11))","v":0},0,0,0,0,0,{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"},{"v":49090.90909090909,"d":"49,091"}]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D34-1,0)","v":{"v":1916666.6666666667,"d":"1,916,667"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"},{"v":38333.333333333336,"d":"38,333"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D34-1,0)","v":{"v":250000,"d":"250,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D34-1,0)","v":{"v":1764705.8823529412,"d":"1,764,706"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":35294.117647058825,"d":"35,294"},{"v":35294.117647058825,"d":"35,294"},{"v":35294.117647058825,"d":"35,294"},{"v":35294.117647058825,"d":"35,294"},{"v":35294.117647058825,"d":"35,294"},{"v":35294.117647058825,"d":"35,294"}]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F63:F82)","v":0},{"$f":"SUM(G63:G82)","v":{"v":578000,"d":"578,000"}},{"$f":"SUM(H63:H82)","v":{"v":586333.3333333334,"d":"586,333"}},{"$f":"SUM(I63:I82)","v":{"v":626333.3333333334,"d":"626,333"}},{"$f":"SUM(J63:J82)","v":{"v":626333.3333333334,"d":"626,333"}},{"$f":"SUM(K63:K82)","v":{"v":633000,"d":"633,000"}},{"$f":"SUM(L63:L82)","v":{"v":640692.3076923077,"d":"640,692"}},{"$f":"SUM(M63:M82)","v":{"v":640692.3076923077,"d":"640,692"}},{"$f":"SUM(N63:N82)","v":{"v":695237.7622377623,"d":"695,238"}},{"$f":"SUM(O63:O82)","v":{"v":695237.7622377623,"d":"695,238"}},{"$f":"SUM(P63:P82)","v":{"v":700500.9201324992,"d":"700,501"}},{"$f":"SUM(Q63:Q82)","v":{"v":700500.9201324992,"d":"700,501"}},{"$f":"SUM(R63:R82)","v":{"v":750500.9201324992,"d":"750,501"}},{"$f":"SUM(S63:S82)","v":{"v":791677.3907207345,"d":"791,677"}},{"$f":"SUM(T63:T82)","v":{"v":799369.6984130422,"d":"799,370"}},{"$f":"SUM(U63:U82)","v":{"v":830948.6457814632,"d":"830,949"}},{"$f":"SUM(V63:V82)","v":{"v":880039.5548723723,"d":"880,040"}},{"$f":"SUM(W63:W82)","v":{"v":918372.8882057057,"d":"918,373"}},{"$f":"SUM(X63:X82)","v":{"v":923372.8882057057,"d":"923,373"}},{"$f":"SUM(Y63:Y82)","v":{"v":958667.0058527645,"d":"958,667"}},{"$f":"SUM(Z63:Z82)","v":{"v":958667.0058527645,"d":"958,667"}},{"$f":"SUM(AA63:AA82)","v":{"v":958667.0058527645,"d":"958,667"}},{"$f":"SUM(AB63:AB82)","v":{"v":958667.0058527645,"d":"958,667"}},{"$f":"SUM(AC63:AC82)","v":{"v":958667.0058527645,"d":"958,667"}},{"$f":"SUM(AD63:AD82)","v":{"v":958667.0058527645,"d":"958,667"}}]
[]
[]
[null,{"$f":"D86+2","v":4},{"$f":"LOOKUP(D86,$B$11:$C$20)","v":"Building and Fixtures"},2]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D86,$B$11:$B$20,$F$11:$F$20)","v":{"v":5100000000,"d":"5,100,000,000"}},{"$f":"F91","v":{"v":5100000000,"d":"5,100,000,000"}},{"$f":"G91","v":{"v":5100000000,"d":"5,100,000,000"}},{"$f":"H91","v":{"v":5100000000,"d":"5,100,000,000"}},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"},{"v":5100000000,"d":"5,100,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F97","v":{"v":5100000000,"d":"5,100,000,000"}},{"$f":"G97","v":{"v":4998000000,"d":"4,998,000,000"}},{"$f":"H97","v":{"v":4896000000,"d":"4,896,000,000"}},{"v":4794000000,"d":"4,794,000,000"},{"v":4692000000,"d":"4,692,000,000"},{"v":4590000000,"d":"4,590,000,000"},{"v":4488000000,"d":"4,488,000,000"},{"v":4386000000,"d":"4,386,000,000"},{"v":4284000000,"d":"4,284,000,000"},{"v":4182000000,"d":"4,182,000,000"},{"v":4080000000,"d":"4,080,000,000"},{"v":3978000000,"d":"3,978,000,000"},{"v":3876000000,"d":"3,876,000,000"},{"v":3774000000,"d":"3,774,000,000"},{"v":3672000000,"d":"3,672,000,000"},{"v":3570000000,"d":"3,570,000,000"},{"v":3468000000,"d":"3,468,000,000"},{"v":3366000000,"d":"3,366,000,000"},{"v":3264000000,"d":"3,264,000,000"},{"v":3162000000,"d":"3,162,000,000"},{"$f":"Z97","v":{"v":3060000000,"d":"3,060,000,000"}},{"$f":"AA97","v":{"v":2958000000,"d":"2,958,000,000"}},{"v":2856000000,"d":"2,856,000,000"},{"v":2754000000,"d":"2,754,000,000"}]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D86,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.02,"d":"2.00%"}},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E96","v":0},0,{"v":102000000,"d":"102,000,000"},{"v":204000000,"d":"204,000,000"},{"v":306000000,"d":"306,000,000"},{"v":408000000,"d":"408,000,000"},{"v":510000000,"d":"510,000,000"},{"v":612000000,"d":"612,000,000"},{"v":714000000,"d":"714,000,000"},{"$f":"N96","v":{"v":816000000,"d":"816,000,000"}},{"$f":"O96","v":{"v":918000000,"d":"918,000,000"}},{"$f":"P96","v":{"v":1020000000,"d":"1,020,000,000"}},{"$f":"Q96","v":{"v":1122000000,"d":"1,122,000,000"}},{"$f":"R96","v":{"v":1224000000,"d":"1,224,000,000"}},{"$f":"S96","v":{"v":1326000000,"d":"1,326,000,000"}},{"$f":"T96","v":{"v":1428000000,"d":"1,428,000,000"}},{"$f":"U96","v":{"v":1530000000,"d":"1,530,000,000"}},{"$f":"V96","v":{"v":1632000000,"d":"1,632,000,000"}},{"$f":"W96","v":{"v":1734000000,"d":"1,734,000,000"}},{"$f":"X96","v":{"v":1836000000,"d":"1,836,000,000"}},{"$f":"Y96","v":{"v":1938000000,"d":"1,938,000,000"}},{"$f":"Z96","v":{"v":2040000000,"d":"2,040,000,000"}},{"$f":"AA96","v":{"v":2142000000,"d":"2,142,000,000"}},{"$f":"AB96","v":{"v":2244000000,"d":"2,244,000,000"}},{"$f":"AC96","v":{"v":2346000000,"d":"2,346,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F92>0,F91*F93,0)","v":0},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"v":102000000,"d":"102,000,000"},{"$f":"IF(Z92>0,Z91*Z93,0)","v":{"v":102000000,"d":"102,000,000"}},{"$f":"IF(AA92>0,AA91*AA93,0)","v":{"v":102000000,"d":"102,000,000"}},{"$f":"IF(AB92>0,AB91*AB93,0)","v":{"v":102000000,"d":"102,000,000"}},{"$f":"IF(AC92>0,AC91*AC93,0)","v":{"v":102000000,"d":"102,000,000"}},{"$f":"IF(AD92>0,AD91*AD93,0)","v":{"v":102000000,"d":"102,000,000"}}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G94:G95)","v":{"v":102000000,"d":"102,000,000"}},{"v":204000000,"d":"204,000,000"},{"v":306000000,"d":"306,000,000"},{"v":408000000,"d":"408,000,000"},{"v":510000000,"d":"510,000,000"},{"v":612000000,"d":"612,000,000"},{"v":714000000,"d":"714,000,000"},{"v":816000000,"d":"816,000,000"},{"v":918000000,"d":"918,000,000"},{"v":1020000000,"d":"1,020,000,000"},{"v":1122000000,"d":"1,122,000,000"},{"v":1224000000,"d":"1,224,000,000"},{"v":1326000000,"d":"1,326,000,000"},{"v":1428000000,"d":"1,428,000,000"},{"v":1530000000,"d":"1,530,000,000"},{"v":1632000000,"d":"1,632,000,000"},{"v":1734000000,"d":"1,734,000,000"},{"v":1836000000,"d":"1,836,000,000"},{"v":1938000000,"d":"1,938,000,000"},{"v":2040000000,"d":"2,040,000,000"},{"v":2142000000,"d":"2,142,000,000"},{"v":2244000000,"d":"2,244,000,000"},{"v":2346000000,"d":"2,346,000,000"},{"v":2448000000,"d":"2,448,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D86,$B$11:$B$20,$F$11:$F$20)","v":{"v":5100000000,"d":"5,100,000,000"}},{"$f":"G91-G96","v":{"v":4998000000,"d":"4,998,000,000"}},{"v":4896000000,"d":"4,896,000,000"},{"v":4794000000,"d":"4,794,000,000"},{"v":4692000000,"d":"4,692,000,000"},{"v":4590000000,"d":"4,590,000,000"},{"v":4488000000,"d":"4,488,000,000"},{"v":4386000000,"d":"4,386,000,000"},{"v":4284000000,"d":"4,284,000,000"},{"v":4182000000,"d":"4,182,000,000"},{"v":4080000000,"d":"4,080,000,000"},{"v":3978000000,"d":"3,978,000,000"},{"v":3876000000,"d":"3,876,000,000"},{"v":3774000000,"d":"3,774,000,000"},{"v":3672000000,"d":"3,672,000,000"},{"v":3570000000,"d":"3,570,000,000"},{"v":3468000000,"d":"3,468,000,000"},{"v":3366000000,"d":"3,366,000,000"},{"v":3264000000,"d":"3,264,000,000"},{"v":3162000000,"d":"3,162,000,000"},{"v":3060000000,"d":"3,060,000,000"},{"v":2958000000,"d":"2,958,000,000"},{"v":2856000000,"d":"2,856,000,000"},{"v":2754000000,"d":"2,754,000,000"},{"v":2652000000,"d":"2,652,000,000"}]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F105","v":0},{"$f":"G105","v":{"v":445454545.4545455,"d":"445,454,545"}},{"$f":"H105","v":{"v":694258373.2057418,"d":"694,258,373"}},{"$f":"I105","v":{"v":689704306.2200959,"d":"689,704,306"}},{"$f":"J105","v":{"v":986558133.971292,"d":"986,558,134 "}},{"$f":"K105","v":{"v":965648803.8277514,"d":"965,648,804 "}},{"$f":"L105","v":{"v":1208078654.9707606,"d":"1,208,078,655 "}},{"$f":"M105","v":{"v":1590128389.1547053,"d":"1,590,128,389 "}},{"$f":"N105","v":{"v":1891978123.33865,"d":"1,891,978,123 "}},{"$f":"O105","v":{"v":2122716746.4114838,"d":"2,122,716,746 "}},{"$f":"P105","v":{"v":2343372328.548645,"d":"2,343,372,329 "}},{"$f":"Q105","v":{"v":2604120015.948964,"d":"2,604,120,016 "}},{"$f":"R105","v":{"v":2551758179.539759,"d":"2,551,758,180 "}},{"$f":"S105","v":{"v":2877191214.9254265,"d":"2,877,191,215 "}},{"$f":"T105","v":{"v":2817855019.5418625,"d":"2,817,855,020 "}},{"$f":"U105","v":{"v":3196281061.9205365,"d":"3,196,281,062 "}},{"$f":"V105","v":{"v":3126286649.753756,"d":"3,126,286,650 "}},{"$f":"W105","v":{"v":3316846065.3381715,"d":"3,316,846,065 "}},{"$f":"X105","v":{"v":3240056677.0948358,"d":"3,240,056,677 "}},{"$f":"Y105","v":{"v":3168067288.8515,"d":"3,168,067,289 "}},{"$f":"Z105","v":{"v":3341341058.502901,"d":"3,341,341,059 "}},{"$f":"AA105","v":{"v":3543379448.037343,"d":"3,543,379,448 "}},{"$f":"AB105","v":{"v":3915935514.339462,"d":"3,915,935,514"}},{"$f":"AC105","v":{"v":3842279459.4294596,"d":"3,842,279,459"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":454545454.54545456,"d":"454,545,455"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":263157894.7368421,"d":"263,157,895"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":10000000,"d":"10,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":317763157.8947368,"d":"317,763,158"}},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":268713450.2923977,"d":"268,713,450"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":416666666.6666667,"d":"416,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":343333333.3333333,"d":"343,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":277777777.7777778,"d":"277,777,778"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":273157894.7368421,"d":"273,157,895"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":319642857.14285713,"d":"319,642,857"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6666666.666666667,"d":"6,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":392307692.30769235,"d":"392,307,692"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7692307.692307692,"d":"7,692,308"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":454545454.54545456,"d":"454,545,455"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6250000,"d":"6,250,000"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":272248803.82775116,"d":"272,248,804"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":5000000,"d":"5,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":10000000,"d":"10,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":255263157.89473686,"d":"255,263,158"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":284027777.7777778,"d":"284,027,778"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":454545454.54545456,"d":"454,545,455"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":8333333.333333333,"d":"8,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C86,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":333333333.3333333,"d":"333,333,333"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F135","v":0},{"$f":"G135","v":{"v":9090909.090909092,"d":"9,090,909"}},{"$f":"H135","v":{"v":14354066.985645935,"d":"14,354,067"}},{"$f":"I135","v":{"v":14554066.985645935,"d":"14,554,067"}},{"v":20909330.143540673,"d":"20,909,330"},{"v":20909330.143540673,"d":"20,909,330"},{"v":26283599.149388626,"d":"26,283,599"},{"v":34616932.48272196,"d":"34,616,932"},{"v":41483599.149388626,"d":"41,483,599"},{"v":47039154.70494418,"d":"47,039,155"},{"v":52502312.59968102,"d":"52,502,313"},{"v":58895169.74253816,"d":"58,895,170"},{"v":59028503.0758715,"d":"59,028,503"},{"v":66874656.922025345,"d":"66,874,657"},{"v":67028503.0758715,"d":"67,028,503"},{"v":76119412.16678059,"d":"76,119,412"},{"v":76244412.16678059,"d":"76,244,412"},{"v":81689388.24333562,"d":"81,689,388"},{"v":81789388.24333562,"d":"81,789,388"},{"v":81989388.24333562,"d":"81,989,388"},{"v":81989388.24333562,"d":"81,989,388"},{"v":81989388.24333562,"d":"81,989,388"},{"v":81989388.24333562,"d":"81,989,388"},{"v":81989388.24333562,"d":"81,989,388"},{"v":81989388.24333562,"d":"81,989,388"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F101:F103)-F104","v":0},{"v":445454545.4545455,"d":"445,454,545"},{"$f":"SUM(H101:H103)-H104","v":{"v":694258373.2057418,"d":"694,258,373"}},{"$f":"SUM(I101:I103)-I104","v":{"v":689704306.2200959,"d":"689,704,306"}},{"v":986558133.971292,"d":"986,558,134 "},{"$f":"SUM(K101:K103)-K104","v":{"v":965648803.8277514,"d":"965,648,804 "}},{"v":1208078654.9707606,"d":"1,208,078,655 "},{"v":1590128389.1547053,"d":"1,590,128,389 "},{"$f":"SUM(N101:N103)-N104","v":{"v":1891978123.33865,"d":"1,891,978,123 "}},{"v":2122716746.4114838,"d":"2,122,716,746 "},{"v":2343372328.548645,"d":"2,343,372,329 "},{"v":2604120015.948964,"d":"2,604,120,016 "},{"v":2551758179.539759,"d":"2,551,758,180 "},{"v":2877191214.9254265,"d":"2,877,191,215 "},{"$f":"SUM(T101:T103)-T104","v":{"v":2817855019.5418625,"d":"2,817,855,020 "}},{"v":3196281061.9205365,"d":"3,196,281,062 "},{"v":3126286649.753756,"d":"3,126,286,650 "},{"v":3316846065.3381715,"d":"3,316,846,065 "},{"v":3240056677.0948358,"d":"3,240,056,677 "},{"v":3168067288.8515,"d":"3,168,067,289 "},{"v":3341341058.502901,"d":"3,341,341,059 "},{"v":3543379448.037343,"d":"3,543,379,448 "},{"v":3915935514.339462,"d":"3,915,935,514"},{"v":3842279459.4294596,"d":"3,842,279,459"},{"v":4093623404.5194573,"d":"4,093,623,405"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F97","v":{"v":5100000000,"d":"5,100,000,000 "}},{"$f":"F108+G103-(G95+G104)","v":{"v":5443454545.454546,"d":"5,443,454,545 "}},{"$f":"G108+H103-(H95+H104)","v":{"v":5590258373.205742,"d":"5,590,258,373 "}},{"v":5483704306.220096,"d":"5,483,704,306 "},{"v":5678558133.9712925,"d":"5,678,558,134 "},{"v":5555648803.827752,"d":"5,555,648,804 "},{"v":5696078654.970761,"d":"5,696,078,655 "},{"v":5976128389.154706,"d":"5,976,128,389 "},{"v":6175978123.338651,"d":"6,175,978,123 "},{"v":6304716746.411484,"d":"6,304,716,746 "},{"v":6423372328.548645,"d":"6,423,372,329 "},{"v":6582120015.948964,"d":"6,582,120,016 "},{"v":6427758179.53976,"d":"6,427,758,180 "},{"v":6651191214.9254265,"d":"6,651,191,215 "},{"v":6489855019.5418625,"d":"6,489,855,020 "},{"v":6766281061.920537,"d":"6,766,281,062 "},{"v":6594286649.7537565,"d":"6,594,286,650 "},{"v":6682846065.338172,"d":"6,682,846,065 "},{"v":6504056677.094836,"d":"6,504,056,677 "},{"v":6330067288.8515005,"d":"6,330,067,289 "},{"v":6401341058.502902,"d":"6,401,341,059 "},{"v":6501379448.037344,"d":"6,501,379,448 "},{"v":6771935514.339463,"d":"6,771,935,514 "},{"v":6596279459.429461,"d":"6,596,279,459 "},{"v":6745623404.519458,"d":"6,745,623,405 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F134+F95)","v":0},{"$f":"(G95+G104)","v":{"v":111090909.0909091,"d":"111,090,909 "}},{"$f":"(H95+H104)","v":{"v":116354066.98564593,"d":"116,354,067 "}},{"$f":"(I95+I104)","v":{"v":116554066.98564593,"d":"116,554,067 "}},{"$f":"(J95+J104)","v":{"v":122909330.14354068,"d":"122,909,330 "}},{"v":122909330.14354068,"d":"122,909,330 "},{"v":128283599.14938863,"d":"128,283,599 "},{"v":136616932.48272195,"d":"136,616,932 "},{"v":143483599.1493886,"d":"143,483,599 "},{"v":149039154.7049442,"d":"149,039,155 "},{"v":154502312.59968102,"d":"154,502,313 "},{"v":160895169.74253815,"d":"160,895,170 "},{"v":161028503.0758715,"d":"161,028,503 "},{"v":168874656.92202535,"d":"168,874,657 "},{"v":169028503.0758715,"d":"169,028,503 "},{"v":178119412.1667806,"d":"178,119,412 "},{"v":178244412.1667806,"d":"178,244,412 "},{"v":183689388.2433356,"d":"183,689,388 "},{"v":183789388.2433356,"d":"183,789,388 "},{"v":183989388.2433356,"d":"183,989,388 "},{"v":183989388.2433356,"d":"183,989,388 "},{"v":183989388.2433356,"d":"183,989,388 "},{"v":183989388.2433356,"d":"183,989,388 "},{"v":183989388.2433356,"d":"183,989,388 "},{"v":183989388.2433356,"d":"183,989,388 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C103","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C115,0,IF(F$4>=$C115+$D$12,0,$E115/$D$12))","v":0},{"$f":"IF(G$4<$C115,0,IF(G$4>=$C115+$D$12,0,$E115/$D$12))","v":0},{"$f":"IF(H$4<$C115,0,IF(H$4>=$C115+$D$12,0,$E115/$D$12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C115+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D86-1,0)","v":{"v":454545454.54545456,"d":"454,545,455"}},{"$f":"IF(F$4<$C116,0,IF(F$4>=$C116+$D$12,0,$E116/$D$12))","v":0},{"$f":"IF(G$4<$C116,0,IF(G$4>=$C116+$D$12,0,$E116/$D$12))","v":{"v":9090909.090909092,"d":"9,090,909"}},{"$f":"IF(H$4<$C116,0,IF(H$4>=$C116+$D$12,0,$E116/$D$12))","v":{"v":9090909.090909092,"d":"9,090,909"}},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"}]
[null,null,{"$f":"C116+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D86-1,0)","v":{"v":263157894.7368421,"d":"263,157,895"}},{"$f":"IF(F$4<$C117,0,IF(F$4>=$C117+$D$12,0,$E117/$D$12))","v":0},0,{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"},{"v":5263157.894736842,"d":"5,263,158"}]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D86-1,0)","v":{"v":10000000,"d":"10,000,000"}},0,0,0,{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D86-1,0)","v":{"v":317763157.8947368,"d":"317,763,158"}},0,0,0,0,{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"},{"v":6355263.157894736,"d":"6,355,263"}]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D86-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D86-1,0)","v":{"v":268713450.2923977,"d":"268,713,450"}},0,0,0,0,0,0,{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"},{"v":5374269.005847953,"d":"5,374,269"}]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D86-1,0)","v":{"v":416666666.6666667,"d":"416,666,667"}},0,0,0,0,0,0,0,{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"},{"v":8333333.333333334,"d":"8,333,333"}]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D86-1,0)","v":{"v":343333333.3333333,"d":"343,333,333"}},0,0,0,0,0,0,0,0,{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"},{"v":6866666.666666666,"d":"6,866,667"}]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D86-1,0)","v":{"v":277777777.7777778,"d":"277,777,778"}},0,0,0,0,0,0,0,0,0,{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"},{"v":5555555.555555556,"d":"5,555,556"}]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D86-1,0)","v":{"v":273157894.7368421,"d":"273,157,895"}},0,0,0,0,0,0,0,0,0,0,{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"},{"v":5463157.894736842,"d":"5,463,158"}]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D86-1,0)","v":{"v":319642857.14285713,"d":"319,642,857"}},0,0,0,0,0,0,0,0,0,0,0,{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"},{"v":6392857.142857143,"d":"6,392,857"}]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D86-1,0)","v":{"v":6666666.666666667,"d":"6,666,667"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"$f":"IF(X$4<$C127,0,IF(X$4>=$C127+$D$12,0,$E127/$D$12))","v":{"v":133333.33333333334,"d":"133,333"}},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"},{"v":133333.33333333334,"d":"133,333"}]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D86-1,0)","v":{"v":392307692.30769235,"d":"392,307,692"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"},{"v":7846153.846153847,"d":"7,846,154"}]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D86-1,0)","v":{"v":7692307.692307692,"d":"7,692,308"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"},{"v":153846.15384615384,"d":"153,846"}]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D86-1,0)","v":{"v":454545454.54545456,"d":"454,545,455"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"},{"v":9090909.090909092,"d":"9,090,909"}]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D86-1,0)","v":{"v":6250000,"d":"6,250,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"}]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D86-1,0)","v":{"v":272248803.82775116,"d":"272,248,804"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"},{"v":5444976.076555023,"d":"5,444,976"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D86-1,0)","v":{"v":5000000,"d":"5,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D86-1,0)","v":{"v":10000000,"d":"10,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F115:F134)","v":0},{"$f":"SUM(G115:G134)","v":{"v":9090909.090909092,"d":"9,090,909"}},{"$f":"SUM(H115:H134)","v":{"v":14354066.985645935,"d":"14,354,067"}},{"$f":"SUM(I115:I134)","v":{"v":14554066.985645935,"d":"14,554,067"}},{"$f":"SUM(J115:J134)","v":{"v":20909330.143540673,"d":"20,909,330"}},{"$f":"SUM(K115:K134)","v":{"v":20909330.143540673,"d":"20,909,330"}},{"$f":"SUM(L115:L134)","v":{"v":26283599.149388626,"d":"26,283,599"}},{"$f":"SUM(M115:M134)","v":{"v":34616932.48272196,"d":"34,616,932"}},{"$f":"SUM(N115:N134)","v":{"v":41483599.149388626,"d":"41,483,599"}},{"$f":"SUM(O115:O134)","v":{"v":47039154.70494418,"d":"47,039,155"}},{"$f":"SUM(P115:P134)","v":{"v":52502312.59968102,"d":"52,502,313"}},{"$f":"SUM(Q115:Q134)","v":{"v":58895169.74253816,"d":"58,895,170"}},{"$f":"SUM(R115:R134)","v":{"v":59028503.0758715,"d":"59,028,503"}},{"$f":"SUM(S115:S134)","v":{"v":66874656.922025345,"d":"66,874,657"}},{"$f":"SUM(T115:T134)","v":{"v":67028503.0758715,"d":"67,028,503"}},{"$f":"SUM(U115:U134)","v":{"v":76119412.16678059,"d":"76,119,412"}},{"$f":"SUM(V115:V134)","v":{"v":76244412.16678059,"d":"76,244,412"}},{"$f":"SUM(W115:W134)","v":{"v":81689388.24333562,"d":"81,689,388"}},{"$f":"SUM(X115:X134)","v":{"v":81789388.24333562,"d":"81,789,388"}},{"$f":"SUM(Y115:Y134)","v":{"v":81989388.24333562,"d":"81,989,388"}},{"$f":"SUM(Z115:Z134)","v":{"v":81989388.24333562,"d":"81,989,388"}},{"$f":"SUM(AA115:AA134)","v":{"v":81989388.24333562,"d":"81,989,388"}},{"$f":"SUM(AB115:AB134)","v":{"v":81989388.24333562,"d":"81,989,388"}},{"$f":"SUM(AC115:AC134)","v":{"v":81989388.24333562,"d":"81,989,388"}},{"$f":"SUM(AD115:AD134)","v":{"v":81989388.24333562,"d":"81,989,388"}}]
[]
[]
[null,{"$f":"D138+2","v":5},{"$f":"LOOKUP(D138,$B$11:$C$20)","v":"Substations"},3]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D138,$B$11:$B$20,$F$11:$F$20)","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"F143","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"G143","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"H143","v":{"v":16200000000,"d":"16,200,000,000"}},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F149","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"G149","v":{"v":15390000000,"d":"15,390,000,000"}},{"$f":"H149","v":{"v":14580000000,"d":"14,580,000,000"}},{"v":13770000000,"d":"13,770,000,000"},{"v":12960000000,"d":"12,960,000,000"},{"v":12150000000,"d":"12,150,000,000"},{"v":11340000000,"d":"11,340,000,000"},{"v":10530000000,"d":"10,530,000,000"},{"v":9720000000,"d":"9,720,000,000"},{"v":8910000000,"d":"8,910,000,000"},{"v":8100000000,"d":"8,100,000,000"},{"v":7290000000,"d":"7,290,000,000"},{"v":6480000000,"d":"6,480,000,000"},{"v":5670000000,"d":"5,670,000,000"},{"v":4860000000,"d":"4,860,000,000"},{"v":4050000000,"d":"4,050,000,000"},{"v":3240000000,"d":"3,240,000,000"},{"v":2430000000,"d":"2,430,000,000"},{"v":1620000000,"d":"1,620,000,000"},{"v":810000000,"d":"810,000,000"},{"$f":"Z149","v":0},{"$f":"AA149","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D138,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.05,"d":"5.00%"}},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E148","v":0},0,{"v":810000000,"d":"810,000,000"},{"v":1620000000,"d":"1,620,000,000"},{"v":2430000000,"d":"2,430,000,000"},{"v":3240000000,"d":"3,240,000,000"},{"v":4050000000,"d":"4,050,000,000"},{"v":4860000000,"d":"4,860,000,000"},{"v":5670000000,"d":"5,670,000,000"},{"$f":"N148","v":{"v":6480000000,"d":"6,480,000,000"}},{"$f":"O148","v":{"v":7290000000,"d":"7,290,000,000"}},{"$f":"P148","v":{"v":8100000000,"d":"8,100,000,000"}},{"$f":"Q148","v":{"v":8910000000,"d":"8,910,000,000"}},{"$f":"R148","v":{"v":9720000000,"d":"9,720,000,000"}},{"$f":"S148","v":{"v":10530000000,"d":"10,530,000,000"}},{"$f":"T148","v":{"v":11340000000,"d":"11,340,000,000"}},{"$f":"U148","v":{"v":12150000000,"d":"12,150,000,000"}},{"$f":"V148","v":{"v":12960000000,"d":"12,960,000,000"}},{"$f":"W148","v":{"v":13770000000,"d":"13,770,000,000"}},{"$f":"X148","v":{"v":14580000000,"d":"14,580,000,000"}},{"$f":"Y148","v":{"v":15390000000,"d":"15,390,000,000"}},{"$f":"Z148","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"AA148","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"AB148","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"AC148","v":{"v":16200000000,"d":"16,200,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F144>0,F143*F145,0)","v":0},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"v":810000000,"d":"810,000,000"},{"$f":"IF(Z144>0,Z143*Z145,0)","v":{"v":810000000,"d":"810,000,000"}},{"$f":"IF(AA144>0,AA143*AA145,0)","v":0},{"$f":"IF(AB144>0,AB143*AB145,0)","v":0},{"$f":"IF(AC144>0,AC143*AC145,0)","v":0},{"$f":"IF(AD144>0,AD143*AD145,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G146:G147)","v":{"v":810000000,"d":"810,000,000"}},{"v":1620000000,"d":"1,620,000,000"},{"v":2430000000,"d":"2,430,000,000"},{"v":3240000000,"d":"3,240,000,000"},{"v":4050000000,"d":"4,050,000,000"},{"v":4860000000,"d":"4,860,000,000"},{"v":5670000000,"d":"5,670,000,000"},{"v":6480000000,"d":"6,480,000,000"},{"v":7290000000,"d":"7,290,000,000"},{"v":8100000000,"d":"8,100,000,000"},{"v":8910000000,"d":"8,910,000,000"},{"v":9720000000,"d":"9,720,000,000"},{"v":10530000000,"d":"10,530,000,000"},{"v":11340000000,"d":"11,340,000,000"},{"v":12150000000,"d":"12,150,000,000"},{"v":12960000000,"d":"12,960,000,000"},{"v":13770000000,"d":"13,770,000,000"},{"v":14580000000,"d":"14,580,000,000"},{"v":15390000000,"d":"15,390,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"},{"v":16200000000,"d":"16,200,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D138,$B$11:$B$20,$F$11:$F$20)","v":{"v":16200000000,"d":"16,200,000,000"}},{"$f":"G143-G148","v":{"v":15390000000,"d":"15,390,000,000"}},{"v":14580000000,"d":"14,580,000,000"},{"v":13770000000,"d":"13,770,000,000"},{"v":12960000000,"d":"12,960,000,000"},{"v":12150000000,"d":"12,150,000,000"},{"v":11340000000,"d":"11,340,000,000"},{"v":10530000000,"d":"10,530,000,000"},{"v":9720000000,"d":"9,720,000,000"},{"v":8910000000,"d":"8,910,000,000"},{"v":8100000000,"d":"8,100,000,000"},{"v":7290000000,"d":"7,290,000,000"},{"v":6480000000,"d":"6,480,000,000"},{"v":5670000000,"d":"5,670,000,000"},{"v":4860000000,"d":"4,860,000,000"},{"v":4050000000,"d":"4,050,000,000"},{"v":3240000000,"d":"3,240,000,000"},{"v":2430000000,"d":"2,430,000,000"},{"v":1620000000,"d":"1,620,000,000"},{"v":810000000,"d":"810,000,000"},0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F157","v":0},{"$f":"G157","v":{"v":1583333.3333333335,"d":"1,583,333"}},{"$f":"H157","v":{"v":1737500.0000000002,"d":"1,737,500"}},{"$f":"I157","v":{"v":1641666.666666667,"d":"1,641,667"}},{"$f":"J157","v":{"v":1795833.3333333335,"d":"1,795,833 "}},{"$f":"K157","v":{"v":1686842.105263158,"d":"1,686,842 "}},{"$f":"L157","v":{"v":3161184.210526316,"d":"3,161,184 "}},{"$f":"M157","v":{"v":2968859.649122807,"d":"2,968,860 "}},{"$f":"N157","v":{"v":4359868.421052632,"d":"4,359,868 "}},{"$f":"O157","v":{"v":4084210.5263157897,"d":"4,084,211 "}},{"$f":"P157","v":{"v":4125219.298245614,"d":"4,125,219 "}},{"$f":"Q157","v":{"v":3832894.736842105,"d":"3,832,895 "}},{"$f":"R157","v":{"v":5321820.175438596,"d":"5,321,820 "}},{"$f":"S157","v":{"v":7310745.614035087,"d":"7,310,746 "}},{"$f":"T157","v":{"v":6799671.0526315775,"d":"6,799,671 "}},{"$f":"U157","v":{"v":8303748.006379584,"d":"8,303,748 "}},{"$f":"V157","v":{"v":7686612.838915469,"d":"7,686,613 "}},{"$f":"W157","v":{"v":7319477.671451354,"d":"7,319,478 "}},{"$f":"X157","v":{"v":9539184.609250396,"d":"9,539,185 "}},{"$f":"Y157","v":{"v":10794605.832763724,"d":"10,794,606 "}},{"$f":"Z157","v":{"v":10240503.246753244,"d":"10,240,503 "}},{"$f":"AA157","v":{"v":11579257.803599907,"d":"11,579,258 "}},{"$f":"AB157","v":{"v":13287655.217589427,"d":"13,287,655"}},{"$f":"AC157","v":{"v":14260758.513931887,"d":"14,260,759"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1666666.6666666667,"d":"1,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":250000,"d":"250,000"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":263157.8947368421,"d":"263,158"}},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1666666.6666666667,"d":"1,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1666666.6666666667,"d":"1,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":333333.3333333333,"d":"333,333"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1875000,"d":"1,875,000"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2500000,"d":"2,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2121212.121212121,"d":"2,121,212"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":263157.8947368421,"d":"263,158"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":3000000,"d":"3,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2142857.1428571427,"d":"2,142,857"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":333333.3333333333,"d":"333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2142857.1428571427,"d":"2,142,857"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":2500000,"d":"2,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1764705.8823529412,"d":"1,764,706"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C138,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1578947.3684210526,"d":"1,578,947"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F187","v":0},{"$f":"G187","v":{"v":83333.33333333334,"d":"83,333"}},{"$f":"H187","v":{"v":95833.33333333334,"d":"95,833"}},{"$f":"I187","v":{"v":95833.33333333334,"d":"95,833"}},{"v":108991.22807017545,"d":"108,991"},{"v":108991.22807017545,"d":"108,991"},{"v":192324.5614035088,"d":"192,325"},{"v":192324.5614035088,"d":"192,325"},{"v":275657.89473684214,"d":"275,658"},{"v":275657.89473684214,"d":"275,658"},{"v":292324.5614035088,"d":"292,325"},{"v":292324.5614035088,"d":"292,325"},{"v":386074.5614035088,"d":"386,075"},{"v":511074.5614035088,"d":"511,075"},{"v":511074.5614035088,"d":"511,075"},{"v":617135.1674641148,"d":"617,135"},{"v":617135.1674641148,"d":"617,135"},{"v":630293.062200957,"d":"630,293"},{"v":780293.062200957,"d":"780,293"},{"v":887435.9193438141,"d":"887,436"},{"v":887435.9193438141,"d":"887,436"},{"v":804102.5860104808,"d":"804,103"},{"v":791602.5860104808,"d":"791,603"},{"v":791602.5860104808,"d":"791,603"},{"v":778444.6912736386,"d":"778,445"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F153:F155)-F156","v":0},{"v":1583333.3333333335,"d":"1,583,333"},{"$f":"SUM(H153:H155)-H156","v":{"v":1737500.0000000002,"d":"1,737,500"}},{"$f":"SUM(I153:I155)-I156","v":{"v":1641666.666666667,"d":"1,641,667"}},{"v":1795833.3333333335,"d":"1,795,833 "},{"$f":"SUM(K153:K155)-K156","v":{"v":1686842.105263158,"d":"1,686,842 "}},{"v":3161184.210526316,"d":"3,161,184 "},{"v":2968859.649122807,"d":"2,968,860 "},{"$f":"SUM(N153:N155)-N156","v":{"v":4359868.421052632,"d":"4,359,868 "}},{"v":4084210.5263157897,"d":"4,084,211 "},{"v":4125219.298245614,"d":"4,125,219 "},{"v":3832894.736842105,"d":"3,832,895 "},{"v":5321820.175438596,"d":"5,321,820 "},{"v":7310745.614035087,"d":"7,310,746 "},{"$f":"SUM(T153:T155)-T156","v":{"v":6799671.0526315775,"d":"6,799,671 "}},{"v":8303748.006379584,"d":"8,303,748 "},{"v":7686612.838915469,"d":"7,686,613 "},{"v":7319477.671451354,"d":"7,319,478 "},{"v":9539184.609250396,"d":"9,539,185 "},{"v":10794605.832763724,"d":"10,794,606 "},{"v":10240503.246753244,"d":"10,240,503 "},{"v":11579257.803599907,"d":"11,579,258 "},{"v":13287655.217589427,"d":"13,287,655"},{"v":14260758.513931887,"d":"14,260,759"},{"v":15061261.191079302,"d":"15,061,261"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F149","v":{"v":16200000000,"d":"16,200,000,000 "}},{"$f":"F160+G155-(G147+G156)","v":{"v":15391583333.333332,"d":"15,391,583,333 "}},{"$f":"G160+H155-(H147+H156)","v":{"v":14581737499.999998,"d":"14,581,737,500 "}},{"v":13771641666.666664,"d":"13,771,641,667 "},{"v":12961795833.333332,"d":"12,961,795,833 "},{"v":12151686842.105263,"d":"12,151,686,842 "},{"v":11343161184.210526,"d":"11,343,161,184 "},{"v":10532968859.649122,"d":"10,532,968,860 "},{"v":9724359868.421051,"d":"9,724,359,868 "},{"v":8914084210.526314,"d":"8,914,084,211 "},{"v":8104125219.298244,"d":"8,104,125,219 "},{"v":7293832894.736841,"d":"7,293,832,895 "},{"v":6485321820.175438,"d":"6,485,321,820 "},{"v":5677310745.614035,"d":"5,677,310,746 "},{"v":4866799671.052631,"d":"4,866,799,671 "},{"v":4058303748.006379,"d":"4,058,303,748 "},{"v":3247686612.838915,"d":"3,247,686,613 "},{"v":2437319477.6714506,"d":"2,437,319,478 "},{"$f":"W160+X155-(X147+X156)","v":{"v":1629539184.6092496,"d":"1,629,539,185 "}},{"v":820794605.8327628,"d":"820,794,606 "},{"v":10240503.246752381,"d":"10,240,503 "},{"v":11579257.803599043,"d":"11,579,258 "},{"v":13287655.217588563,"d":"13,287,655 "},{"v":14260758.513931023,"d":"14,260,759 "},{"v":15061261.191078437,"d":"15,061,261 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F186+F147)","v":0},{"$f":"(G147+G156)","v":{"v":810083333.3333334,"d":"810,083,333 "}},{"$f":"(H147+H156)","v":{"v":810095833.3333334,"d":"810,095,833 "}},{"$f":"(I147+I156)","v":{"v":810095833.3333334,"d":"810,095,833 "}},{"$f":"(J147+J156)","v":{"v":810108991.2280701,"d":"810,108,991 "}},{"v":810108991.2280701,"d":"810,108,991 "},{"v":810192324.5614035,"d":"810,192,325 "},{"v":810192324.5614035,"d":"810,192,325 "},{"v":810275657.8947369,"d":"810,275,658 "},{"v":810275657.8947369,"d":"810,275,658 "},{"v":810292324.5614035,"d":"810,292,325 "},{"v":810292324.5614035,"d":"810,292,325 "},{"v":810386074.5614035,"d":"810,386,075 "},{"v":810511074.5614035,"d":"810,511,075 "},{"v":810511074.5614035,"d":"810,511,075 "},{"v":810617135.1674641,"d":"810,617,135 "},{"v":810617135.1674641,"d":"810,617,135 "},{"v":810630293.0622009,"d":"810,630,293 "},{"v":810780293.0622009,"d":"810,780,293 "},{"v":810887435.9193438,"d":"810,887,436 "},{"v":810887435.9193438,"d":"810,887,436 "},{"v":804102.5860104808,"d":"804,103 "},{"v":791602.5860104808,"d":"791,603 "},{"v":791602.5860104808,"d":"791,603 "},{"v":778444.6912736386,"d":"778,445 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C155","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C167,0,IF(F$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(G$4<$C167,0,IF(G$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(H$4<$C167,0,IF(H$4>=$C167+$D$13,0,$E167/$D$13))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Q$4<$C167,0,IF(Q$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(R$4<$C167,0,IF(R$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(S$4<$C167,0,IF(S$4>=$C167+$D$13,0,$E167/$D$13))","v":0},0,0,0,0,0,{"$f":"IF(Y$4<$C167,0,IF(Y$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(Z$4<$C167,0,IF(Z$4>=$C167+$D$13,0,$E167/$D$13))","v":0},{"$f":"IF(AA$4<$C167,0,IF(AA$4>=$C167+$D$13,0,$E167/$D$13))","v":0},0,0,0]
[null,null,{"$f":"C167+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D138-1,0)","v":{"v":1666666.6666666667,"d":"1,666,667"}},{"$f":"IF(F$4<$C168,0,IF(F$4>=$C168+$D$13,0,$E168/$D$13))","v":0},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},0,0,0,0]
[null,null,{"$f":"C168+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D138-1,0)","v":{"v":250000,"d":"250,000"}},0,0,{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D138-1,0)","v":{"v":263157.8947368421,"d":"263,158"}},0,0,0,0,{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D138-1,0)","v":{"v":1666666.6666666667,"d":"1,666,667"}},0,0,0,0,0,0,{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"}]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D138-1,0)","v":{"v":1666666.6666666667,"d":"1,666,667"}},0,0,0,0,0,0,0,0,{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"},{"v":83333.33333333334,"d":"83,333"}]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D138-1,0)","v":{"v":333333.3333333333,"d":"333,333"}},0,0,0,0,0,0,0,0,0,0,{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"},{"v":16666.666666666664,"d":"16,667"}]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D138-1,0)","v":{"v":1875000,"d":"1,875,000"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"},{"v":93750,"d":"93,750"}]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D138-1,0)","v":{"v":2500000,"d":"2,500,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"}]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D138-1,0)","v":{"v":2121212.121212121,"d":"2,121,212"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"},{"v":106060.60606060605,"d":"106,061"}]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D138-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q$4<$C183,0,IF(Q$4>=$C183+$D$13,0,$E183/$D$13))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D138-1,0)","v":{"v":263157.8947368421,"d":"263,158"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"},{"v":13157.894736842103,"d":"13,158"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D138-1,0)","v":{"v":3000000,"d":"3,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"}]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D138-1,0)","v":{"v":2142857.1428571427,"d":"2,142,857"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":107142.85714285713,"d":"107,143"},{"v":107142.85714285713,"d":"107,143"},{"v":107142.85714285713,"d":"107,143"},{"v":107142.85714285713,"d":"107,143"},{"v":107142.85714285713,"d":"107,143"},{"v":107142.85714285713,"d":"107,143"}]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F167:F186)","v":0},{"$f":"SUM(G167:G186)","v":{"v":83333.33333333334,"d":"83,333"}},{"$f":"SUM(H167:H186)","v":{"v":95833.33333333334,"d":"95,833"}},{"$f":"SUM(I167:I186)","v":{"v":95833.33333333334,"d":"95,833"}},{"$f":"SUM(J167:J186)","v":{"v":108991.22807017545,"d":"108,991"}},{"$f":"SUM(K167:K186)","v":{"v":108991.22807017545,"d":"108,991"}},{"$f":"SUM(L167:L186)","v":{"v":192324.5614035088,"d":"192,325"}},{"$f":"SUM(M167:M186)","v":{"v":192324.5614035088,"d":"192,325"}},{"$f":"SUM(N167:N186)","v":{"v":275657.89473684214,"d":"275,658"}},{"$f":"SUM(O167:O186)","v":{"v":275657.89473684214,"d":"275,658"}},{"$f":"SUM(P167:P186)","v":{"v":292324.5614035088,"d":"292,325"}},{"$f":"SUM(Q167:Q186)","v":{"v":292324.5614035088,"d":"292,325"}},{"$f":"SUM(R167:R186)","v":{"v":386074.5614035088,"d":"386,075"}},{"$f":"SUM(S167:S186)","v":{"v":511074.5614035088,"d":"511,075"}},{"$f":"SUM(T167:T186)","v":{"v":511074.5614035088,"d":"511,075"}},{"$f":"SUM(U167:U186)","v":{"v":617135.1674641148,"d":"617,135"}},{"$f":"SUM(V167:V186)","v":{"v":617135.1674641148,"d":"617,135"}},{"$f":"SUM(W167:W186)","v":{"v":630293.062200957,"d":"630,293"}},{"$f":"SUM(X167:X186)","v":{"v":780293.062200957,"d":"780,293"}},{"$f":"SUM(Y167:Y186)","v":{"v":887435.9193438141,"d":"887,436"}},{"$f":"SUM(Z167:Z186)","v":{"v":887435.9193438141,"d":"887,436"}},{"$f":"SUM(AA167:AA186)","v":{"v":804102.5860104808,"d":"804,103"}},{"$f":"SUM(AB167:AB186)","v":{"v":791602.5860104808,"d":"791,603"}},{"$f":"SUM(AC167:AC186)","v":{"v":791602.5860104808,"d":"791,603"}},{"$f":"SUM(AD167:AD186)","v":{"v":778444.6912736386,"d":"778,445"}}]
[]
[]
[null,{"$f":"D190+2","v":6},{"$f":"LOOKUP(D190,$B$11:$C$20)","v":"Lines"},4]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D190,$B$11:$B$20,$F$11:$F$20)","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"F195","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"G195","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"H195","v":{"v":7900000000,"d":"7,900,000,000"}},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F201","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"G201","v":{"v":7505000000,"d":"7,505,000,000"}},{"$f":"H201","v":{"v":7110000000,"d":"7,110,000,000"}},{"v":6715000000,"d":"6,715,000,000"},{"v":6320000000,"d":"6,320,000,000"},{"v":5925000000,"d":"5,925,000,000"},{"v":5530000000,"d":"5,530,000,000"},{"v":5135000000,"d":"5,135,000,000"},{"v":4740000000,"d":"4,740,000,000"},{"v":4345000000,"d":"4,345,000,000"},{"v":3950000000,"d":"3,950,000,000"},{"v":3555000000,"d":"3,555,000,000"},{"v":3160000000,"d":"3,160,000,000"},{"v":2765000000,"d":"2,765,000,000"},{"v":2370000000,"d":"2,370,000,000"},{"v":1975000000,"d":"1,975,000,000"},{"v":1580000000,"d":"1,580,000,000"},{"v":1185000000,"d":"1,185,000,000"},{"v":790000000,"d":"790,000,000"},{"v":395000000,"d":"395,000,000"},{"$f":"Z201","v":0},{"$f":"AA201","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D190,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.05,"d":"5.00%"}},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E200","v":0},0,{"v":395000000,"d":"395,000,000"},{"v":790000000,"d":"790,000,000"},{"v":1185000000,"d":"1,185,000,000"},{"v":1580000000,"d":"1,580,000,000"},{"v":1975000000,"d":"1,975,000,000"},{"v":2370000000,"d":"2,370,000,000"},{"v":2765000000,"d":"2,765,000,000"},{"$f":"N200","v":{"v":3160000000,"d":"3,160,000,000"}},{"$f":"O200","v":{"v":3555000000,"d":"3,555,000,000"}},{"$f":"P200","v":{"v":3950000000,"d":"3,950,000,000"}},{"$f":"Q200","v":{"v":4345000000,"d":"4,345,000,000"}},{"$f":"R200","v":{"v":4740000000,"d":"4,740,000,000"}},{"$f":"S200","v":{"v":5135000000,"d":"5,135,000,000"}},{"$f":"T200","v":{"v":5530000000,"d":"5,530,000,000"}},{"$f":"U200","v":{"v":5925000000,"d":"5,925,000,000"}},{"$f":"V200","v":{"v":6320000000,"d":"6,320,000,000"}},{"$f":"W200","v":{"v":6715000000,"d":"6,715,000,000"}},{"$f":"X200","v":{"v":7110000000,"d":"7,110,000,000"}},{"$f":"Y200","v":{"v":7505000000,"d":"7,505,000,000"}},{"$f":"Z200","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"AA200","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"AB200","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"AC200","v":{"v":7900000000,"d":"7,900,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F196>0,F195*F197,0)","v":0},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"v":395000000,"d":"395,000,000"},{"$f":"IF(Z196>0,Z195*Z197,0)","v":{"v":395000000,"d":"395,000,000"}},{"$f":"IF(AA196>0,AA195*AA197,0)","v":0},{"$f":"IF(AB196>0,AB195*AB197,0)","v":0},{"$f":"IF(AC196>0,AC195*AC197,0)","v":0},{"$f":"IF(AD196>0,AD195*AD197,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G198:G199)","v":{"v":395000000,"d":"395,000,000"}},{"v":790000000,"d":"790,000,000"},{"v":1185000000,"d":"1,185,000,000"},{"v":1580000000,"d":"1,580,000,000"},{"v":1975000000,"d":"1,975,000,000"},{"v":2370000000,"d":"2,370,000,000"},{"v":2765000000,"d":"2,765,000,000"},{"v":3160000000,"d":"3,160,000,000"},{"v":3555000000,"d":"3,555,000,000"},{"v":3950000000,"d":"3,950,000,000"},{"v":4345000000,"d":"4,345,000,000"},{"v":4740000000,"d":"4,740,000,000"},{"v":5135000000,"d":"5,135,000,000"},{"v":5530000000,"d":"5,530,000,000"},{"v":5925000000,"d":"5,925,000,000"},{"v":6320000000,"d":"6,320,000,000"},{"v":6715000000,"d":"6,715,000,000"},{"v":7110000000,"d":"7,110,000,000"},{"v":7505000000,"d":"7,505,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"},{"v":7900000000,"d":"7,900,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D190,$B$11:$B$20,$F$11:$F$20)","v":{"v":7900000000,"d":"7,900,000,000"}},{"$f":"G195-G200","v":{"v":7505000000,"d":"7,505,000,000"}},{"v":7110000000,"d":"7,110,000,000"},{"v":6715000000,"d":"6,715,000,000"},{"v":6320000000,"d":"6,320,000,000"},{"v":5925000000,"d":"5,925,000,000"},{"v":5530000000,"d":"5,530,000,000"},{"v":5135000000,"d":"5,135,000,000"},{"v":4740000000,"d":"4,740,000,000"},{"v":4345000000,"d":"4,345,000,000"},{"v":3950000000,"d":"3,950,000,000"},{"v":3555000000,"d":"3,555,000,000"},{"v":3160000000,"d":"3,160,000,000"},{"v":2765000000,"d":"2,765,000,000"},{"v":2370000000,"d":"2,370,000,000"},{"v":1975000000,"d":"1,975,000,000"},{"v":1580000000,"d":"1,580,000,000"},{"v":1185000000,"d":"1,185,000,000"},{"v":790000000,"d":"790,000,000"},{"v":395000000,"d":"395,000,000"},0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F209","v":0},{"$f":"G209","v":{"v":468666666.6666666,"d":"468,666,667"}},{"$f":"H209","v":{"v":1029833333.3333333,"d":"1,029,833,333"}},{"$f":"I209","v":{"v":999333333.3333333,"d":"999,333,333"}},{"$f":"J209","v":{"v":942517543.8596491,"d":"942,517,544 "}},{"$f":"K209","v":{"v":1325076754.3859649,"d":"1,325,076,754 "}},{"$f":"L209","v":{"v":1288317783.0940988,"d":"1,288,317,783 "}},{"$f":"M209","v":{"v":1245687599.6810207,"d":"1,245,687,600 "}},{"$f":"N209","v":{"v":1161390749.601276,"d":"1,161,390,750 "}},{"$f":"O209","v":{"v":1490623311.2862372,"d":"1,490,623,311 "}},{"$f":"P209","v":{"v":2053340164.4150484,"d":"2,053,340,164 "}},{"$f":"Q209","v":{"v":1912079744.816587,"d":"1,912,079,745 "}},{"$f":"R209","v":{"v":1770819325.2181256,"d":"1,770,819,325 "}},{"$f":"S209","v":{"v":2268649814.710573,"d":"2,268,649,815 "}},{"$f":"T209","v":{"v":2511253031.4757485,"d":"2,511,253,031 "}},{"$f":"U209","v":{"v":2855151794.799628,"d":"2,855,151,795 "}},{"$f":"V209","v":{"v":3043001607.0745564,"d":"3,043,001,607 "}},{"$f":"W209","v":{"v":2839105007.866231,"d":"2,839,105,008 "}},{"$f":"X209","v":{"v":2589753863.20336,"d":"2,589,753,863 "}},{"$f":"Y209","v":{"v":2340402718.540489,"d":"2,340,402,719 "}},{"$f":"Z209","v":{"v":2612162684.9887295,"d":"2,612,162,685 "}},{"$f":"AA209","v":{"v":2413793996.46621,"d":"2,413,793,996 "}},{"$f":"AB209","v":{"v":2892670124.5306115,"d":"2,892,670,125"}},{"$f":"AC209","v":{"v":2700134769.341425,"d":"2,700,134,769"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":493333333.3333333,"d":"493,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":616666666.6666666,"d":"616,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":26315789.47368421,"d":"26,315,789"}},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":462500000,"d":"462,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":45454545.45454545,"d":"45,454,545"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":41666666.666666664,"d":"41,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":435294117.64705884,"d":"435,294,118"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":703977272.7272727,"d":"703,977,273"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":672727272.7272727,"d":"672,727,273"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":439473684.2105263,"d":"439,473,684"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":569230769.2307693,"d":"569,230,769"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":434928229.6650717,"d":"434,928,230"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":45454545.45454545,"d":"45,454,545"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":521111111.1111111,"d":"521,111,111"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":26315789.47368421,"d":"26,315,789"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":672727272.7272727,"d":"672,727,273"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C190,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":411111111.1111111,"d":"411,111,111"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F239","v":0},{"$f":"G239","v":{"v":24666666.666666664,"d":"24,666,667"}},{"$f":"H239","v":{"v":55500000,"d":"55,500,000"}},{"$f":"I239","v":{"v":56815789.473684214,"d":"56,815,789"}},{"v":56815789.473684214,"d":"56,815,789"},{"v":79940789.47368422,"d":"79,940,789"},{"v":82213516.74641149,"d":"82,213,517"},{"v":84296850.07974482,"d":"84,296,850"},{"v":84296850.07974482,"d":"84,296,850"},{"v":106061555.96209776,"d":"106,061,556"},{"v":141260419.5984614,"d":"141,260,420"},{"v":141260419.5984614,"d":"141,260,420"},{"v":141260419.5984614,"d":"141,260,420"},{"v":174896783.23482502,"d":"174,896,783"},{"v":196870467.44535133,"d":"196,870,467"},{"v":225332005.9068898,"d":"225,332,006"},{"v":247078417.3901434,"d":"247,078,417"},{"v":249351144.66287068,"d":"249,351,145"},{"v":249351144.66287068,"d":"249,351,145"},{"v":249351144.66287068,"d":"249,351,145"},{"v":249351144.66287068,"d":"249,351,145"},{"v":224684477.99620405,"d":"224,684,478"},{"v":193851144.66287068,"d":"193,851,145"},{"v":192535355.18918648,"d":"192,535,355"},{"v":192535355.18918648,"d":"192,535,355"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F205:F207)-F208","v":0},{"v":468666666.6666666,"d":"468,666,667"},{"$f":"SUM(H205:H207)-H208","v":{"v":1029833333.3333333,"d":"1,029,833,333"}},{"$f":"SUM(I205:I207)-I208","v":{"v":999333333.3333333,"d":"999,333,333"}},{"v":942517543.8596491,"d":"942,517,544 "},{"$f":"SUM(K205:K207)-K208","v":{"v":1325076754.3859649,"d":"1,325,076,754 "}},{"v":1288317783.0940988,"d":"1,288,317,783 "},{"v":1245687599.6810207,"d":"1,245,687,600 "},{"$f":"SUM(N205:N207)-N208","v":{"v":1161390749.601276,"d":"1,161,390,750 "}},{"v":1490623311.2862372,"d":"1,490,623,311 "},{"v":2053340164.4150484,"d":"2,053,340,164 "},{"v":1912079744.816587,"d":"1,912,079,745 "},{"v":1770819325.2181256,"d":"1,770,819,325 "},{"v":2268649814.710573,"d":"2,268,649,815 "},{"$f":"SUM(T205:T207)-T208","v":{"v":2511253031.4757485,"d":"2,511,253,031 "}},{"v":2855151794.799628,"d":"2,855,151,795 "},{"v":3043001607.0745564,"d":"3,043,001,607 "},{"v":2839105007.866231,"d":"2,839,105,008 "},{"v":2589753863.20336,"d":"2,589,753,863 "},{"v":2340402718.540489,"d":"2,340,402,719 "},{"v":2612162684.9887295,"d":"2,612,162,685 "},{"v":2413793996.46621,"d":"2,413,793,996 "},{"v":2892670124.5306115,"d":"2,892,670,125"},{"v":2700134769.341425,"d":"2,700,134,769"},{"v":2918710525.2633495,"d":"2,918,710,525"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F201","v":{"v":7900000000,"d":"7,900,000,000 "}},{"$f":"F212+G207-(G199+G208)","v":{"v":7973666666.666666,"d":"7,973,666,667 "}},{"$f":"G212+H207-(H199+H208)","v":{"v":8139833333.333332,"d":"8,139,833,333 "}},{"v":7714333333.333332,"d":"7,714,333,333 "},{"v":7262517543.859648,"d":"7,262,517,544 "},{"v":7250076754.385963,"d":"7,250,076,754 "},{"v":6818317783.094097,"d":"6,818,317,783 "},{"v":6380687599.681019,"d":"6,380,687,600 "},{"v":5901390749.6012745,"d":"5,901,390,750 "},{"v":5835623311.286235,"d":"5,835,623,311 "},{"v":6003340164.415047,"d":"6,003,340,164 "},{"v":5467079744.816586,"d":"5,467,079,745 "},{"v":4930819325.218124,"d":"4,930,819,325 "},{"v":5033649814.710572,"d":"5,033,649,815 "},{"v":4881253031.475747,"d":"4,881,253,031 "},{"v":4830151794.799626,"d":"4,830,151,795 "},{"v":4623001607.074554,"d":"4,623,001,607 "},{"v":4024105007.866229,"d":"4,024,105,008 "},{"v":3379753863.2033587,"d":"3,379,753,863 "},{"v":2735402718.5404882,"d":"2,735,402,719 "},{"v":2612162684.9887285,"d":"2,612,162,685 "},{"v":2413793996.466209,"d":"2,413,793,996 "},{"v":2892670124.5306106,"d":"2,892,670,125 "},{"v":2700134769.341424,"d":"2,700,134,769 "},{"v":2918710525.2633486,"d":"2,918,710,525 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F238+F199)","v":0},{"$f":"(G199+G208)","v":{"v":419666666.6666667,"d":"419,666,667 "}},{"$f":"(H199+H208)","v":{"v":450500000,"d":"450,500,000 "}},{"$f":"(I199+I208)","v":{"v":451815789.4736842,"d":"451,815,789 "}},{"$f":"(J199+J208)","v":{"v":451815789.4736842,"d":"451,815,789 "}},{"v":474940789.4736842,"d":"474,940,789 "},{"v":477213516.7464115,"d":"477,213,517 "},{"v":479296850.0797448,"d":"479,296,850 "},{"v":479296850.0797448,"d":"479,296,850 "},{"v":501061555.96209776,"d":"501,061,556 "},{"v":536260419.5984614,"d":"536,260,420 "},{"v":536260419.5984614,"d":"536,260,420 "},{"v":536260419.5984614,"d":"536,260,420 "},{"v":569896783.234825,"d":"569,896,783 "},{"v":591870467.4453514,"d":"591,870,467 "},{"v":620332005.9068898,"d":"620,332,006 "},{"v":642078417.3901434,"d":"642,078,417 "},{"v":644351144.6628706,"d":"644,351,145 "},{"v":644351144.6628706,"d":"644,351,145 "},{"v":644351144.6628706,"d":"644,351,145 "},{"v":644351144.6628706,"d":"644,351,145 "},{"v":224684477.99620405,"d":"224,684,478 "},{"v":193851144.66287068,"d":"193,851,145 "},{"v":192535355.18918648,"d":"192,535,355 "},{"v":192535355.18918648,"d":"192,535,355 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C207","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C219,0,IF(F$4>=$C219+$D$14,0,$E219/$D$14))","v":0},{"$f":"IF(G$4<$C219,0,IF(G$4>=$C219+$D$14,0,$E219/$D$14))","v":0},{"$f":"IF(H$4<$C219,0,IF(H$4>=$C219+$D$14,0,$E219/$D$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C219+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D190-1,0)","v":{"v":493333333.3333333,"d":"493,333,333"}},{"$f":"IF(F$4<$C220,0,IF(F$4>=$C220+$D$14,0,$E220/$D$14))","v":0},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},{"v":24666666.666666664,"d":"24,666,667"},0,0,0,0]
[null,null,{"$f":"C220+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D190-1,0)","v":{"v":616666666.6666666,"d":"616,666,667"}},0,0,{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},{"v":30833333.333333332,"d":"30,833,333"},0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D190-1,0)","v":{"v":26315789.47368421,"d":"26,315,789"}},0,0,0,{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},{"v":1315789.4736842106,"d":"1,315,789"},0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D190-1,0)","v":{"v":462500000,"d":"462,500,000"}},0,0,0,0,0,{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"},{"v":23125000,"d":"23,125,000"}]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D190-1,0)","v":{"v":45454545.45454545,"d":"45,454,545"}},0,0,0,0,0,0,{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"}]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D190-1,0)","v":{"v":41666666.666666664,"d":"41,666,667"}},0,0,0,0,0,0,0,{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"},{"v":2083333.3333333333,"d":"2,083,333"}]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D190-1,0)","v":{"v":435294117.64705884,"d":"435,294,118"}},0,0,0,0,0,0,0,0,0,{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"},{"v":21764705.88235294,"d":"21,764,706"}]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D190-1,0)","v":{"v":703977272.7272727,"d":"703,977,273"}},0,0,0,0,0,0,0,0,0,0,{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"},{"v":35198863.63636364,"d":"35,198,864"}]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D190-1,0)","v":{"v":672727272.7272727,"d":"672,727,273"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"},{"v":33636363.63636364,"d":"33,636,364"}]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D190-1,0)","v":{"v":439473684.2105263,"d":"439,473,684"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$4<$C233,0,IF(T$4>=$C233+$D$14,0,$E233/$D$14))","v":{"v":21973684.210526314,"d":"21,973,684"}},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"},{"v":21973684.210526314,"d":"21,973,684"}]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D190-1,0)","v":{"v":569230769.2307693,"d":"569,230,769"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"},{"v":28461538.461538464,"d":"28,461,538"}]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D190-1,0)","v":{"v":434928229.6650717,"d":"434,928,230"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"},{"v":21746411.483253587,"d":"21,746,411"}]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D190-1,0)","v":{"v":45454545.45454545,"d":"45,454,545"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"},{"v":2272727.2727272725,"d":"2,272,727"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D190-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F219:F238)","v":0},{"$f":"SUM(G219:G238)","v":{"v":24666666.666666664,"d":"24,666,667"}},{"$f":"SUM(H219:H238)","v":{"v":55500000,"d":"55,500,000"}},{"$f":"SUM(I219:I238)","v":{"v":56815789.473684214,"d":"56,815,789"}},{"$f":"SUM(J219:J238)","v":{"v":56815789.473684214,"d":"56,815,789"}},{"$f":"SUM(K219:K238)","v":{"v":79940789.47368422,"d":"79,940,789"}},{"$f":"SUM(L219:L238)","v":{"v":82213516.74641149,"d":"82,213,517"}},{"$f":"SUM(M219:M238)","v":{"v":84296850.07974482,"d":"84,296,850"}},{"$f":"SUM(N219:N238)","v":{"v":84296850.07974482,"d":"84,296,850"}},{"$f":"SUM(O219:O238)","v":{"v":106061555.96209776,"d":"106,061,556"}},{"$f":"SUM(P219:P238)","v":{"v":141260419.5984614,"d":"141,260,420"}},{"$f":"SUM(Q219:Q238)","v":{"v":141260419.5984614,"d":"141,260,420"}},{"$f":"SUM(R219:R238)","v":{"v":141260419.5984614,"d":"141,260,420"}},{"$f":"SUM(S219:S238)","v":{"v":174896783.23482502,"d":"174,896,783"}},{"$f":"SUM(T219:T238)","v":{"v":196870467.44535133,"d":"196,870,467"}},{"$f":"SUM(U219:U238)","v":{"v":225332005.9068898,"d":"225,332,006"}},{"$f":"SUM(V219:V238)","v":{"v":247078417.3901434,"d":"247,078,417"}},{"$f":"SUM(W219:W238)","v":{"v":249351144.66287068,"d":"249,351,145"}},{"$f":"SUM(X219:X238)","v":{"v":249351144.66287068,"d":"249,351,145"}},{"$f":"SUM(Y219:Y238)","v":{"v":249351144.66287068,"d":"249,351,145"}},{"$f":"SUM(Z219:Z238)","v":{"v":249351144.66287068,"d":"249,351,145"}},{"$f":"SUM(AA219:AA238)","v":{"v":224684477.99620405,"d":"224,684,478"}},{"$f":"SUM(AB219:AB238)","v":{"v":193851144.66287068,"d":"193,851,145"}},{"$f":"SUM(AC219:AC238)","v":{"v":192535355.18918648,"d":"192,535,355"}},{"$f":"SUM(AD219:AD238)","v":{"v":192535355.18918648,"d":"192,535,355"}}]
[]
[]
[null,{"$f":"D242+2","v":7},{"$f":"LOOKUP(D242,$B$11:$C$20)","v":"Transformers"},5]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D242,$B$11:$B$20,$F$11:$F$20)","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"F247","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"G247","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"H247","v":{"v":33570700000,"d":"33,570,700,000"}},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F253","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"G253","v":{"v":31892165000,"d":"31,892,165,000"}},{"$f":"H253","v":{"v":30213630000,"d":"30,213,630,000"}},{"v":28535095000,"d":"28,535,095,000"},{"v":26856560000,"d":"26,856,560,000"},{"v":25178025000,"d":"25,178,025,000"},{"v":23499490000,"d":"23,499,490,000"},{"v":21820955000,"d":"21,820,955,000"},{"v":20142420000,"d":"20,142,420,000"},{"v":18463885000,"d":"18,463,885,000"},{"v":16785350000,"d":"16,785,350,000"},{"v":15106815000,"d":"15,106,815,000"},{"v":13428280000,"d":"13,428,280,000"},{"v":11749745000,"d":"11,749,745,000"},{"v":10071210000,"d":"10,071,210,000"},{"v":8392675000,"d":"8,392,675,000"},{"v":6714140000,"d":"6,714,140,000"},{"v":5035605000,"d":"5,035,605,000"},{"v":3357070000,"d":"3,357,070,000"},{"v":1678535000,"d":"1,678,535,000"},{"$f":"Z253","v":0},{"$f":"AA253","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D242,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.05,"d":"5.00%"}},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E252","v":0},0,{"v":1678535000,"d":"1,678,535,000"},{"v":3357070000,"d":"3,357,070,000"},{"v":5035605000,"d":"5,035,605,000"},{"v":6714140000,"d":"6,714,140,000"},{"v":8392675000,"d":"8,392,675,000"},{"v":10071210000,"d":"10,071,210,000"},{"v":11749745000,"d":"11,749,745,000"},{"$f":"N252","v":{"v":13428280000,"d":"13,428,280,000"}},{"$f":"O252","v":{"v":15106815000,"d":"15,106,815,000"}},{"$f":"P252","v":{"v":16785350000,"d":"16,785,350,000"}},{"$f":"Q252","v":{"v":18463885000,"d":"18,463,885,000"}},{"$f":"R252","v":{"v":20142420000,"d":"20,142,420,000"}},{"$f":"S252","v":{"v":21820955000,"d":"21,820,955,000"}},{"$f":"T252","v":{"v":23499490000,"d":"23,499,490,000"}},{"$f":"U252","v":{"v":25178025000,"d":"25,178,025,000"}},{"$f":"V252","v":{"v":26856560000,"d":"26,856,560,000"}},{"$f":"W252","v":{"v":28535095000,"d":"28,535,095,000"}},{"$f":"X252","v":{"v":30213630000,"d":"30,213,630,000"}},{"$f":"Y252","v":{"v":31892165000,"d":"31,892,165,000"}},{"$f":"Z252","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"AA252","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"AB252","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"AC252","v":{"v":33570700000,"d":"33,570,700,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F248>0,F247*F249,0)","v":0},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"v":1678535000,"d":"1,678,535,000"},{"$f":"IF(Z248>0,Z247*Z249,0)","v":{"v":1678535000,"d":"1,678,535,000"}},{"$f":"IF(AA248>0,AA247*AA249,0)","v":0},{"$f":"IF(AB248>0,AB247*AB249,0)","v":0},{"$f":"IF(AC248>0,AC247*AC249,0)","v":0},{"$f":"IF(AD248>0,AD247*AD249,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G250:G251)","v":{"v":1678535000,"d":"1,678,535,000"}},{"v":3357070000,"d":"3,357,070,000"},{"v":5035605000,"d":"5,035,605,000"},{"v":6714140000,"d":"6,714,140,000"},{"v":8392675000,"d":"8,392,675,000"},{"v":10071210000,"d":"10,071,210,000"},{"v":11749745000,"d":"11,749,745,000"},{"v":13428280000,"d":"13,428,280,000"},{"v":15106815000,"d":"15,106,815,000"},{"v":16785350000,"d":"16,785,350,000"},{"v":18463885000,"d":"18,463,885,000"},{"v":20142420000,"d":"20,142,420,000"},{"v":21820955000,"d":"21,820,955,000"},{"v":23499490000,"d":"23,499,490,000"},{"v":25178025000,"d":"25,178,025,000"},{"v":26856560000,"d":"26,856,560,000"},{"v":28535095000,"d":"28,535,095,000"},{"v":30213630000,"d":"30,213,630,000"},{"v":31892165000,"d":"31,892,165,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"},{"v":33570700000,"d":"33,570,700,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D242,$B$11:$B$20,$F$11:$F$20)","v":{"v":33570700000,"d":"33,570,700,000"}},{"$f":"G247-G252","v":{"v":31892165000,"d":"31,892,165,000"}},{"v":30213630000,"d":"30,213,630,000"},{"v":28535095000,"d":"28,535,095,000"},{"v":26856560000,"d":"26,856,560,000"},{"v":25178025000,"d":"25,178,025,000"},{"v":23499490000,"d":"23,499,490,000"},{"v":21820955000,"d":"21,820,955,000"},{"v":20142420000,"d":"20,142,420,000"},{"v":18463885000,"d":"18,463,885,000"},{"v":16785350000,"d":"16,785,350,000"},{"v":15106815000,"d":"15,106,815,000"},{"v":13428280000,"d":"13,428,280,000"},{"v":11749745000,"d":"11,749,745,000"},{"v":10071210000,"d":"10,071,210,000"},{"v":8392675000,"d":"8,392,675,000"},{"v":6714140000,"d":"6,714,140,000"},{"v":5035605000,"d":"5,035,605,000"},{"v":3357070000,"d":"3,357,070,000"},{"v":1678535000,"d":"1,678,535,000"},0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F261","v":0},{"$f":"G261","v":{"v":876923076.923077,"d":"876,923,077"}},{"$f":"H261","v":{"v":2055524132.7300153,"d":"2,055,524,133"}},{"$f":"I261","v":{"v":3375999245.852187,"d":"3,375,999,246"}},{"$f":"J261","v":{"v":4419974816.849817,"d":"4,419,974,817 "}},{"$f":"K261","v":{"v":4584932530.70459,"d":"4,584,932,531 "}},{"$f":"L261","v":{"v":4312390244.559362,"d":"4,312,390,245 "}},{"$f":"M261","v":{"v":4039847958.414135,"d":"4,039,847,958 "}},{"$f":"N261","v":{"v":5382305672.268908,"d":"5,382,305,672 "}},{"$f":"O261","v":{"v":6726127022.487317,"d":"6,726,127,022 "}},{"$f":"P261","v":{"v":6279039281.796636,"d":"6,279,039,282 "}},{"$f":"Q261","v":{"v":6817576541.105954,"d":"6,817,576,541 "}},{"$f":"R261","v":{"v":6318613800.415273,"d":"6,318,613,800 "}},{"$f":"S261","v":{"v":6169651059.724591,"d":"6,169,651,060 "}},{"$f":"T261","v":{"v":6285600599.735664,"d":"6,285,600,600 "}},{"$f":"U261","v":{"v":5734883473.0800705,"d":"5,734,883,473 "}},{"$f":"V261","v":{"v":5738333013.091143,"d":"5,738,333,013 "}},{"$f":"W261","v":{"v":5633449219.768882,"d":"5,633,449,220 "}},{"$f":"X261","v":{"v":5028565426.446621,"d":"5,028,565,426 "}},{"$f":"Y261","v":{"v":5467014966.457693,"d":"5,467,014,966 "}},{"$f":"Z261","v":{"v":6107218892.433678,"d":"6,107,218,892 "}},{"$f":"AA261","v":{"v":6032038203.025047,"d":"6,032,038,203 "}},{"$f":"AB261","v":{"v":5482856759.468604,"d":"5,482,856,759"}},{"$f":"AC261","v":{"v":5008995828.732674,"d":"5,008,995,829"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":923076923.0769231,"d":"923,076,923"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1289215686.27451,"d":"1,289,215,686"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1506410256.4102564,"d":"1,506,410,256"}},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1294642857.142857,"d":"1,294,642,857"}},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":437500000,"d":"437,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1700000000,"d":"1,700,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1790909090.909091,"d":"1,790,909,091"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1037500000,"d":"1,037,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":368421052.6315789,"d":"368,421,053"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":666666666.6666666,"d":"666,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":583333333.3333334,"d":"583,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":500000000,"d":"500,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1098245614.0350878,"d":"1,098,245,614"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1300000000,"d":"1,300,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":538461538.4615384,"d":"538,461,538"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C242,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":1069078947.3684211,"d":"1,069,078,947"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F291","v":0},{"$f":"G291","v":{"v":46153846.15384616,"d":"46,153,846"}},{"$f":"H291","v":{"v":110614630.46757165,"d":"110,614,630"}},{"$f":"I291","v":{"v":185935143.28808445,"d":"185,935,143"}},{"v":250667286.1452273,"d":"250,667,286"},{"v":272542286.1452273,"d":"272,542,286"},{"v":272542286.1452273,"d":"272,542,286"},{"v":272542286.1452273,"d":"272,542,286"},{"v":357542286.1452273,"d":"357,542,286"},{"v":447087740.6906819,"d":"447,087,741"},{"v":447087740.6906819,"d":"447,087,741"},{"v":498962740.6906819,"d":"498,962,741"},{"v":498962740.6906819,"d":"498,962,741"},{"v":517383793.3222608,"d":"517,383,793"},{"v":550717126.6555941,"d":"550,717,127"},{"v":550717126.6555941,"d":"550,717,127"},{"v":579883793.3222607,"d":"579,883,793"},{"v":604883793.3222607,"d":"604,883,793"},{"v":604883793.3222607,"d":"604,883,793"},{"v":659796074.0240152,"d":"659,796,074"},{"v":659796074.0240152,"d":"659,796,074"},{"v":613642227.8701689,"d":"613,642,228"},{"v":549181443.5564435,"d":"549,181,444"},{"v":473860930.73593074,"d":"473,860,931"},{"v":409128787.87878793,"d":"409,128,788"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F257:F259)-F260","v":0},{"v":876923076.923077,"d":"876,923,077"},{"$f":"SUM(H257:H259)-H260","v":{"v":2055524132.7300153,"d":"2,055,524,133"}},{"$f":"SUM(I257:I259)-I260","v":{"v":3375999245.852187,"d":"3,375,999,246"}},{"v":4419974816.849817,"d":"4,419,974,817 "},{"$f":"SUM(K257:K259)-K260","v":{"v":4584932530.70459,"d":"4,584,932,531 "}},{"v":4312390244.559362,"d":"4,312,390,245 "},{"v":4039847958.414135,"d":"4,039,847,958 "},{"$f":"SUM(N257:N259)-N260","v":{"v":5382305672.268908,"d":"5,382,305,672 "}},{"v":6726127022.487317,"d":"6,726,127,022 "},{"v":6279039281.796636,"d":"6,279,039,282 "},{"v":6817576541.105954,"d":"6,817,576,541 "},{"v":6318613800.415273,"d":"6,318,613,800 "},{"v":6169651059.724591,"d":"6,169,651,060 "},{"$f":"SUM(T257:T259)-T260","v":{"v":6285600599.735664,"d":"6,285,600,600 "}},{"v":5734883473.0800705,"d":"5,734,883,473 "},{"v":5738333013.091143,"d":"5,738,333,013 "},{"v":5633449219.768882,"d":"5,633,449,220 "},{"v":5028565426.446621,"d":"5,028,565,426 "},{"v":5467014966.457693,"d":"5,467,014,966 "},{"v":6107218892.433678,"d":"6,107,218,892 "},{"v":6032038203.025047,"d":"6,032,038,203 "},{"v":5482856759.468604,"d":"5,482,856,759"},{"v":5008995828.732674,"d":"5,008,995,829"},{"v":5668945988.222307,"d":"5,668,945,988"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F253","v":{"v":33570700000,"d":"33,570,700,000 "}},{"$f":"F264+G259-(G251+G260)","v":{"v":32769088076.923073,"d":"32,769,088,077 "}},{"$f":"G264+H259-(H251+H260)","v":{"v":32269154132.73001,"d":"32,269,154,133 "}},{"v":31911094245.85218,"d":"31,911,094,246 "},{"v":31276534816.849808,"d":"31,276,534,817 "},{"v":29762957530.704582,"d":"29,762,957,531 "},{"v":27811880244.559357,"d":"27,811,880,245 "},{"v":25860802958.41413,"d":"25,860,802,958 "},{"v":25524725672.268906,"d":"25,524,725,672 "},{"v":25190012022.487316,"d":"25,190,012,022 "},{"v":23064389281.796635,"d":"23,064,389,282 "},{"v":21924391541.105953,"d":"21,924,391,541 "},{"v":19746893800.41527,"d":"19,746,893,800 "},{"v":17919396059.72459,"d":"17,919,396,060 "},{"v":16356810599.735664,"d":"16,356,810,600 "},{"v":14127558473.08007,"d":"14,127,558,473 "},{"v":12452473013.091145,"d":"12,452,473,013 "},{"v":10669054219.768883,"d":"10,669,054,220 "},{"v":8385635426.446622,"d":"8,385,635,426 "},{"v":7145549966.457695,"d":"7,145,549,966 "},{"v":6107218892.43368,"d":"6,107,218,892 "},{"v":6032038203.025049,"d":"6,032,038,203 "},{"v":5482856759.468606,"d":"5,482,856,759 "},{"v":5008995828.732676,"d":"5,008,995,829 "},{"v":5668945988.222309,"d":"5,668,945,988 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F290+F251)","v":0},{"$f":"(G251+G260)","v":{"v":1724688846.1538463,"d":"1,724,688,846 "}},{"$f":"(H251+H260)","v":{"v":1789149630.4675717,"d":"1,789,149,630 "}},{"$f":"(I251+I260)","v":{"v":1864470143.2880845,"d":"1,864,470,143 "}},{"$f":"(J251+J260)","v":{"v":1929202286.1452274,"d":"1,929,202,286 "}},{"v":1951077286.1452274,"d":"1,951,077,286 "},{"v":1951077286.1452274,"d":"1,951,077,286 "},{"v":1951077286.1452274,"d":"1,951,077,286 "},{"v":2036077286.1452274,"d":"2,036,077,286 "},{"v":2125622740.690682,"d":"2,125,622,741 "},{"v":2125622740.690682,"d":"2,125,622,741 "},{"v":2177497740.690682,"d":"2,177,497,741 "},{"v":2177497740.690682,"d":"2,177,497,741 "},{"v":2195918793.322261,"d":"2,195,918,793 "},{"v":2229252126.655594,"d":"2,229,252,127 "},{"v":2229252126.655594,"d":"2,229,252,127 "},{"v":2258418793.322261,"d":"2,258,418,793 "},{"v":2283418793.322261,"d":"2,283,418,793 "},{"v":2283418793.322261,"d":"2,283,418,793 "},{"v":2338331074.0240154,"d":"2,338,331,074 "},{"v":2338331074.0240154,"d":"2,338,331,074 "},{"v":613642227.8701689,"d":"613,642,228 "},{"v":549181443.5564435,"d":"549,181,444 "},{"v":473860930.73593074,"d":"473,860,931 "},{"v":409128787.87878793,"d":"409,128,788 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C259","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C271,0,IF(F$4>=$C271+$D$15,0,$E271/$D$15))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(P$4<$C271,0,IF(P$4>=$C271+$D$15,0,$E271/$D$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C271+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D242-1,0)","v":{"v":923076923.0769231,"d":"923,076,923"}},0,{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},{"v":46153846.15384616,"d":"46,153,846"},0,0,0,0]
[null,null,{"$f":"C272+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D242-1,0)","v":{"v":1289215686.27451,"d":"1,289,215,686"}},0,0,{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},{"v":64460784.313725494,"d":"64,460,784"},0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D242-1,0)","v":{"v":1506410256.4102564,"d":"1,506,410,256"}},0,0,0,{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},{"v":75320512.82051282,"d":"75,320,513"},0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D242-1,0)","v":{"v":1294642857.142857,"d":"1,294,642,857"}},0,0,0,0,{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},{"v":64732142.85714285,"d":"64,732,143"},0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D242-1,0)","v":{"v":437500000,"d":"437,500,000"}},0,0,0,0,0,{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"},{"v":21875000,"d":"21,875,000"}]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D242-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D242-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D242-1,0)","v":{"v":1700000000,"d":"1,700,000,000"}},0,0,0,0,0,0,0,0,{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"},{"v":85000000,"d":"85,000,000"}]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D242-1,0)","v":{"v":1790909090.909091,"d":"1,790,909,091"}},0,0,0,0,0,0,0,0,0,{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"},{"v":89545454.54545455,"d":"89,545,455"}]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D242-1,0)","v":0},{"$f":"IF(F$4<$C281,0,IF(F$4>=$C281+$D$15,0,$E281/$D$15))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(P$4<$C281,0,IF(P$4>=$C281+$D$15,0,$E281/$D$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D242-1,0)","v":{"v":1037500000,"d":"1,037,500,000"}},0,0,0,0,0,0,0,0,0,0,0,{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"},{"v":51875000,"d":"51,875,000"}]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D242-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D242-1,0)","v":{"v":368421052.6315789,"d":"368,421,053"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"},{"v":18421052.631578945,"d":"18,421,053"}]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D242-1,0)","v":{"v":666666666.6666666,"d":"666,666,667"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"},{"v":33333333.333333332,"d":"33,333,333"}]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D242-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D242-1,0)","v":{"v":583333333.3333334,"d":"583,333,333"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"},{"v":29166666.666666668,"d":"29,166,667"}]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D242-1,0)","v":{"v":500000000,"d":"500,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D242-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D242-1,0)","v":{"v":1098245614.0350878,"d":"1,098,245,614"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":54912280.70175439,"d":"54,912,281"},{"v":54912280.70175439,"d":"54,912,281"},{"v":54912280.70175439,"d":"54,912,281"},{"v":54912280.70175439,"d":"54,912,281"},{"v":54912280.70175439,"d":"54,912,281"},{"v":54912280.70175439,"d":"54,912,281"}]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F271:F290)","v":0},{"$f":"SUM(G271:G290)","v":{"v":46153846.15384616,"d":"46,153,846"}},{"$f":"SUM(H271:H290)","v":{"v":110614630.46757165,"d":"110,614,630"}},{"$f":"SUM(I271:I290)","v":{"v":185935143.28808445,"d":"185,935,143"}},{"$f":"SUM(J271:J290)","v":{"v":250667286.1452273,"d":"250,667,286"}},{"$f":"SUM(K271:K290)","v":{"v":272542286.1452273,"d":"272,542,286"}},{"$f":"SUM(L271:L290)","v":{"v":272542286.1452273,"d":"272,542,286"}},{"$f":"SUM(M271:M290)","v":{"v":272542286.1452273,"d":"272,542,286"}},{"$f":"SUM(N271:N290)","v":{"v":357542286.1452273,"d":"357,542,286"}},{"$f":"SUM(O271:O290)","v":{"v":447087740.6906819,"d":"447,087,741"}},{"$f":"SUM(P271:P290)","v":{"v":447087740.6906819,"d":"447,087,741"}},{"$f":"SUM(Q271:Q290)","v":{"v":498962740.6906819,"d":"498,962,741"}},{"$f":"SUM(R271:R290)","v":{"v":498962740.6906819,"d":"498,962,741"}},{"$f":"SUM(S271:S290)","v":{"v":517383793.3222608,"d":"517,383,793"}},{"$f":"SUM(T271:T290)","v":{"v":550717126.6555941,"d":"550,717,127"}},{"$f":"SUM(U271:U290)","v":{"v":550717126.6555941,"d":"550,717,127"}},{"$f":"SUM(V271:V290)","v":{"v":579883793.3222607,"d":"579,883,793"}},{"$f":"SUM(W271:W290)","v":{"v":604883793.3222607,"d":"604,883,793"}},{"$f":"SUM(X271:X290)","v":{"v":604883793.3222607,"d":"604,883,793"}},{"$f":"SUM(Y271:Y290)","v":{"v":659796074.0240152,"d":"659,796,074"}},{"$f":"SUM(Z271:Z290)","v":{"v":659796074.0240152,"d":"659,796,074"}},{"$f":"SUM(AA271:AA290)","v":{"v":613642227.8701689,"d":"613,642,228"}},{"$f":"SUM(AB271:AB290)","v":{"v":549181443.5564435,"d":"549,181,444"}},{"$f":"SUM(AC271:AC290)","v":{"v":473860930.73593074,"d":"473,860,931"}},{"$f":"SUM(AD271:AD290)","v":{"v":409128787.87878793,"d":"409,128,788"}}]
[]
[]
[null,{"$f":"D294+2","v":8},{"$f":"LOOKUP(D294,$B$11:$C$20)","v":"Meters"},6]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D294,$B$11:$B$20,$F$11:$F$20)","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"F299","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"G299","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"H299","v":{"v":10000000000,"d":"10,000,000,000"}},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F305","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"G305","v":{"v":9000000000,"d":"9,000,000,000"}},{"$f":"H305","v":{"v":8000000000,"d":"8,000,000,000"}},{"v":7000000000,"d":"7,000,000,000"},{"v":6000000000,"d":"6,000,000,000"},{"v":5000000000,"d":"5,000,000,000"},{"v":4000000000,"d":"4,000,000,000"},{"v":3000000000,"d":"3,000,000,000"},{"v":2000000000,"d":"2,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},0,0,0,0,0,0,0,0,0,0,{"$f":"Z305","v":0},{"$f":"AA305","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D294,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.1,"d":"10.00%"}},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E304","v":0},0,{"v":1000000000,"d":"1,000,000,000"},{"v":2000000000,"d":"2,000,000,000"},{"v":3000000000,"d":"3,000,000,000"},{"v":4000000000,"d":"4,000,000,000"},{"v":5000000000,"d":"5,000,000,000"},{"v":6000000000,"d":"6,000,000,000"},{"v":7000000000,"d":"7,000,000,000"},{"$f":"N304","v":{"v":8000000000,"d":"8,000,000,000"}},{"$f":"O304","v":{"v":9000000000,"d":"9,000,000,000"}},{"$f":"P304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"Q304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"R304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"S304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"T304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"U304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"V304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"W304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"X304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"Y304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"Z304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"AA304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"AB304","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"AC304","v":{"v":10000000000,"d":"10,000,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F300>0,F299*F301,0)","v":0},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z300>0,Z299*Z301,0)","v":0},{"$f":"IF(AA300>0,AA299*AA301,0)","v":0},{"$f":"IF(AB300>0,AB299*AB301,0)","v":0},{"$f":"IF(AC300>0,AC299*AC301,0)","v":0},{"$f":"IF(AD300>0,AD299*AD301,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G302:G303)","v":{"v":1000000000,"d":"1,000,000,000"}},{"v":2000000000,"d":"2,000,000,000"},{"v":3000000000,"d":"3,000,000,000"},{"v":4000000000,"d":"4,000,000,000"},{"v":5000000000,"d":"5,000,000,000"},{"v":6000000000,"d":"6,000,000,000"},{"v":7000000000,"d":"7,000,000,000"},{"v":8000000000,"d":"8,000,000,000"},{"v":9000000000,"d":"9,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"},{"v":10000000000,"d":"10,000,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D294,$B$11:$B$20,$F$11:$F$20)","v":{"v":10000000000,"d":"10,000,000,000"}},{"$f":"G299-G304","v":{"v":9000000000,"d":"9,000,000,000"}},{"v":8000000000,"d":"8,000,000,000"},{"v":7000000000,"d":"7,000,000,000"},{"v":6000000000,"d":"6,000,000,000"},{"v":5000000000,"d":"5,000,000,000"},{"v":4000000000,"d":"4,000,000,000"},{"v":3000000000,"d":"3,000,000,000"},{"v":2000000000,"d":"2,000,000,000"},{"v":1000000000,"d":"1,000,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F313","v":0},{"$f":"G313","v":{"v":180000000,"d":"180,000,000"}},{"$f":"H313","v":{"v":160000000,"d":"160,000,000"}},{"$f":"I313","v":{"v":140000000,"d":"140,000,000"}},{"$f":"J313","v":{"v":451578947.368421,"d":"451,578,947 "}},{"$f":"K313","v":{"v":529736842.1052632,"d":"529,736,842 "}},{"$f":"L313","v":{"v":457894736.84210527,"d":"457,894,737 "}},{"$f":"M313","v":{"v":1051507177.033493,"d":"1,051,507,177 "}},{"$f":"N313","v":{"v":1478452950.5582142,"d":"1,478,452,951 "}},{"$f":"O313","v":{"v":1427858617.1310635,"d":"1,427,858,617 "}},{"$f":"P313","v":{"v":1682372642.8370395,"d":"1,682,372,643 "}},{"$f":"Q313","v":{"v":1753377896.6131911,"d":"1,753,377,897 "}},{"$f":"R313","v":{"v":1455962097.7577639,"d":"1,455,962,098 "}},{"$f":"S313","v":{"v":1529134534.196454,"d":"1,529,134,534 "}},{"$f":"T313","v":{"v":1227384370.0159492,"d":"1,227,384,370 "}},{"$f":"U313","v":{"v":1461222441.1295621,"d":"1,461,222,441 "}},{"$f":"V313","v":{"v":1116629139.6941555,"d":"1,116,629,140 "}},{"$f":"W313","v":{"v":1239725232.1981428,"d":"1,239,725,232 "}},{"$f":"X313","v":{"v":1539545923.6326113,"d":"1,539,545,924 "}},{"$f":"Y313","v":{"v":1560248968.0082562,"d":"1,560,248,968 "}},{"$f":"Z313","v":{"v":1907188057.0409985,"d":"1,907,188,057 "}},{"$f":"AA313","v":{"v":1918241978.6096258,"d":"1,918,241,979 "}},{"$f":"AB313","v":{"v":1910065130.947484,"d":"1,910,065,131"}},{"$f":"AC313","v":{"v":2212295523.1043468,"d":"2,212,295,523"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":200000000,"d":"200,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":368421052.6315789,"d":"368,421,053"}},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":150000000,"d":"150,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":739393939.3939395,"d":"739,393,939"}},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":636363636.3636364,"d":"636,363,636"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":176470588.2352941,"d":"176,470,588"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":535087719.29824555,"d":"535,087,719"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":368421052.6315789,"d":"368,421,053"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":411764705.88235295,"d":"411,764,706"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":578431372.5490196,"d":"578,431,373"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":437500000,"d":"437,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":611764705.882353,"d":"611,764,706"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":350000000,"d":"350,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":622727272.7272727,"d":"622,727,273"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":250000000,"d":"250,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":230769230.76923078,"d":"230,769,231"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":500000000,"d":"500,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C294,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F343","v":0},{"$f":"G343","v":{"v":20000000,"d":"20,000,000"}},{"$f":"H343","v":{"v":20000000,"d":"20,000,000"}},{"$f":"I343","v":{"v":20000000,"d":"20,000,000"}},{"v":56842105.26315789,"d":"56,842,105"},{"v":71842105.26315789,"d":"71,842,105"},{"v":71842105.26315789,"d":"71,842,105"},{"v":145781499.20255184,"d":"145,781,499"},{"v":209417862.83891547,"d":"209,417,863"},{"v":227064921.6624449,"d":"227,064,922"},{"v":280573693.5922694,"d":"280,573,694"},{"v":297415798.8554273,"d":"297,415,799"},{"v":297415798.8554273,"d":"297,415,799"},{"v":338592269.44366264,"d":"338,592,269"},{"v":301750164.1805048,"d":"301,750,164"},{"v":344593301.43540674,"d":"344,593,301"},{"v":344593301.43540674,"d":"344,593,301"},{"v":314403907.49601275,"d":"314,403,907"},{"v":311944014.44788444,"d":"311,944,014"},{"v":329296955.624355,"d":"329,296,956"},{"v":275788183.6945305,"d":"275,788,184"},{"v":238946078.43137255,"d":"238,946,078"},{"v":238946078.43137255,"d":"238,946,078"},{"v":197769607.84313726,"d":"197,769,608"},{"v":197769607.84313726,"d":"197,769,608"}]
[null,null,"End of period","Naira",null,{"$f":"SUM(F309:F311)-F312","v":0},{"v":180000000,"d":"180,000,000"},{"$f":"SUM(H309:H311)-H312","v":{"v":160000000,"d":"160,000,000"}},{"$f":"SUM(I309:I311)-I312","v":{"v":140000000,"d":"140,000,000"}},{"v":451578947.368421,"d":"451,578,947 "},{"$f":"SUM(K309:K311)-K312","v":{"v":529736842.1052632,"d":"529,736,842 "}},{"v":457894736.84210527,"d":"457,894,737 "},{"v":1051507177.033493,"d":"1,051,507,177 "},{"$f":"SUM(N309:N311)-N312","v":{"v":1478452950.5582142,"d":"1,478,452,951 "}},{"v":1427858617.1310635,"d":"1,427,858,617 "},{"v":1682372642.8370395,"d":"1,682,372,643 "},{"v":1753377896.6131911,"d":"1,753,377,897 "},{"v":1455962097.7577639,"d":"1,455,962,098 "},{"v":1529134534.196454,"d":"1,529,134,534 "},{"$f":"SUM(T309:T311)-T312","v":{"v":1227384370.0159492,"d":"1,227,384,370 "}},{"v":1461222441.1295621,"d":"1,461,222,441 "},{"v":1116629139.6941555,"d":"1,116,629,140 "},{"v":1239725232.1981428,"d":"1,239,725,232 "},{"v":1539545923.6326113,"d":"1,539,545,924 "},{"v":1560248968.0082562,"d":"1,560,248,968 "},{"v":1907188057.0409985,"d":"1,907,188,057 "},{"v":1918241978.6096258,"d":"1,918,241,979 "},{"v":1910065130.947484,"d":"1,910,065,131"},{"v":2212295523.1043468,"d":"2,212,295,523"},{"v":2014525915.2612095,"d":"2,014,525,915"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F305","v":{"v":10000000000,"d":"10,000,000,000 "}},{"$f":"F316+G311-(G303+G312)","v":{"v":9180000000,"d":"9,180,000,000 "}},{"$f":"G316+H311-(H303+H312)","v":{"v":8160000000,"d":"8,160,000,000 "}},{"v":7140000000,"d":"7,140,000,000 "},{"v":6451578947.368421,"d":"6,451,578,947 "},{"v":5529736842.105263,"d":"5,529,736,842 "},{"v":4457894736.842105,"d":"4,457,894,737 "},{"v":4051507177.033492,"d":"4,051,507,177 "},{"v":3478452950.5582128,"d":"3,478,452,951 "},{"v":2427858617.1310616,"d":"2,427,858,617 "},{"v":1682372642.8370376,"d":"1,682,372,643 "},{"v":1753377896.6131892,"d":"1,753,377,897 "},{"v":1455962097.757762,"d":"1,455,962,098 "},{"v":1529134534.1964521,"d":"1,529,134,534 "},{"v":1227384370.0159473,"d":"1,227,384,370 "},{"v":1461222441.1295602,"d":"1,461,222,441 "},{"v":1116629139.6941535,"d":"1,116,629,140 "},{"v":1239725232.1981409,"d":"1,239,725,232 "},{"v":1539545923.6326094,"d":"1,539,545,924 "},{"v":1560248968.0082543,"d":"1,560,248,968 "},{"v":1907188057.0409966,"d":"1,907,188,057 "},{"v":1918241978.609624,"d":"1,918,241,979 "},{"v":1910065130.947482,"d":"1,910,065,131 "},{"v":2212295523.104345,"d":"2,212,295,523 "},{"v":2014525915.2612076,"d":"2,014,525,915 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F342+F303)","v":0},{"$f":"(G303+G312)","v":{"v":1020000000,"d":"1,020,000,000 "}},{"$f":"(H303+H312)","v":{"v":1020000000,"d":"1,020,000,000 "}},{"$f":"(I303+I312)","v":{"v":1020000000,"d":"1,020,000,000 "}},{"$f":"(J303+J312)","v":{"v":1056842105.2631578,"d":"1,056,842,105 "}},{"v":1071842105.2631578,"d":"1,071,842,105 "},{"v":1071842105.2631578,"d":"1,071,842,105 "},{"v":1145781499.2025518,"d":"1,145,781,499 "},{"v":1209417862.8389153,"d":"1,209,417,863 "},{"v":1227064921.6624448,"d":"1,227,064,922 "},{"v":1280573693.5922694,"d":"1,280,573,694 "},{"v":297415798.8554273,"d":"297,415,799 "},{"v":297415798.8554273,"d":"297,415,799 "},{"v":338592269.44366264,"d":"338,592,269 "},{"v":301750164.1805048,"d":"301,750,164 "},{"v":344593301.43540674,"d":"344,593,301 "},{"v":344593301.43540674,"d":"344,593,301 "},{"v":314403907.49601275,"d":"314,403,907 "},{"v":311944014.44788444,"d":"311,944,014 "},{"v":329296955.624355,"d":"329,296,956 "},{"v":275788183.6945305,"d":"275,788,184 "},{"v":238946078.43137255,"d":"238,946,078 "},{"$f":"(AB303+AB312)","v":{"v":238946078.43137255,"d":"238,946,078 "}},{"v":197769607.84313726,"d":"197,769,608 "},{"v":197769607.84313726,"d":"197,769,608 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C311","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C323,0,IF(F$4>=$C323+$D$16,0,$E323/$D$16))","v":0},{"$f":"IF(G$4<$C323,0,IF(G$4>=$C323+$D$16,0,$E323/$D$16))","v":0},0,0,0,{"$f":"IF(K$4<$C323,0,IF(K$4>=$C323+$D$16,0,$E323/$D$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C323+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D294-1,0)","v":{"v":200000000,"d":"200,000,000"}},{"$f":"IF(F$4<$C324,0,IF(F$4>=$C324+$D$16,0,$E324/$D$16))","v":0},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C324+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D294-1,0)","v":{"v":368421052.6315789,"d":"368,421,053"}},0,0,0,0,{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D294-1,0)","v":{"v":150000000,"d":"150,000,000"}},0,0,0,0,0,{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D294-1,0)","v":{"v":739393939.3939395,"d":"739,393,939"}},0,0,0,0,0,0,0,{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},{"v":73939393.93939395,"d":"73,939,394"},0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D294-1,0)","v":{"v":636363636.3636364,"d":"636,363,636"}},0,0,0,0,0,0,0,0,{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},{"v":63636363.63636364,"d":"63,636,364"},0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D294-1,0)","v":{"v":176470588.2352941,"d":"176,470,588"}},0,0,0,0,0,0,0,0,0,{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},{"v":17647058.82352941,"d":"17,647,059"},0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D294-1,0)","v":{"v":535087719.29824555,"d":"535,087,719"}},0,0,0,0,0,0,0,0,0,0,{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},{"v":53508771.92982455,"d":"53,508,772"},0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D294-1,0)","v":{"v":368421052.6315789,"d":"368,421,053"}},0,0,0,0,0,0,0,0,0,0,0,{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},{"v":36842105.26315789,"d":"36,842,105"},0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D294-1,0)","v":{"v":411764705.88235295,"d":"411,764,706"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},{"v":41176470.5882353,"d":"41,176,471"},0,0]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D294-1,0)","v":{"v":578431372.5490196,"d":"578,431,373"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P$4<$C338,0,IF(P$4>=$C338+$D$16,0,$E338/$D$16))","v":0},0,0,0,0,{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"},{"v":57843137.25490196,"d":"57,843,137"}]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D294-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D294-1,0)","v":{"v":437500000,"d":"437,500,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"},{"v":43750000,"d":"43,750,000"}]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D294-1,0)","v":{"v":611764705.882353,"d":"611,764,706"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"},{"v":61176470.5882353,"d":"61,176,471"}]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D294-1,0)","v":{"v":350000000,"d":"350,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"}]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F323:F342)","v":0},{"$f":"SUM(G323:G342)","v":{"v":20000000,"d":"20,000,000"}},{"$f":"SUM(H323:H342)","v":{"v":20000000,"d":"20,000,000"}},{"$f":"SUM(I323:I342)","v":{"v":20000000,"d":"20,000,000"}},{"$f":"SUM(J323:J342)","v":{"v":56842105.26315789,"d":"56,842,105"}},{"$f":"SUM(K323:K342)","v":{"v":71842105.26315789,"d":"71,842,105"}},{"$f":"SUM(L323:L342)","v":{"v":71842105.26315789,"d":"71,842,105"}},{"$f":"SUM(M323:M342)","v":{"v":145781499.20255184,"d":"145,781,499"}},{"$f":"SUM(N323:N342)","v":{"v":209417862.83891547,"d":"209,417,863"}},{"$f":"SUM(O323:O342)","v":{"v":227064921.6624449,"d":"227,064,922"}},{"$f":"SUM(P323:P342)","v":{"v":280573693.5922694,"d":"280,573,694"}},{"$f":"SUM(Q323:Q342)","v":{"v":297415798.8554273,"d":"297,415,799"}},{"$f":"SUM(R323:R342)","v":{"v":297415798.8554273,"d":"297,415,799"}},{"$f":"SUM(S323:S342)","v":{"v":338592269.44366264,"d":"338,592,269"}},{"$f":"SUM(T323:T342)","v":{"v":301750164.1805048,"d":"301,750,164"}},{"$f":"SUM(U323:U342)","v":{"v":344593301.43540674,"d":"344,593,301"}},{"$f":"SUM(V323:V342)","v":{"v":344593301.43540674,"d":"344,593,301"}},{"$f":"SUM(W323:W342)","v":{"v":314403907.49601275,"d":"314,403,907"}},{"$f":"SUM(X323:X342)","v":{"v":311944014.44788444,"d":"311,944,014"}},{"$f":"SUM(Y323:Y342)","v":{"v":329296955.624355,"d":"329,296,956"}},{"$f":"SUM(Z323:Z342)","v":{"v":275788183.6945305,"d":"275,788,184"}},{"$f":"SUM(AA323:AA342)","v":{"v":238946078.43137255,"d":"238,946,078"}},{"$f":"SUM(AB323:AB342)","v":{"v":238946078.43137255,"d":"238,946,078"}},{"$f":"SUM(AC323:AC342)","v":{"v":197769607.84313726,"d":"197,769,608"}},{"$f":"SUM(AD323:AD342)","v":{"v":197769607.84313726,"d":"197,769,608"}}]
[]
[]
[null,{"$f":"D346+2","v":9},{"$f":"LOOKUP(D346,$B$11:$C$20)","v":"Information  and Communication"},7]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D346,$B$11:$B$20,$F$11:$F$20)","v":{"v":180000000,"d":"180,000,000"}},{"$f":"F351","v":{"v":180000000,"d":"180,000,000"}},{"$f":"G351","v":{"v":180000000,"d":"180,000,000"}},{"$f":"H351","v":{"v":180000000,"d":"180,000,000"}},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F357","v":{"v":180000000,"d":"180,000,000"}},{"$f":"G357","v":{"v":144000000,"d":"144,000,000"}},{"$f":"H357","v":{"v":108000000,"d":"108,000,000"}},{"v":72000000,"d":"72,000,000"},{"v":36000000,"d":"36,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z357","v":0},{"$f":"AA357","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D346,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.2,"d":"20.00%"}},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E356","v":0},0,{"v":36000000,"d":"36,000,000"},{"v":72000000,"d":"72,000,000"},{"v":108000000,"d":"108,000,000"},{"v":144000000,"d":"144,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"$f":"N356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"O356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"P356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"Q356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"R356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"S356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"T356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"U356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"V356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"W356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"X356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"Y356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"Z356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"AA356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"AB356","v":{"v":180000000,"d":"180,000,000"}},{"$f":"AC356","v":{"v":180000000,"d":"180,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F352>0,F351*F353,0)","v":0},{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z352>0,Z351*Z353,0)","v":0},{"$f":"IF(AA352>0,AA351*AA353,0)","v":0},{"$f":"IF(AB352>0,AB351*AB353,0)","v":0},{"$f":"IF(AC352>0,AC351*AC353,0)","v":0},{"$f":"IF(AD352>0,AD351*AD353,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G354:G355)","v":{"v":36000000,"d":"36,000,000"}},{"v":72000000,"d":"72,000,000"},{"v":108000000,"d":"108,000,000"},{"v":144000000,"d":"144,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"},{"v":180000000,"d":"180,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D346,$B$11:$B$20,$F$11:$F$20)","v":{"v":180000000,"d":"180,000,000"}},{"$f":"G351-G356","v":{"v":144000000,"d":"144,000,000"}},{"v":108000000,"d":"108,000,000"},{"v":72000000,"d":"72,000,000"},{"v":36000000,"d":"36,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F365","v":0},{"$f":"G365","v":0},{"$f":"H365","v":{"v":5714285.714285715,"d":"5,714,286"}},{"$f":"I365","v":{"v":4285714.285714285,"d":"4,285,714"}},{"$f":"J365","v":{"v":2857142.857142857,"d":"2,857,143 "}},{"$f":"K365","v":{"v":9428571.428571427,"d":"9,428,571 "}},{"$f":"L365","v":{"v":12666666.666666666,"d":"12,666,667 "}},{"$f":"M365","v":{"v":9000000,"d":"9,000,000 "}},{"$f":"N365","v":{"v":16410256.410256412,"d":"16,410,256 "}},{"$f":"O365","v":{"v":24374358.97435898,"d":"24,374,359 "}},{"$f":"P365","v":{"v":22052747.252747256,"d":"22,052,747 "}},{"$f":"Q365","v":{"v":24235897.43589744,"d":"24,235,897 "}},{"$f":"R365","v":{"v":20096703.2967033,"d":"20,096,703 "}},{"$f":"S365","v":{"v":15957509.157509161,"d":"15,957,509 "}},{"$f":"T365","v":{"v":17264468.86446887,"d":"17,264,469 "}},{"$f":"U365","v":{"v":14210526.315789478,"d":"14,210,526 "}},{"$f":"V365","v":{"v":17721997.30094468,"d":"17,721,997 "}},{"$f":"W365","v":{"v":23659109.311740898,"d":"23,659,109 "}},{"$f":"X365","v":{"v":21288529.014844812,"d":"21,288,529 "}},{"$f":"Y365","v":{"v":13225641.025641033,"d":"13,225,641 "}},{"$f":"Z365","v":{"v":11215384.615384622,"d":"11,215,385 "}},{"$f":"AA365","v":{"v":6538461.538461545,"d":"6,538,462 "}},{"$f":"AB365","v":{"v":17820512.820512824,"d":"17,820,513"}},{"$f":"AC365","v":{"v":31376068.37606838,"d":"31,376,068"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7142857.142857143,"d":"7,142,857"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":10000000,"d":"10,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":8333333.333333333,"d":"8,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":13846153.846153846,"d":"13,846,154"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":18000000,"d":"18,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7142857.142857143,"d":"7,142,857"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":12476190.476190476,"d":"12,476,190"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7692307.692307692,"d":"7,692,308"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6153846.153846154,"d":"6,153,846"}},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":10000000,"d":"10,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":5263157.894736842,"d":"5,263,158"}},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":11666666.666666668,"d":"11,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":15692307.692307692,"d":"15,692,308"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7692307.692307692,"d":"7,692,308"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":5000000,"d":"5,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":12820512.82051282,"d":"12,820,513"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":13555555.555555556,"d":"13,555,556"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C346,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":4210526.315789473,"d":"4,210,526"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F395","v":0},{"$f":"G395","v":0},{"$f":"H395","v":{"v":1428571.4285714286,"d":"1,428,571"}},{"$f":"I395","v":{"v":1428571.4285714286,"d":"1,428,571"}},{"v":1428571.4285714286,"d":"1,428,571"},{"v":3428571.4285714286,"d":"3,428,571"},{"v":5095238.095238095,"d":"5,095,238"},{"v":3666666.6666666665,"d":"3,666,667"},{"v":6435897.435897436,"d":"6,435,897"},{"v":10035897.435897436,"d":"10,035,897"},{"v":9464468.864468865,"d":"9,464,469"},{"v":10293040.293040292,"d":"10,293,040"},{"v":11831501.83150183,"d":"11,831,502"},{"v":10293040.293040292,"d":"10,293,040"},{"v":8693040.293040294,"d":"8,693,040"},{"v":8317100.443416232,"d":"8,317,100"},{"v":8155195.681511471,"d":"8,155,196"},{"v":9755195.681511471,"d":"9,755,196"},{"v":10062887.989203779,"d":"10,062,888"},{"v":8062887.989203779,"d":"8,062,888"},{"v":7010256.41025641,"d":"7,010,256"},{"v":4676923.076923077,"d":"4,676,923"},{"v":1538461.5384615385,"d":"1,538,462"},0,0]
[null,null,"End of period","Naira",null,{"$f":"SUM(F361:F363)-F364","v":0},0,{"$f":"SUM(H361:H363)-H364","v":{"v":5714285.714285715,"d":"5,714,286"}},{"$f":"SUM(I361:I363)-I364","v":{"v":4285714.285714285,"d":"4,285,714"}},{"v":2857142.857142857,"d":"2,857,143 "},{"$f":"SUM(K361:K363)-K364","v":{"v":9428571.428571427,"d":"9,428,571 "}},{"v":12666666.666666666,"d":"12,666,667 "},{"v":9000000,"d":"9,000,000 "},{"$f":"SUM(N361:N363)-N364","v":{"v":16410256.410256412,"d":"16,410,256 "}},{"v":24374358.97435898,"d":"24,374,359 "},{"v":22052747.252747256,"d":"22,052,747 "},{"v":24235897.43589744,"d":"24,235,897 "},{"v":20096703.2967033,"d":"20,096,703 "},{"v":15957509.157509161,"d":"15,957,509 "},{"$f":"SUM(T361:T363)-T364","v":{"v":17264468.86446887,"d":"17,264,469 "}},{"v":14210526.315789478,"d":"14,210,526 "},{"v":17721997.30094468,"d":"17,721,997 "},{"v":23659109.311740898,"d":"23,659,109 "},{"v":21288529.014844812,"d":"21,288,529 "},{"v":13225641.025641033,"d":"13,225,641 "},{"v":11215384.615384622,"d":"11,215,385 "},{"v":6538461.538461545,"d":"6,538,462 "},{"v":17820512.820512824,"d":"17,820,513"},{"v":31376068.37606838,"d":"31,376,068"},{"v":35586594.69185785,"d":"35,586,595"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F357","v":{"v":180000000,"d":"180,000,000 "}},{"$f":"F368+G363-(G355+G364)","v":{"v":144000000,"d":"144,000,000 "}},{"$f":"G368+H363-(H355+H364)","v":{"v":113714285.7142857,"d":"113,714,286 "}},{"v":76285714.28571427,"d":"76,285,714 "},{"v":38857142.85714284,"d":"38,857,143 "},{"v":9428571.428571418,"d":"9,428,571 "},{"v":12666666.666666655,"d":"12,666,667 "},{"v":8999999.999999989,"d":"9,000,000 "},{"v":16410256.410256397,"d":"16,410,256 "},{"v":24374358.974358965,"d":"24,374,359 "},{"v":22052747.25274724,"d":"22,052,747 "},{"v":24235897.435897425,"d":"24,235,897 "},{"v":20096703.296703286,"d":"20,096,703 "},{"v":15957509.157509146,"d":"15,957,509 "},{"v":17264468.864468854,"d":"17,264,469 "},{"v":14210526.315789463,"d":"14,210,526 "},{"v":17721997.300944664,"d":"17,721,997 "},{"v":23659109.311740883,"d":"23,659,109 "},{"v":21288529.014844798,"d":"21,288,529 "},{"v":13225641.025641019,"d":"13,225,641 "},{"v":11215384.615384607,"d":"11,215,385 "},{"v":6538461.53846153,"d":"6,538,462 "},{"v":17820512.82051281,"d":"17,820,513 "},{"v":31376068.376068365,"d":"31,376,068 "},{"v":35586594.69185784,"d":"35,586,595 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F394+F355)","v":0},{"$f":"(G355+G364)","v":{"v":36000000,"d":"36,000,000 "}},{"$f":"(H355+H364)","v":{"v":37428571.428571425,"d":"37,428,571 "}},{"$f":"(I355+I364)","v":{"v":37428571.428571425,"d":"37,428,571 "}},{"$f":"(J355+J364)","v":{"v":37428571.428571425,"d":"37,428,571 "}},{"v":39428571.428571425,"d":"39,428,571 "},{"v":5095238.095238095,"d":"5,095,238 "},{"v":3666666.6666666665,"d":"3,666,667 "},{"v":6435897.435897436,"d":"6,435,897 "},{"v":10035897.435897436,"d":"10,035,897 "},{"v":9464468.864468865,"d":"9,464,469 "},{"v":10293040.293040292,"d":"10,293,040 "},{"v":11831501.83150183,"d":"11,831,502 "},{"v":10293040.293040292,"d":"10,293,040 "},{"v":8693040.293040294,"d":"8,693,040 "},{"v":8317100.443416232,"d":"8,317,100 "},{"v":8155195.681511471,"d":"8,155,196 "},{"v":9755195.681511471,"d":"9,755,196 "},{"v":10062887.989203779,"d":"10,062,888 "},{"v":8062887.989203779,"d":"8,062,888 "},{"v":7010256.41025641,"d":"7,010,256 "},{"v":4676923.076923077,"d":"4,676,923 "},{"v":1538461.5384615385,"d":"1,538,462 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C363","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C375,0,IF(F$4>=$C375+$D$17,0,$E375/$D$17))","v":0},{"$f":"IF(G$4<$C375,0,IF(G$4>=$C375+$D$17,0,$E375/$D$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C375+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D346-1,0)","v":0},{"$f":"IF(F$4<$C376,0,IF(F$4>=$C376+$D$17,0,$E376/$D$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C376+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D346-1,0)","v":{"v":7142857.142857143,"d":"7,142,857"}},0,0,{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D346-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D346-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D346-1,0)","v":{"v":10000000,"d":"10,000,000"}},0,0,0,0,0,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D346-1,0)","v":{"v":8333333.333333333,"d":"8,333,333"}},0,0,0,0,0,0,{"v":1666666.6666666665,"d":"1,666,667"},{"v":1666666.6666666665,"d":"1,666,667"},{"v":1666666.6666666665,"d":"1,666,667"},{"v":1666666.6666666665,"d":"1,666,667"},{"v":1666666.6666666665,"d":"1,666,667"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D346-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D346-1,0)","v":{"v":13846153.846153846,"d":"13,846,154"}},0,0,0,0,0,0,0,0,{"v":2769230.769230769,"d":"2,769,231"},{"v":2769230.769230769,"d":"2,769,231"},{"v":2769230.769230769,"d":"2,769,231"},{"v":2769230.769230769,"d":"2,769,231"},{"v":2769230.769230769,"d":"2,769,231"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D346-1,0)","v":{"v":18000000,"d":"18,000,000"}},0,0,0,0,0,0,0,0,0,{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D346-1,0)","v":{"v":7142857.142857143,"d":"7,142,857"}},0,0,0,0,0,0,0,0,0,0,{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},0,0,0,0,0,0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D346-1,0)","v":{"v":12476190.476190476,"d":"12,476,190"}},0,0,0,0,0,0,0,0,0,0,0,{"v":2495238.095238095,"d":"2,495,238"},{"v":2495238.095238095,"d":"2,495,238"},{"v":2495238.095238095,"d":"2,495,238"},{"v":2495238.095238095,"d":"2,495,238"},{"v":2495238.095238095,"d":"2,495,238"},0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D346-1,0)","v":{"v":7692307.692307692,"d":"7,692,308"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D346-1,0)","v":{"v":6153846.153846154,"d":"6,153,846"}},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1230769.2307692308,"d":"1,230,769"},{"v":1230769.2307692308,"d":"1,230,769"},{"v":1230769.2307692308,"d":"1,230,769"},{"v":1230769.2307692308,"d":"1,230,769"},{"v":1230769.2307692308,"d":"1,230,769"},0,0,0,0,0,0,0]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D346-1,0)","v":{"v":10000000,"d":"10,000,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D346-1,0)","v":{"v":5263157.894736842,"d":"5,263,158"}},0,0,0,0,0,0,0,0,0,{"$f":"IF(O$4<$C390,0,IF(O$4>=$C390+$D$17,0,$E390/$D$17))","v":0},0,0,0,0,0,{"v":1052631.5789473685,"d":"1,052,632"},{"v":1052631.5789473685,"d":"1,052,632"},{"v":1052631.5789473685,"d":"1,052,632"},{"v":1052631.5789473685,"d":"1,052,632"},{"v":1052631.5789473685,"d":"1,052,632"},0,0,0,0,0]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D346-1,0)","v":{"v":11666666.666666668,"d":"11,666,667"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2333333.3333333335,"d":"2,333,333"},{"v":2333333.3333333335,"d":"2,333,333"},{"v":2333333.3333333335,"d":"2,333,333"},{"v":2333333.3333333335,"d":"2,333,333"},{"v":2333333.3333333335,"d":"2,333,333"},0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D346-1,0)","v":{"v":15692307.692307692,"d":"15,692,308"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3138461.5384615385,"d":"3,138,462"},{"v":3138461.5384615385,"d":"3,138,462"},{"v":3138461.5384615385,"d":"3,138,462"},{"v":3138461.5384615385,"d":"3,138,462"},{"v":3138461.5384615385,"d":"3,138,462"},0,0,0]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D346-1,0)","v":{"v":7692307.692307692,"d":"7,692,308"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D346-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F375:F394)","v":0},{"$f":"SUM(G375:G394)","v":0},{"$f":"SUM(H375:H394)","v":{"v":1428571.4285714286,"d":"1,428,571"}},{"$f":"SUM(I375:I394)","v":{"v":1428571.4285714286,"d":"1,428,571"}},{"$f":"SUM(J375:J394)","v":{"v":1428571.4285714286,"d":"1,428,571"}},{"$f":"SUM(K375:K394)","v":{"v":3428571.4285714286,"d":"3,428,571"}},{"$f":"SUM(L375:L394)","v":{"v":5095238.095238095,"d":"5,095,238"}},{"$f":"SUM(M375:M394)","v":{"v":3666666.6666666665,"d":"3,666,667"}},{"$f":"SUM(N375:N394)","v":{"v":6435897.435897436,"d":"6,435,897"}},{"$f":"SUM(O375:O394)","v":{"v":10035897.435897436,"d":"10,035,897"}},{"$f":"SUM(P375:P394)","v":{"v":9464468.864468865,"d":"9,464,469"}},{"$f":"SUM(Q375:Q394)","v":{"v":10293040.293040292,"d":"10,293,040"}},{"$f":"SUM(R375:R394)","v":{"v":11831501.83150183,"d":"11,831,502"}},{"$f":"SUM(S375:S394)","v":{"v":10293040.293040292,"d":"10,293,040"}},{"$f":"SUM(T375:T394)","v":{"v":8693040.293040294,"d":"8,693,040"}},{"$f":"SUM(U375:U394)","v":{"v":8317100.443416232,"d":"8,317,100"}},{"$f":"SUM(V375:V394)","v":{"v":8155195.681511471,"d":"8,155,196"}},{"$f":"SUM(W375:W394)","v":{"v":9755195.681511471,"d":"9,755,196"}},{"$f":"SUM(X375:X394)","v":{"v":10062887.989203779,"d":"10,062,888"}},{"$f":"SUM(Y375:Y394)","v":{"v":8062887.989203779,"d":"8,062,888"}},{"$f":"SUM(Z375:Z394)","v":{"v":7010256.41025641,"d":"7,010,256"}},{"$f":"SUM(AA375:AA394)","v":{"v":4676923.076923077,"d":"4,676,923"}},{"$f":"SUM(AB375:AB394)","v":{"v":1538461.5384615385,"d":"1,538,462"}},{"$f":"SUM(AC375:AC394)","v":0},{"$f":"SUM(AD375:AD394)","v":0}]
[]
[]
[null,{"$f":"D398+2","v":10},{"$f":"LOOKUP(D398,$B$11:$C$20)","v":"Other Equipment"},8]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D398,$B$11:$B$20,$F$11:$F$20)","v":0},{"$f":"F403","v":0},{"$f":"G403","v":0},{"$f":"H403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F409","v":0},{"$f":"G409","v":0},{"$f":"H409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z409","v":0},{"$f":"AA409","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D398,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.2,"d":"20.00%"}},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E408","v":0},0,0,0,0,0,0,0,0,{"$f":"N408","v":0},{"$f":"O408","v":0},{"$f":"P408","v":0},{"$f":"Q408","v":0},{"$f":"R408","v":0},{"$f":"S408","v":0},{"$f":"T408","v":0},{"$f":"U408","v":0},{"$f":"V408","v":0},{"$f":"W408","v":0},{"$f":"X408","v":0},{"$f":"Y408","v":0},{"$f":"Z408","v":0},{"$f":"AA408","v":0},{"$f":"AB408","v":0},{"$f":"AC408","v":0}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F404>0,F403*F405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z404>0,Z403*Z405,0)","v":0},{"$f":"IF(AA404>0,AA403*AA405,0)","v":0},{"$f":"IF(AB404>0,AB403*AB405,0)","v":0},{"$f":"IF(AC404>0,AC403*AC405,0)","v":0},{"$f":"IF(AD404>0,AD403*AD405,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G406:G407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D398,$B$11:$B$20,$F$11:$F$20)","v":0},{"$f":"G403-G408","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,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F417","v":0},{"$f":"G417","v":0},{"$f":"H417","v":0},{"$f":"I417","v":0},{"$f":"J417","v":{"v":0,"d":"0 "}},{"$f":"K417","v":{"v":0,"d":"0 "}},{"$f":"L417","v":{"v":0,"d":"0 "}},{"$f":"M417","v":{"v":0,"d":"0 "}},{"$f":"N417","v":{"v":0,"d":"0 "}},{"$f":"O417","v":{"v":0,"d":"0 "}},{"$f":"P417","v":{"v":0,"d":"0 "}},{"$f":"Q417","v":{"v":0,"d":"0 "}},{"$f":"R417","v":{"v":0,"d":"0 "}},{"$f":"S417","v":{"v":0,"d":"0 "}},{"$f":"T417","v":{"v":0,"d":"0 "}},{"$f":"U417","v":{"v":0,"d":"0 "}},{"$f":"V417","v":{"v":0,"d":"0 "}},{"$f":"W417","v":{"v":0,"d":"0 "}},{"$f":"X417","v":{"v":0,"d":"0 "}},{"$f":"Y417","v":{"v":0,"d":"0 "}},{"$f":"Z417","v":{"v":0,"d":"0 "}},{"$f":"AA417","v":{"v":0,"d":"0 "}},{"$f":"AB417","v":0},{"$f":"AC417","v":0}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C398,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F447","v":0},{"$f":"G447","v":0},{"$f":"H447","v":0},{"$f":"I447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End of period","Naira",null,{"$f":"SUM(F413:F415)-F416","v":0},0,{"$f":"SUM(H413:H415)-H416","v":0},{"$f":"SUM(I413:I415)-I416","v":0},{"v":0,"d":"0 "},{"$f":"SUM(K413:K415)-K416","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(N413:N415)-N416","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(T413:T415)-T416","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F409","v":{"v":0,"d":"0 "}},{"$f":"F420+G415-(G407+G416)","v":{"v":0,"d":"0 "}},{"$f":"G420+H415-(H407+H416)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F446+F407)","v":0},{"$f":"(G407+G416)","v":{"v":0,"d":"0 "}},{"$f":"(H407+H416)","v":{"v":0,"d":"0 "}},{"$f":"(I407+I416)","v":{"v":0,"d":"0 "}},{"$f":"(J407+J416)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C415","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C427,0,IF(F$4>=$C427+$D$18,0,$E427/$D$18))","v":0},{"$f":"IF(G$4<$C427,0,IF(G$4>=$C427+$D$18,0,$E427/$D$18))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C427+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D398-1,0)","v":0},{"$f":"IF(F$4<$C428,0,IF(F$4>=$C428+$D$18,0,$E428/$D$18))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C428+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(M$4<$C438,0,IF(M$4>=$C438+$D$18,0,$E438/$D$18))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D398-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F427:F446)","v":0},{"$f":"SUM(G427:G446)","v":0},{"$f":"SUM(H427:H446)","v":0},{"$f":"SUM(I427:I446)","v":0},{"$f":"SUM(J427:J446)","v":0},{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},{"$f":"SUM(O427:O446)","v":0},{"$f":"SUM(P427:P446)","v":0},{"$f":"SUM(Q427:Q446)","v":0},{"$f":"SUM(R427:R446)","v":0},{"$f":"SUM(S427:S446)","v":0},{"$f":"SUM(T427:T446)","v":0},{"$f":"SUM(U427:U446)","v":0},{"$f":"SUM(V427:V446)","v":0},{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0},{"$f":"SUM(Y427:Y446)","v":0},{"$f":"SUM(Z427:Z446)","v":0},{"$f":"SUM(AA427:AA446)","v":0},{"$f":"SUM(AB427:AB446)","v":0},{"$f":"SUM(AC427:AC446)","v":0},{"$f":"SUM(AD427:AD446)","v":0}]
[]
[]
[null,{"$f":"D450+2","v":11},{"$f":"LOOKUP(D450,$B$11:$C$20)","v":"Vehicles"},9]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D450,$B$11:$B$20,$F$11:$F$20)","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"F455","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"G455","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"H455","v":{"v":2930000000,"d":"2,930,000,000"}},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F461","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"G461","v":{"v":2344000000,"d":"2,344,000,000"}},{"$f":"H461","v":{"v":1758000000,"d":"1,758,000,000"}},{"v":1172000000,"d":"1,172,000,000"},{"v":586000000,"d":"586,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z461","v":0},{"$f":"AA461","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D450,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.2,"d":"20.00%"}},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E460","v":0},0,{"v":586000000,"d":"586,000,000"},{"v":1172000000,"d":"1,172,000,000"},{"v":1758000000,"d":"1,758,000,000"},{"v":2344000000,"d":"2,344,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"$f":"N460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"O460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"P460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"Q460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"R460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"S460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"T460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"U460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"V460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"W460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"X460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"Y460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"Z460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"AA460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"AB460","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"AC460","v":{"v":2930000000,"d":"2,930,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F456>0,F455*F457,0)","v":0},{"v":586000000,"d":"586,000,000"},{"v":586000000,"d":"586,000,000"},{"v":586000000,"d":"586,000,000"},{"v":586000000,"d":"586,000,000"},{"v":586000000,"d":"586,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z456>0,Z455*Z457,0)","v":0},{"$f":"IF(AA456>0,AA455*AA457,0)","v":0},{"$f":"IF(AB456>0,AB455*AB457,0)","v":0},{"$f":"IF(AC456>0,AC455*AC457,0)","v":0},{"$f":"IF(AD456>0,AD455*AD457,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G458:G459)","v":{"v":586000000,"d":"586,000,000"}},{"v":1172000000,"d":"1,172,000,000"},{"v":1758000000,"d":"1,758,000,000"},{"v":2344000000,"d":"2,344,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"},{"v":2930000000,"d":"2,930,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D450,$B$11:$B$20,$F$11:$F$20)","v":{"v":2930000000,"d":"2,930,000,000"}},{"$f":"G455-G460","v":{"v":2344000000,"d":"2,344,000,000"}},{"v":1758000000,"d":"1,758,000,000"},{"v":1172000000,"d":"1,172,000,000"},{"v":586000000,"d":"586,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F469","v":0},{"$f":"G469","v":{"v":29473684.210526317,"d":"29,473,684"}},{"$f":"H469","v":{"v":111305263.15789473,"d":"111,305,263"}},{"$f":"I469","v":{"v":81636842.10526314,"d":"81,636,842"}},{"$f":"J469","v":{"v":230306083.3902939,"d":"230,306,083 "}},{"$f":"K469","v":{"v":283481818.1818182,"d":"283,481,818 "}},{"$f":"L469","v":{"v":352240259.74025977,"d":"352,240,260 "}},{"$f":"M469","v":{"v":273923701.2987013,"d":"273,923,701 "}},{"$f":"N469","v":{"v":307617399.2673992,"d":"307,617,399 "}},{"$f":"O469","v":{"v":216323868.7782805,"d":"216,323,869 "}},{"$f":"P469","v":{"v":115711010.55806935,"d":"115,711,011 "}},{"$f":"Q469","v":{"v":196084263.4489693,"d":"196,084,263 "}},{"$f":"R469","v":{"v":251679738.56209147,"d":"251,679,739 "}},{"$f":"S469","v":{"v":173888888.88888887,"d":"173,888,889 "}},{"$f":"T469","v":{"v":104333333.33333331,"d":"104,333,333 "}},{"$f":"U469","v":{"v":34777777.77777776,"d":"34,777,778 "}},{"$f":"V469","v":{"v":213090909.09090906,"d":"213,090,909 "}},{"$f":"W469","v":{"v":159818181.8181818,"d":"159,818,182 "}},{"$f":"X469","v":{"v":262812121.2121212,"d":"262,812,121 "}},{"$f":"Y469","v":{"v":320492929.2929293,"d":"320,492,929 "}},{"$f":"Z469","v":{"v":237315151.51515153,"d":"237,315,152 "}},{"$f":"AA469","v":{"v":160743434.34343436,"d":"160,743,434 "}},{"$f":"AB469","v":{"v":353838383.8383839,"d":"353,838,384"}},{"$f":"AC469","v":{"v":386333333.33333343,"d":"386,333,333"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":36842105.2631579,"d":"36,842,105"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":111500000,"d":"111,500,000"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":222922077.92207792,"d":"222,922,078"}},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":159285714.2857143,"d":"159,285,714"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":209375000,"d":"209,375,000"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":50000000,"d":"50,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":202512820.5128205,"d":"202,512,821"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":41176470.5882353,"d":"41,176,471"}},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":173888888.8888889,"d":"173,888,889"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":173888888.8888889,"d":"173,888,889"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":266363636.36363634,"d":"266,363,636"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":195333333.3333333,"d":"195,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":187525252.52525252,"d":"187,525,253"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":46666666.666666664,"d":"46,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":269666666.6666667,"d":"269,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":70000000,"d":"70,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C450,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":223000000,"d":"223,000,000"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F499","v":0},{"$f":"G499","v":{"v":7368421.052631579,"d":"7,368,421"}},{"$f":"H499","v":{"v":29668421.05263158,"d":"29,668,421"}},{"$f":"I499","v":{"v":29668421.05263158,"d":"29,668,421"}},{"v":74252836.63704717,"d":"74,252,837"},{"v":106109979.49419004,"d":"106,109,979"},{"v":140616558.44155845,"d":"140,616,558"},{"v":128316558.44155845,"d":"128,316,558"},{"v":168819122.54412255,"d":"168,819,123"},{"v":132470001.07735401,"d":"132,470,001"},{"v":100612858.22021115,"d":"100,612,858"},{"v":93515635.99798894,"d":"93,515,636"},{"v":118293413.77576672,"d":"118,293,414"},{"v":77790849.6732026,"d":"77,790,850"},{"v":69555555.55555555,"d":"69,555,556"},{"v":69555555.55555555,"d":"69,555,556"},{"v":88050505.05050504,"d":"88,050,505"},{"v":53272727.272727266,"d":"53,272,727"},{"v":92339393.93939394,"d":"92,339,394"},{"v":129844444.44444445,"d":"129,844,444"},{"v":129844444.44444445,"d":"129,844,444"},{"v":76571717.17171717,"d":"76,571,717"},{"v":76571717.17171717,"d":"76,571,717"},{"v":37505050.5050505,"d":"37,505,051"},0]
[null,null,"End of period","Naira",null,{"$f":"SUM(F465:F467)-F468","v":0},{"v":29473684.210526317,"d":"29,473,684"},{"$f":"SUM(H465:H467)-H468","v":{"v":111305263.15789473,"d":"111,305,263"}},{"$f":"SUM(I465:I467)-I468","v":{"v":81636842.10526314,"d":"81,636,842"}},{"v":230306083.3902939,"d":"230,306,083 "},{"$f":"SUM(K465:K467)-K468","v":{"v":283481818.1818182,"d":"283,481,818 "}},{"v":352240259.74025977,"d":"352,240,260 "},{"v":273923701.2987013,"d":"273,923,701 "},{"$f":"SUM(N465:N467)-N468","v":{"v":307617399.2673992,"d":"307,617,399 "}},{"v":216323868.7782805,"d":"216,323,869 "},{"v":115711010.55806935,"d":"115,711,011 "},{"v":196084263.4489693,"d":"196,084,263 "},{"v":251679738.56209147,"d":"251,679,739 "},{"v":173888888.88888887,"d":"173,888,889 "},{"$f":"SUM(T465:T467)-T468","v":{"v":104333333.33333331,"d":"104,333,333 "}},{"v":34777777.77777776,"d":"34,777,778 "},{"v":213090909.09090906,"d":"213,090,909 "},{"v":159818181.8181818,"d":"159,818,182 "},{"v":262812121.2121212,"d":"262,812,121 "},{"v":320492929.2929293,"d":"320,492,929 "},{"v":237315151.51515153,"d":"237,315,152 "},{"v":160743434.34343436,"d":"160,743,434 "},{"v":353838383.8383839,"d":"353,838,384"},{"v":386333333.33333343,"d":"386,333,333"},{"v":609333333.3333335,"d":"609,333,333"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F461","v":{"v":2930000000,"d":"2,930,000,000 "}},{"$f":"F472+G467-(G459+G468)","v":{"v":2373473684.2105265,"d":"2,373,473,684 "}},{"$f":"G472+H467-(H459+H468)","v":{"v":1869305263.1578948,"d":"1,869,305,263 "}},{"v":1253636842.1052632,"d":"1,253,636,842 "},{"v":816306083.390294,"d":"816,306,083 "},{"v":283481818.18181825,"d":"283,481,818 "},{"v":352240259.74025977,"d":"352,240,260 "},{"v":273923701.2987013,"d":"273,923,701 "},{"v":307617399.2673992,"d":"307,617,399 "},{"v":216323868.7782805,"d":"216,323,869 "},{"v":115711010.55806935,"d":"115,711,011 "},{"v":196084263.4489693,"d":"196,084,263 "},{"v":251679738.56209147,"d":"251,679,739 "},{"v":173888888.88888887,"d":"173,888,889 "},{"v":104333333.33333331,"d":"104,333,333 "},{"v":34777777.77777776,"d":"34,777,778 "},{"v":213090909.09090906,"d":"213,090,909 "},{"v":159818181.8181818,"d":"159,818,182 "},{"v":262812121.2121212,"d":"262,812,121 "},{"v":320492929.2929293,"d":"320,492,929 "},{"v":237315151.51515153,"d":"237,315,152 "},{"v":160743434.34343436,"d":"160,743,434 "},{"v":353838383.8383839,"d":"353,838,384 "},{"v":386333333.33333343,"d":"386,333,333 "},{"v":609333333.3333335,"d":"609,333,333 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F498+F459)","v":0},{"$f":"(G459+G468)","v":{"v":593368421.0526316,"d":"593,368,421 "}},{"$f":"(H459+H468)","v":{"v":615668421.0526316,"d":"615,668,421 "}},{"$f":"(I459+I468)","v":{"v":615668421.0526316,"d":"615,668,421 "}},{"$f":"(J459+J468)","v":{"v":660252836.6370472,"d":"660,252,837 "}},{"v":692109979.49419,"d":"692,109,979 "},{"v":140616558.44155845,"d":"140,616,558 "},{"v":128316558.44155845,"d":"128,316,558 "},{"v":168819122.54412255,"d":"168,819,123 "},{"v":132470001.07735401,"d":"132,470,001 "},{"v":100612858.22021115,"d":"100,612,858 "},{"v":93515635.99798894,"d":"93,515,636 "},{"v":118293413.77576672,"d":"118,293,414 "},{"v":77790849.6732026,"d":"77,790,850 "},{"v":69555555.55555555,"d":"69,555,556 "},{"v":69555555.55555555,"d":"69,555,556 "},{"v":88050505.05050504,"d":"88,050,505 "},{"v":53272727.272727266,"d":"53,272,727 "},{"v":92339393.93939394,"d":"92,339,394 "},{"v":129844444.44444445,"d":"129,844,444 "},{"v":129844444.44444445,"d":"129,844,444 "},{"v":76571717.17171717,"d":"76,571,717 "},{"v":76571717.17171717,"d":"76,571,717 "},{"v":37505050.5050505,"d":"37,505,051 "},{"v":0,"d":"0 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C467","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C479,0,IF(F$4>=$C479+$D$19,0,$E479/$D$19))","v":0},{"$f":"IF(G$4<$C479,0,IF(G$4>=$C479+$D$19,0,$E479/$D$19))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C479+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D450-1,0)","v":{"v":36842105.2631579,"d":"36,842,105"}},{"$f":"IF(F$4<$C480,0,IF(F$4>=$C480+$D$19,0,$E480/$D$19))","v":0},{"v":7368421.052631579,"d":"7,368,421"},{"v":7368421.052631579,"d":"7,368,421"},{"v":7368421.052631579,"d":"7,368,421"},{"v":7368421.052631579,"d":"7,368,421"},{"v":7368421.052631579,"d":"7,368,421"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C480+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D450-1,0)","v":{"v":111500000,"d":"111,500,000"}},0,0,{"v":22300000,"d":"22,300,000"},{"v":22300000,"d":"22,300,000"},{"v":22300000,"d":"22,300,000"},{"v":22300000,"d":"22,300,000"},{"v":22300000,"d":"22,300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D450-1,0)","v":{"v":222922077.92207792,"d":"222,922,078"}},0,0,0,0,{"v":44584415.584415585,"d":"44,584,416"},{"v":44584415.584415585,"d":"44,584,416"},{"v":44584415.584415585,"d":"44,584,416"},{"v":44584415.584415585,"d":"44,584,416"},{"v":44584415.584415585,"d":"44,584,416"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D450-1,0)","v":{"v":159285714.2857143,"d":"159,285,714"}},0,0,0,0,0,{"v":31857142.85714286,"d":"31,857,143"},{"v":31857142.85714286,"d":"31,857,143"},{"v":31857142.85714286,"d":"31,857,143"},{"v":31857142.85714286,"d":"31,857,143"},{"v":31857142.85714286,"d":"31,857,143"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D450-1,0)","v":{"v":209375000,"d":"209,375,000"}},0,0,0,0,0,0,{"v":41875000,"d":"41,875,000"},{"v":41875000,"d":"41,875,000"},{"v":41875000,"d":"41,875,000"},{"v":41875000,"d":"41,875,000"},{"v":41875000,"d":"41,875,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D450-1,0)","v":{"v":50000000,"d":"50,000,000"}},0,0,0,0,0,0,0,{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D450-1,0)","v":{"v":202512820.5128205,"d":"202,512,821"}},0,0,0,0,0,0,0,0,{"v":40502564.102564104,"d":"40,502,564"},{"v":40502564.102564104,"d":"40,502,564"},{"v":40502564.102564104,"d":"40,502,564"},{"v":40502564.102564104,"d":"40,502,564"},{"v":40502564.102564104,"d":"40,502,564"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D450-1,0)","v":{"v":41176470.5882353,"d":"41,176,471"}},0,0,0,0,0,0,0,0,0,{"v":8235294.117647059,"d":"8,235,294"},{"v":8235294.117647059,"d":"8,235,294"},{"v":8235294.117647059,"d":"8,235,294"},{"v":8235294.117647059,"d":"8,235,294"},{"v":8235294.117647059,"d":"8,235,294"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D450-1,0)","v":{"v":173888888.8888889,"d":"173,888,889"}},0,0,0,0,0,0,0,{"$f":"IF(M$4<$C490,0,IF(M$4>=$C490+$D$19,0,$E490/$D$19))","v":0},0,0,0,{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D450-1,0)","v":{"v":173888888.8888889,"d":"173,888,889"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},{"v":34777777.777777776,"d":"34,777,778"},0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D450-1,0)","v":{"v":266363636.36363634,"d":"266,363,636"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":53272727.272727266,"d":"53,272,727"},{"v":53272727.272727266,"d":"53,272,727"},{"v":53272727.272727266,"d":"53,272,727"},{"v":53272727.272727266,"d":"53,272,727"},{"v":53272727.272727266,"d":"53,272,727"},0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D450-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D450-1,0)","v":{"v":195333333.3333333,"d":"195,333,333"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":39066666.666666664,"d":"39,066,667"},{"v":39066666.666666664,"d":"39,066,667"},{"v":39066666.666666664,"d":"39,066,667"},{"v":39066666.666666664,"d":"39,066,667"},{"v":39066666.666666664,"d":"39,066,667"},0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D450-1,0)","v":{"v":187525252.52525252,"d":"187,525,253"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":37505050.5050505,"d":"37,505,051"},{"v":37505050.5050505,"d":"37,505,051"},{"v":37505050.5050505,"d":"37,505,051"},{"v":37505050.5050505,"d":"37,505,051"},{"v":37505050.5050505,"d":"37,505,051"},0]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F479:F498)","v":0},{"$f":"SUM(G479:G498)","v":{"v":7368421.052631579,"d":"7,368,421"}},{"$f":"SUM(H479:H498)","v":{"v":29668421.05263158,"d":"29,668,421"}},{"$f":"SUM(I479:I498)","v":{"v":29668421.05263158,"d":"29,668,421"}},{"$f":"SUM(J479:J498)","v":{"v":74252836.63704717,"d":"74,252,837"}},{"$f":"SUM(K479:K498)","v":{"v":106109979.49419004,"d":"106,109,979"}},{"$f":"SUM(L479:L498)","v":{"v":140616558.44155845,"d":"140,616,558"}},{"$f":"SUM(M479:M498)","v":{"v":128316558.44155845,"d":"128,316,558"}},{"$f":"SUM(N479:N498)","v":{"v":168819122.54412255,"d":"168,819,123"}},{"$f":"SUM(O479:O498)","v":{"v":132470001.07735401,"d":"132,470,001"}},{"$f":"SUM(P479:P498)","v":{"v":100612858.22021115,"d":"100,612,858"}},{"$f":"SUM(Q479:Q498)","v":{"v":93515635.99798894,"d":"93,515,636"}},{"$f":"SUM(R479:R498)","v":{"v":118293413.77576672,"d":"118,293,414"}},{"$f":"SUM(S479:S498)","v":{"v":77790849.6732026,"d":"77,790,850"}},{"$f":"SUM(T479:T498)","v":{"v":69555555.55555555,"d":"69,555,556"}},{"$f":"SUM(U479:U498)","v":{"v":69555555.55555555,"d":"69,555,556"}},{"$f":"SUM(V479:V498)","v":{"v":88050505.05050504,"d":"88,050,505"}},{"$f":"SUM(W479:W498)","v":{"v":53272727.272727266,"d":"53,272,727"}},{"$f":"SUM(X479:X498)","v":{"v":92339393.93939394,"d":"92,339,394"}},{"$f":"SUM(Y479:Y498)","v":{"v":129844444.44444445,"d":"129,844,444"}},{"$f":"SUM(Z479:Z498)","v":{"v":129844444.44444445,"d":"129,844,444"}},{"$f":"SUM(AA479:AA498)","v":{"v":76571717.17171717,"d":"76,571,717"}},{"$f":"SUM(AB479:AB498)","v":{"v":76571717.17171717,"d":"76,571,717"}},{"$f":"SUM(AC479:AC498)","v":{"v":37505050.5050505,"d":"37,505,051"}},{"$f":"SUM(AD479:AD498)","v":0}]
[]
[]
[null,{"$f":"D502+2","v":12},{"$f":"LOOKUP(D502,$B$11:$C$20)","v":"Furniture & Fittings"},10]
[]
[null,null,"Old Asset"]
[]
[]
[null,null,"Asset Value","Naira",null,{"$f":"LOOKUP(D502,$B$11:$B$20,$F$11:$F$20)","v":{"v":440000000,"d":"440,000,000"}},{"$f":"F507","v":{"v":440000000,"d":"440,000,000"}},{"$f":"G507","v":{"v":440000000,"d":"440,000,000"}},{"$f":"H507","v":{"v":440000000,"d":"440,000,000"}},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"}]
[null,null,"Beginning Value","Naira",null,null,{"$f":"F513","v":{"v":440000000,"d":"440,000,000"}},{"$f":"G513","v":{"v":352000000,"d":"352,000,000"}},{"$f":"H513","v":{"v":264000000,"d":"264,000,000"}},{"v":176000000,"d":"176,000,000"},{"v":88000000,"d":"88,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},0,0]
[null,null,"Depreciation Rate","Naira",null,null,{"$f":"LOOKUP($D502,$B$11:$B$20,$E$11:$E$20)","v":{"v":0.2,"d":"20.00%"}},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"}]
[null,null,"Opening Depreciation (prior year)","Naira",null,{"$f":"E512","v":0},0,{"v":88000000,"d":"88,000,000"},{"v":176000000,"d":"176,000,000"},{"v":264000000,"d":"264,000,000"},{"v":352000000,"d":"352,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"$f":"N512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"O512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"P512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"Q512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"R512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"S512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"T512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"U512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"V512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"W512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"X512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"Y512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"Z512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"AA512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"AB512","v":{"v":440000000,"d":"440,000,000"}},{"$f":"AC512","v":{"v":440000000,"d":"440,000,000"}}]
[null,null,"CCA Depreciation - For Year","Naira",null,{"$f":"IF(F508>0,F507*F509,0)","v":0},{"v":88000000,"d":"88,000,000"},{"v":88000000,"d":"88,000,000"},{"v":88000000,"d":"88,000,000"},{"v":88000000,"d":"88,000,000"},{"v":88000000,"d":"88,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z508>0,Z507*Z509,0)","v":0},{"$f":"IF(AA508>0,AA507*AA509,0)","v":0},{"$f":"IF(AB508>0,AB507*AB509,0)","v":0},{"$f":"IF(AC508>0,AC507*AC509,0)","v":0},{"$f":"IF(AD508>0,AD507*AD509,0)","v":0}]
[null,null,"Accumulated Depreciation","Naira",null,0,{"$f":"SUM(G510:G511)","v":{"v":88000000,"d":"88,000,000"}},{"v":176000000,"d":"176,000,000"},{"v":264000000,"d":"264,000,000"},{"v":352000000,"d":"352,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"},{"v":440000000,"d":"440,000,000"}]
[null,null,"End Value","Naira",null,{"$f":"LOOKUP(D502,$B$11:$B$20,$F$11:$F$20)","v":{"v":440000000,"d":"440,000,000"}},{"$f":"G507-G512","v":{"v":352000000,"d":"352,000,000"}},{"v":264000000,"d":"264,000,000"},{"v":176000000,"d":"176,000,000"},{"v":88000000,"d":"88,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"New Assets"]
[null,null,"Beginning of period","Naira",null,0,{"$f":"F521","v":0},{"$f":"G521","v":{"v":4444444.444444445,"d":"4,444,444"}},{"$f":"H521","v":{"v":8666666.666666668,"d":"8,666,667"}},{"$f":"I521","v":{"v":6222222.222222223,"d":"6,222,222"}},{"$f":"J521","v":{"v":3777777.777777778,"d":"3,777,778 "}},{"$f":"K521","v":{"v":24000000,"d":"24,000,000 "}},{"$f":"L521","v":{"v":48644444.44444444,"d":"48,644,444 "}},{"$f":"M521","v":{"v":54495238.0952381,"d":"54,495,238 "}},{"$f":"N521","v":{"v":40766199.81325863,"d":"40,766,200 "}},{"$f":"O521","v":{"v":21154808.590102706,"d":"21,154,809 "}},{"$f":"P521","v":{"v":12924369.747899158,"d":"12,924,370 "}},{"$f":"Q521","v":{"v":36662184.87394958,"d":"36,662,185 "}},{"$f":"R521","v":{"v":48923809.52380953,"d":"48,923,810 "}},{"$f":"S521","v":{"v":34028571.42857143,"d":"34,028,571 "}},{"$f":"T521","v":{"v":24133333.333333336,"d":"24,133,333 "}},{"$f":"U521","v":{"v":9416666.66666667,"d":"9,416,667 "}},{"$f":"V521","v":{"v":25166666.666666668,"d":"25,166,667 "}},{"$f":"W521","v":{"v":23250000,"d":"23,250,000 "}},{"$f":"X521","v":{"v":21237179.487179488,"d":"21,237,179 "}},{"$f":"Y521","v":{"v":44982051.28205128,"d":"44,982,051 "}},{"$f":"Z521","v":{"v":64502564.1025641,"d":"64,502,564 "}},{"$f":"AA521","v":{"v":82606410.25641026,"d":"82,606,410 "}},{"$f":"AB521","v":{"v":79267948.71794872,"d":"79,267,949"}},{"$f":"AC521","v":{"v":99551282.05128205,"d":"99,551,282"}}]
[null,null,"CCA Revaluation","Naira"]
[null,null,"Additional Asset - nominal value","Naira",null,{"$f":"INDEX('Regulatory Asset Base'!J$156:J$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!K$156:K$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":5555555.555555556,"d":"5,555,556"}},{"$f":"INDEX('Regulatory Asset Base'!L$156:L$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6666666.666666667,"d":"6,666,667"}},{"$f":"INDEX('Regulatory Asset Base'!M$156:M$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!N$156:N$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!O$156:O$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28333333.333333332,"d":"28,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!P$156:P$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":39555555.55555555,"d":"39,555,556"}},{"$f":"INDEX('Regulatory Asset Base'!Q$156:Q$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":24285714.285714287,"d":"24,285,714"}},{"$f":"INDEX('Regulatory Asset Base'!R$156:R$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":5882352.94117647,"d":"5,882,353"}},{"$f":"INDEX('Regulatory Asset Base'!S$156:S$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!T$156:T$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7142857.142857143,"d":"7,142,857"}},{"$f":"INDEX('Regulatory Asset Base'!U$156:U$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":39000000,"d":"39,000,000"}},{"$f":"INDEX('Regulatory Asset Base'!V$156:V$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28333333.333333332,"d":"28,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!W$156:W$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!X$156:X$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6250000,"d":"6,250,000"}},{"$f":"INDEX('Regulatory Asset Base'!Y$156:Y$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":0},{"$f":"INDEX('Regulatory Asset Base'!Z$156:Z$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28333333.333333332,"d":"28,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AA$156:AA$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6250000,"d":"6,250,000"}},{"$f":"INDEX('Regulatory Asset Base'!AB$156:AB$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":7692307.692307692,"d":"7,692,308"}},{"$f":"INDEX('Regulatory Asset Base'!AC$156:AC$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":40250000,"d":"40,250,000"}},{"$f":"INDEX('Regulatory Asset Base'!AD$156:AD$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":36025641.025641024,"d":"36,025,641"}},{"$f":"INDEX('Regulatory Asset Base'!AE$156:AE$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28942307.692307692,"d":"28,942,308"}},{"$f":"INDEX('Regulatory Asset Base'!AF$156:AF$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6250000,"d":"6,250,000"}},{"$f":"INDEX('Regulatory Asset Base'!AG$156:AG$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":28333333.333333332,"d":"28,333,333"}},{"$f":"INDEX('Regulatory Asset Base'!AH$156:AH$165,                    MATCH($C502,'Regulatory Asset Base'!$C$156:$C$165,0))","v":{"v":6250000,"d":"6,250,000"}}]
[null,null,"Straight Line Amortisation - real","Naira",null,{"$f":"F551","v":0},{"$f":"G551","v":{"v":1111111.1111111112,"d":"1,111,111"}},{"$f":"H551","v":{"v":2444444.444444445,"d":"2,444,444"}},{"$f":"I551","v":{"v":2444444.444444445,"d":"2,444,444"}},{"v":2444444.444444445,"d":"2,444,444"},{"v":8111111.111111111,"d":"8,111,111"},{"v":14911111.11111111,"d":"14,911,111"},{"v":18434920.634920634,"d":"18,434,921"},{"v":19611391.223155927,"d":"19,611,391"},{"v":19611391.223155927,"d":"19,611,391"},{"v":15373295.98506069,"d":"15,373,296"},{"v":15262184.87394958,"d":"15,262,185"},{"v":16071708.683473388,"d":"16,071,709"},{"v":14895238.095238095,"d":"14,895,238"},{"v":16145238.095238095,"d":"16,145,238"},{"v":14716666.666666666,"d":"14,716,667"},{"v":12583333.333333332,"d":"12,583,333"},{"v":8166666.666666666,"d":"8,166,667"},{"v":9705128.205128204,"d":"9,705,128"},{"v":16505128.205128204,"d":"16,505,128"},{"v":16505128.205128204,"d":"16,505,128"},{"v":10838461.538461538,"d":"10,838,462"},{"v":9588461.538461538,"d":"9,588,462"},{"v":8050000,"d":"8,050,000"},0]
[null,null,"End of period","Naira",null,{"$f":"SUM(F517:F519)-F520","v":0},{"v":4444444.444444445,"d":"4,444,444"},{"$f":"SUM(H517:H519)-H520","v":{"v":8666666.666666668,"d":"8,666,667"}},{"$f":"SUM(I517:I519)-I520","v":{"v":6222222.222222223,"d":"6,222,222"}},{"v":3777777.777777778,"d":"3,777,778 "},{"$f":"SUM(K517:K519)-K520","v":{"v":24000000,"d":"24,000,000 "}},{"v":48644444.44444444,"d":"48,644,444 "},{"v":54495238.0952381,"d":"54,495,238 "},{"$f":"SUM(N517:N519)-N520","v":{"v":40766199.81325863,"d":"40,766,200 "}},{"v":21154808.590102706,"d":"21,154,809 "},{"v":12924369.747899158,"d":"12,924,370 "},{"v":36662184.87394958,"d":"36,662,185 "},{"v":48923809.52380953,"d":"48,923,810 "},{"v":34028571.42857143,"d":"34,028,571 "},{"$f":"SUM(T517:T519)-T520","v":{"v":24133333.333333336,"d":"24,133,333 "}},{"v":9416666.66666667,"d":"9,416,667 "},{"v":25166666.666666668,"d":"25,166,667 "},{"v":23250000,"d":"23,250,000 "},{"v":21237179.487179488,"d":"21,237,179 "},{"v":44982051.28205128,"d":"44,982,051 "},{"v":64502564.1025641,"d":"64,502,564 "},{"v":82606410.25641026,"d":"82,606,410 "},{"v":79267948.71794872,"d":"79,267,949"},{"v":99551282.05128205,"d":"99,551,282"},{"v":105801282.05128205,"d":"105,801,282"}]
[]
[]
[null,null,"Cumulative New Asset Less Combined (mixed) Depreciation","Naira",null,{"$f":"F513","v":{"v":440000000,"d":"440,000,000 "}},{"$f":"F524+G519-(G511+G520)","v":{"v":356444444.4444445,"d":"356,444,444 "}},{"$f":"G524+H519-(H511+H520)","v":{"v":272666666.66666675,"d":"272,666,667 "}},{"$f":"H524+I519-(I511+I520)","v":{"v":182222222.2222223,"d":"182,222,222 "}},{"v":91777777.77777785,"d":"91,777,778 "},{"v":24000000.000000075,"d":"24,000,000 "},{"v":48644444.444444515,"d":"48,644,444 "},{"v":54495238.09523817,"d":"54,495,238 "},{"v":40766199.81325871,"d":"40,766,200 "},{"v":21154808.59010278,"d":"21,154,809 "},{"v":12924369.747899232,"d":"12,924,370 "},{"v":36662184.873949654,"d":"36,662,185 "},{"v":48923809.523809604,"d":"48,923,810 "},{"v":34028571.42857151,"d":"34,028,571 "},{"v":24133333.33333341,"d":"24,133,333 "},{"v":9416666.666666744,"d":"9,416,667 "},{"v":25166666.666666742,"d":"25,166,667 "},{"v":23250000.000000075,"d":"23,250,000 "},{"v":21237179.487179562,"d":"21,237,179 "},{"v":44982051.282051355,"d":"44,982,051 "},{"v":64502564.10256417,"d":"64,502,564 "},{"v":82606410.25641033,"d":"82,606,410 "},{"v":79267948.7179488,"d":"79,267,949 "},{"v":99551282.05128212,"d":"99,551,282 "},{"v":105801282.05128212,"d":"105,801,282 "}]
[null,null,"REGULATOR - DORC DEPRECIATION","Naira",null,{"$f":"(F550+F511)","v":0},{"$f":"(G511+G520)","v":{"v":89111111.1111111,"d":"89,111,111 "}},{"$f":"(H511+H520)","v":{"v":90444444.44444445,"d":"90,444,444 "}},{"$f":"(I511+I520)","v":{"v":90444444.44444445,"d":"90,444,444 "}},{"$f":"(J511+J520)","v":{"v":90444444.44444445,"d":"90,444,444 "}},{"v":96111111.1111111,"d":"96,111,111 "},{"v":14911111.11111111,"d":"14,911,111 "},{"v":18434920.634920634,"d":"18,434,921 "},{"v":19611391.223155927,"d":"19,611,391 "},{"v":19611391.223155927,"d":"19,611,391 "},{"v":15373295.98506069,"d":"15,373,296 "},{"v":15262184.87394958,"d":"15,262,185 "},{"v":16071708.683473388,"d":"16,071,709 "},{"v":14895238.095238095,"d":"14,895,238 "},{"v":16145238.095238095,"d":"16,145,238 "},{"v":14716666.666666666,"d":"14,716,667 "},{"v":12583333.333333332,"d":"12,583,333 "},{"v":8166666.666666666,"d":"8,166,667 "},{"v":9705128.205128204,"d":"9,705,128 "},{"v":16505128.205128204,"d":"16,505,128 "},{"v":16505128.205128204,"d":"16,505,128 "},{"v":10838461.538461538,"d":"10,838,462 "},{"v":9588461.538461538,"d":"9,588,462 "},{"v":8050000,"d":"8,050,000 "},{"v":0,"d":"0 "}]
[]
[null,null,"Straight Line Amortisation - New Assets"]
[]
[]
[null,null,"Year",null,{"$f":"C519","v":"Additional Asset - nominal value"}]
[null,null,{"$f":"'Input Data'!$F$10","v":2024},"Naira",null,{"$f":"IF(F$4<$C531,0,IF(F$4>=$C531+$D$20,0,$E531/$D$20))","v":0},{"$f":"IF(G$4<$C531,0,IF(G$4>=$C531+$D$20,0,$E531/$D$20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C531+1","v":2025},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$K$156,$D502-1,0)","v":{"v":5555555.555555556,"d":"5,555,556"}},{"$f":"IF(F$4<$C532,0,IF(F$4>=$C532+$D$20,0,$E532/$D$20))","v":0},{"v":1111111.1111111112,"d":"1,111,111"},{"v":1111111.1111111112,"d":"1,111,111"},{"v":1111111.1111111112,"d":"1,111,111"},{"v":1111111.1111111112,"d":"1,111,111"},{"v":1111111.1111111112,"d":"1,111,111"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C532+1","v":2026},"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$L$156,$D502-1,0)","v":{"v":6666666.666666667,"d":"6,666,667"}},0,0,{"v":1333333.3333333335,"d":"1,333,333"},{"v":1333333.3333333335,"d":"1,333,333"},{"v":1333333.3333333335,"d":"1,333,333"},{"v":1333333.3333333335,"d":"1,333,333"},{"v":1333333.3333333335,"d":"1,333,333"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2027,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$M$156,$D502-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$N$156,$D502-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2029,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$O$156,$D502-1,0)","v":{"v":28333333.333333332,"d":"28,333,333"}},0,0,0,0,0,{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2030,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$P$156,$D502-1,0)","v":{"v":39555555.55555555,"d":"39,555,556"}},0,0,0,0,0,0,{"v":7911111.11111111,"d":"7,911,111"},{"v":7911111.11111111,"d":"7,911,111"},{"v":7911111.11111111,"d":"7,911,111"},{"v":7911111.11111111,"d":"7,911,111"},{"v":7911111.11111111,"d":"7,911,111"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,2031,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Q$156,$D502-1,0)","v":{"v":24285714.285714287,"d":"24,285,714"}},0,0,0,0,0,0,0,{"v":4857142.857142857,"d":"4,857,143"},{"v":4857142.857142857,"d":"4,857,143"},{"v":4857142.857142857,"d":"4,857,143"},{"v":4857142.857142857,"d":"4,857,143"},{"v":4857142.857142857,"d":"4,857,143"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2032,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$R$156,$D502-1,0)","v":{"v":5882352.94117647,"d":"5,882,353"}},0,0,0,0,0,0,0,0,{"v":1176470.588235294,"d":"1,176,471"},{"v":1176470.588235294,"d":"1,176,471"},{"v":1176470.588235294,"d":"1,176,471"},{"v":1176470.588235294,"d":"1,176,471"},{"v":1176470.588235294,"d":"1,176,471"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2033,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$S$156,$D502-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2034,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$T$156,$D502-1,0)","v":{"v":7142857.142857143,"d":"7,142,857"}},0,0,0,0,0,0,0,0,0,0,{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},{"v":1428571.4285714286,"d":"1,428,571"},0,0,0,0,0,0,0,0,0,0]
[null,null,2035,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$U$156,$D502-1,0)","v":{"v":39000000,"d":"39,000,000"}},0,0,0,0,0,0,0,0,0,0,0,{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},0,0,0,0,0,0,0,0,0]
[null,null,2036,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$V$156,$D502-1,0)","v":{"v":28333333.333333332,"d":"28,333,333"}},0,0,0,0,0,0,0,0,0,0,0,0,{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},0,0,0,0,0,0,0,0]
[null,null,2037,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$W$156,$D502-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2038,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$X$156,$D502-1,0)","v":{"v":6250000,"d":"6,250,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},0,0,0,0,0,0]
[null,null,2039,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Y$156,$D502-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(O$4<$C546,0,IF(O$4>=$C546+$D$20,0,$E546/$D$20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2040,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$Z$156,$D502-1,0)","v":{"v":28333333.333333332,"d":"28,333,333"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},{"v":5666666.666666666,"d":"5,666,667"},0,0,0,0]
[null,null,2041,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AA$156,$D502-1,0)","v":{"v":6250000,"d":"6,250,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},0,0,0]
[null,null,2042,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AB$156,$D502-1,0)","v":{"v":7692307.692307692,"d":"7,692,308"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},{"v":1538461.5384615385,"d":"1,538,462"},0,0]
[null,null,2043,"Naira",{"$f":"OFFSET('Regulatory Asset Base'!$AC$156,$D502-1,0)","v":{"v":40250000,"d":"40,250,000"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8050000,"d":"8,050,000"},{"v":8050000,"d":"8,050,000"},{"v":8050000,"d":"8,050,000"},{"v":8050000,"d":"8,050,000"},{"v":8050000,"d":"8,050,000"},0]
[null,null,"TOTAL","Naira",null,{"$f":"SUM(F531:F550)","v":0},{"$f":"SUM(G531:G550)","v":{"v":1111111.1111111112,"d":"1,111,111"}},{"$f":"SUM(H531:H550)","v":{"v":2444444.444444445,"d":"2,444,444"}},{"$f":"SUM(I531:I550)","v":{"v":2444444.444444445,"d":"2,444,444"}},{"$f":"SUM(J531:J550)","v":{"v":2444444.444444445,"d":"2,444,444"}},{"$f":"SUM(K531:K550)","v":{"v":8111111.111111111,"d":"8,111,111"}},{"$f":"SUM(L531:L550)","v":{"v":14911111.11111111,"d":"14,911,111"}},{"$f":"SUM(M531:M550)","v":{"v":18434920.634920634,"d":"18,434,921"}},{"$f":"SUM(N531:N550)","v":{"v":19611391.223155927,"d":"19,611,391"}},{"$f":"SUM(O531:O550)","v":{"v":19611391.223155927,"d":"19,611,391"}},{"$f":"SUM(P531:P550)","v":{"v":15373295.98506069,"d":"15,373,296"}},{"$f":"SUM(Q531:Q550)","v":{"v":15262184.87394958,"d":"15,262,185"}},{"$f":"SUM(R531:R550)","v":{"v":16071708.683473388,"d":"16,071,709"}},{"$f":"SUM(S531:S550)","v":{"v":14895238.095238095,"d":"14,895,238"}},{"$f":"SUM(T531:T550)","v":{"v":16145238.095238095,"d":"16,145,238"}},{"$f":"SUM(U531:U550)","v":{"v":14716666.666666666,"d":"14,716,667"}},{"$f":"SUM(V531:V550)","v":{"v":12583333.333333332,"d":"12,583,333"}},{"$f":"SUM(W531:W550)","v":{"v":8166666.666666666,"d":"8,166,667"}},{"$f":"SUM(X531:X550)","v":{"v":9705128.205128204,"d":"9,705,128"}},{"$f":"SUM(Y531:Y550)","v":{"v":16505128.205128204,"d":"16,505,128"}},{"$f":"SUM(Z531:Z550)","v":{"v":16505128.205128204,"d":"16,505,128"}},{"$f":"SUM(AA531:AA550)","v":{"v":10838461.538461538,"d":"10,838,462"}},{"$f":"SUM(AB531:AB550)","v":{"v":9588461.538461538,"d":"9,588,462"}},{"$f":"SUM(AC531:AC550)","v":{"v":8050000,"d":"8,050,000"}},{"$f":"SUM(AD531:AD550)","v":0}]

{"sheet":"Tariff Calculation","index":11,"n_rows":113,"n_cols":30,"rows_kept":113}
[null,"Go to Control Page"]
[]
[]
[null,"No","Item","Unit","Constant",null,{"$f":"'Input Data'!F10","v":2024},{"$f":"G4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"P4+1","v":2034},{"$f":"Q4+1","v":2035},{"$f":"R4+1","v":2036},{"$f":"S4+1","v":2037},{"$f":"T4+1","v":2038},{"$f":"U4+1","v":2039},{"$f":"V4+1","v":2040},{"$f":"W4+1","v":2041},{"$f":"X4+1","v":2042},{"$f":"Y4+1","v":2043},{"$f":"Z4+1","v":2044},{"$f":"AA4+1","v":2045},{"$f":"AB4+1","v":2046},2047]
[]
[]
[]
[]
[]
[null,1,"OVERALL TARIFF"]
[]
[null,null,"Cost"]
[null,null,"Generation Cost","Naira",null,null,{"$f":"'Gen and Trans'!G15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!H15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!I15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!J15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!K15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!L15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!M15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!N15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!O15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!P15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!Q15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!R15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!S15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!T15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!U15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!V15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!W15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!X15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!Y15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!Z15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!AA15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!AB15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!AC15","v":{"v":126405720000,"d":"126,405,720,000"}},{"$f":"'Gen and Trans'!AD15","v":{"v":126405720000,"d":"126,405,720,000"}}]
[null,null,"Transmission Cost","Naira",null,null,{"$f":"'Gen and Trans'!G20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!H20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!I20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!J20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!K20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!L20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!M20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!N20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!O20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!P20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!Q20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!R20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!S20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!T20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!U20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!V20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!W20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!X20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!Y20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!Z20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!AA20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!AB20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!AC20","v":{"v":10370178000,"d":"10,370,178,000"}},{"$f":"'Gen and Trans'!AD20","v":{"v":10370178000,"d":"10,370,178,000"}}]
[null,null,"Disco Operating Cost","Naira",null,null,{"$f":"'Regulated OPEX'!G22","v":{"v":462300000,"d":"462,300,000"}},{"$f":"'Regulated OPEX'!H22","v":{"v":681000000,"d":"681,000,000"}},{"$f":"'Regulated OPEX'!I22","v":{"v":502700000,"d":"502,700,000"}},{"$f":"'Regulated OPEX'!J22","v":{"v":608400000,"d":"608,400,000"}},{"$f":"'Regulated OPEX'!K22","v":{"v":466900000,"d":"466,900,000"}},{"$f":"'Regulated OPEX'!L22","v":{"v":504500000,"d":"504,500,000"}},{"$f":"'Regulated OPEX'!M22","v":{"v":473600000,"d":"473,600,000"}},{"$f":"'Regulated OPEX'!N22","v":{"v":548100000,"d":"548,100,000"}},{"$f":"'Regulated OPEX'!O22","v":{"v":509900000,"d":"509,900,000"}},{"$f":"'Regulated OPEX'!P22","v":{"v":527600000,"d":"527,600,000"}},{"$f":"'Regulated OPEX'!Q22","v":{"v":599300000,"d":"599,300,000"}},{"$f":"'Regulated OPEX'!R22","v":{"v":661200000,"d":"661,200,000"}},{"$f":"'Regulated OPEX'!S22","v":{"v":539200000,"d":"539,200,000"}},{"$f":"'Regulated OPEX'!T22","v":{"v":384100000,"d":"384,100,000"}},{"$f":"'Regulated OPEX'!U22","v":{"v":469800000,"d":"469,800,000"}},{"$f":"'Regulated OPEX'!V22","v":{"v":456900000,"d":"456,900,000"}},{"$f":"'Regulated OPEX'!W22","v":{"v":504500000,"d":"504,500,000"}},{"$f":"'Regulated OPEX'!X22","v":{"v":469900000,"d":"469,900,000"}},{"$f":"'Regulated OPEX'!Y22","v":{"v":344800000,"d":"344,800,000"}},{"$f":"'Regulated OPEX'!Z22","v":{"v":437400000,"d":"437,400,000"}},{"$f":"'Regulated OPEX'!AA22","v":{"v":497600000,"d":"497,600,000"}},{"$f":"'Regulated OPEX'!AB22","v":{"v":507200000,"d":"507,200,000"}},{"$f":"'Regulated OPEX'!AC22","v":{"v":530100000,"d":"530,100,000"}},{"$f":"'Regulated OPEX'!AD22","v":{"v":604200000,"d":"604,200,000"}}]
[null,null,"Disco Maintenance Cost","Naira",null,null,{"$f":"'Regulated OPEX'!G39","v":{"v":669200000,"d":"669,200,000"}},{"$f":"'Regulated OPEX'!H39","v":{"v":535400000,"d":"535,400,000"}},{"$f":"'Regulated OPEX'!I39","v":{"v":733700000,"d":"733,700,000"}},{"$f":"'Regulated OPEX'!J39","v":{"v":667300000,"d":"667,300,000"}},{"$f":"'Regulated OPEX'!K39","v":{"v":594900000,"d":"594,900,000"}},{"$f":"'Regulated OPEX'!L39","v":{"v":594200000,"d":"594,200,000"}},{"$f":"'Regulated OPEX'!M39","v":{"v":688500000,"d":"688,500,000"}},{"$f":"'Regulated OPEX'!N39","v":{"v":537000000,"d":"537,000,000"}},{"$f":"'Regulated OPEX'!O39","v":{"v":703400000,"d":"703,400,000"}},{"$f":"'Regulated OPEX'!P39","v":{"v":722100000,"d":"722,100,000"}},{"$f":"'Regulated OPEX'!Q39","v":{"v":641500000,"d":"641,500,000"}},{"$f":"'Regulated OPEX'!R39","v":{"v":587500000,"d":"587,500,000"}},{"$f":"'Regulated OPEX'!S39","v":{"v":444500000,"d":"444,500,000"}},{"$f":"'Regulated OPEX'!T39","v":{"v":805500000,"d":"805,500,000"}},{"$f":"'Regulated OPEX'!U39","v":{"v":843000000,"d":"843,000,000"}},{"$f":"'Regulated OPEX'!V39","v":{"v":585700000,"d":"585,700,000"}},{"$f":"'Regulated OPEX'!W39","v":{"v":570300000,"d":"570,300,000"}},{"$f":"'Regulated OPEX'!X39","v":{"v":644800000,"d":"644,800,000"}},{"$f":"'Regulated OPEX'!Y39","v":{"v":848200000,"d":"848,200,000"}},{"$f":"'Regulated OPEX'!Z39","v":{"v":397700000,"d":"397,700,000"}},{"$f":"'Regulated OPEX'!AA39","v":{"v":620800000,"d":"620,800,000"}},{"$f":"'Regulated OPEX'!AB39","v":{"v":564600000,"d":"564,600,000"}},{"$f":"'Regulated OPEX'!AC39","v":{"v":688600000,"d":"688,600,000"}},{"$f":"'Regulated OPEX'!AD39","v":{"v":787600000,"d":"787,600,000"}}]
[null,null,"Depreciation Cost","Naira",null,null,{"$f":"'Asset Depreciation'!F28","v":0},{"$f":"'Asset Depreciation'!G28","v":{"v":4805287287.408498,"d":"4,805,287,287"}},{"$f":"'Asset Depreciation'!H28","v":{"v":4930927301.045532,"d":"4,930,927,301"}},{"$f":"'Asset Depreciation'!I28","v":{"v":5007803603.339729,"d":"5,007,803,603"}},{"$f":"'Asset Depreciation'!J28","v":{"v":5160330688.097076,"d":"5,160,330,688"}},{"$f":"'Asset Depreciation'!K28","v":{"v":5259861164.287553,"d":"5,259,861,164"}},{"$f":"'Asset Depreciation'!L28","v":{"v":4600572431.821188,"d":"4,600,572,432"}},{"$f":"'Asset Depreciation'!M28","v":{"v":4674723730.522489,"d":"4,674,723,731"}},{"$f":"'Asset Depreciation'!N28","v":{"v":4874812905.073427,"d":"4,874,812,905"}},{"$f":"'Asset Depreciation'!O28","v":{"v":4976576558.413551,"d":"4,976,576,558"}},{"$f":"'Asset Depreciation'!P28","v":{"v":5034102615.03237,"d":"5,034,102,615"}},{"$f":"'Asset Depreciation'!Q28","v":{"v":4102832815.533623,"d":"4,102,832,816"}},{"$f":"'Asset Depreciation'!R28","v":{"v":4130235661.9927206,"d":"4,130,235,662"}},{"$f":"'Asset Depreciation'!S28","v":{"v":4188264382.936379,"d":"4,188,264,383"}},{"$f":"'Asset Depreciation'!T28","v":{"v":4198305539.5609717,"d":"4,198,305,540"}},{"$f":"'Asset Depreciation'!U28","v":{"v":4277034252.6435547,"d":"4,277,034,253"}},{"$f":"'Asset Depreciation'!V28","v":{"v":4344321133.102278,"d":"4,344,321,133"}},{"$f":"'Asset Depreciation'!W28","v":{"v":4309306489.295793,"d":"4,309,306,489"}},{"$f":"'Asset Depreciation'!X28","v":{"v":4348014416.760485,"d":"4,348,014,417"}},{"$f":"'Asset Depreciation'!Y28","v":{"v":4462927126.11855,"d":"4,462,927,126"}},{"$f":"'Asset Depreciation'!Z28","v":{"v":4408365722.609778,"d":"4,408,365,723"}},{"$f":"'Asset Depreciation'!AA28","v":{"v":1355812043.920046,"d":"1,355,812,044"}},{"$f":"'Asset Depreciation'!AB28","v":{"v":1256116964.7345257,"d":"1,256,116,965"}},{"$f":"'Asset Depreciation'!AC28","v":{"v":1096160602.1085038,"d":"1,096,160,602"}}]
[null,null,"Return on Capital Cost","Naira",null,null,{"$f":"'Asset Depreciation'!F31","v":{"v":21639205380,"d":"21,639,205,380"}},{"$f":"'Asset Depreciation'!G31","v":{"v":20884973901.642635,"d":"20,884,973,902"}},{"$f":"'Asset Depreciation'!H31","v":{"v":20137956763.099236,"d":"20,137,956,763"}},{"$f":"'Asset Depreciation'!I31","v":{"v":19156520583.31626,"d":"19,156,520,583"}},{"$f":"'Asset Depreciation'!J31","v":{"v":18318699953.11748,"d":"18,318,699,953"}},{"$f":"'Asset Depreciation'!K31","v":{"v":17181725003.92029,"d":"17,181,725,004"}},{"$f":"'Asset Depreciation'!L31","v":{"v":16040447906.181293,"d":"16,040,447,906"}},{"$f":"'Asset Depreciation'!M31","v":{"v":15076119681.470705,"d":"15,076,119,681"}},{"$f":"'Asset Depreciation'!N31","v":{"v":14518252259.966122,"d":"14,518,252,260"}},{"$f":"'Asset Depreciation'!O31","v":{"v":13884301051.309345,"d":"13,884,301,051"}},{"$f":"'Asset Depreciation'!P31","v":{"v":12890417953.36023,"d":"12,890,417,953"}},{"$f":"'Asset Depreciation'!Q31","v":{"v":12280568408.960138,"d":"12,280,568,409"}},{"$f":"'Asset Depreciation'!R31","v":{"v":11172678608.462511,"d":"11,172,678,608"}},{"$f":"'Asset Depreciation'!S31","v":{"v":10511696005.980337,"d":"10,511,696,006"}},{"$f":"'Asset Depreciation'!T31","v":{"v":9642270641.507355,"d":"9,642,270,642"}},{"$f":"'Asset Depreciation'!U31","v":{"v":8886764971.253477,"d":"8,886,764,971"}},{"$f":"'Asset Depreciation'!V31","v":{"v":8033450011.813313,"d":"8,033,450,012"}},{"$f":"'Asset Depreciation'!W31","v":{"v":7174753394.214188,"d":"7,174,753,394"}},{"$f":"'Asset Depreciation'!X31","v":{"v":6177955742.817992,"d":"6,177,955,743"}},{"$f":"'Asset Depreciation'!Y31","v":{"v":5392087912.220542,"d":"5,392,087,912"}},{"$f":"'Asset Depreciation'!Z31","v":{"v":4933129027.673823,"d":"4,933,129,028"}},{"$f":"'Asset Depreciation'!AA31","v":{"v":4869527897.100231,"d":"4,869,527,897"}},{"$f":"'Asset Depreciation'!AB31","v":{"v":4981559174.517284,"d":"4,981,559,175"}},{"$f":"'Asset Depreciation'!AC31","v":{"v":4847625828.988781,"d":"4,847,625,829"}}]
[null,null,"EERC Cost","Naira",null,null,{"$f":"SUM(G13:G18)*'Input Data'!G60","v":{"v":2233652447.32,"d":"2,233,652,447"}},{"$f":"SUM(H13:H18)*'Input Data'!H60","v":{"v":2291555828.646716,"d":"2,291,555,829"}},{"$f":"SUM(I13:I18)*'Input Data'!I60","v":{"v":2283136548.898027,"d":"2,283,136,549"}},{"$f":"SUM(J13:J18)*'Input Data'!J60","v":{"v":2271022910.6131835,"d":"2,271,022,911"}},{"$f":"SUM(K13:K18)*'Input Data'!K60","v":{"v":2258434200.977004,"d":"2,258,434,201"}},{"$f":"SUM(L13:L18)*'Input Data'!L60","v":{"v":2244426578.35491,"d":"2,244,426,578"}},{"$f":"SUM(M13:M18)*'Input Data'!M60","v":{"v":2220106256.732035,"d":"2,220,106,257"}},{"$f":"SUM(N13:N18)*'Input Data'!N60","v":{"v":2206565779.7679048,"d":"2,206,565,780"}},{"$f":"SUM(O13:O18)*'Input Data'!O60","v":{"v":2203351684.3105536,"d":"2,203,351,684"}},{"$f":"SUM(P13:P18)*'Input Data'!P60","v":{"v":2196410658.5361204,"d":"2,196,410,659"}},{"$f":"SUM(Q13:Q18)*'Input Data'!Q60","v":{"v":2183177059.9574966,"d":"2,183,177,060"}},{"$f":"SUM(R13:R18)*'Input Data'!R60","v":{"v":2161711989.142913,"d":"2,161,711,989"}},{"$f":"SUM(S13:S18)*'Input Data'!S60","v":{"v":2142875171.7863734,"d":"2,142,875,172"}},{"$f":"SUM(T13:T18)*'Input Data'!T60","v":{"v":2137316417.444834,"d":"2,137,316,417"}},{"$f":"SUM(U13:U18)*'Input Data'!U60","v":{"v":2127009838.5349567,"d":"2,127,009,839"}},{"$f":"SUM(V13:V18)*'Input Data'!V60","v":{"v":2113752161.1345584,"d":"2,113,752,161"}},{"$f":"SUM(W13:W18)*'Input Data'!W60","v":{"v":2103198568.0288184,"d":"2,103,198,568"}},{"$f":"SUM(X13:X18)*'Input Data'!X60","v":{"v":2091245210.3691401,"d":"2,091,245,210"}},{"$f":"SUM(Y13:Y18)*'Input Data'!Y60","v":{"v":2078928154.234099,"d":"2,078,928,154"}},{"$f":"SUM(Z13:Z18)*'Input Data'!Z60","v":{"v":2064524182.5367477,"d":"2,064,524,183"}},{"$f":"SUM(AA13:AA18)*'Input Data'!AA60","v":{"v":2061301098.5039704,"d":"2,061,301,099"}},{"$f":"SUM(AB13:AB18)*'Input Data'!AB60","v":{"v":2017022531.1742837,"d":"2,017,022,531"}},{"$f":"SUM(AC13:AC18)*'Input Data'!AC60","v":{"v":2019251837.9495254,"d":"2,019,251,838"}},{"$f":"SUM(AD13:AD18)*'Input Data'!AD60","v":{"v":2017560782.0353618,"d":"2,017,560,782"}}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G13:G20)","v":{"v":161780255827.32,"d":"161,780,255,827"}},{"$f":"SUM(H13:H20)","v":{"v":165974115017.69788,"d":"165,974,115,018"}},{"v":165364318613.04282,"d":"165,364,318,613"},{"v":164486945097.26917,"d":"164,486,945,097"},{"v":163575162842.19156,"d":"163,575,162,842"},{"v":162560610746.56277,"d":"162,560,610,747"},{"v":160799124594.73453,"d":"160,799,124,595"},{"v":159818407191.7611,"d":"159,818,407,192"},{"v":159585614849.3501,"d":"159,585,614,849"},{"v":159082886268.25903,"d":"159,082,886,268"},{"v":158124395628.3501,"d":"158,124,395,628"},{"v":156569711213.6367,"d":"156,569,711,214"},{"v":155205387442.2416,"d":"155,205,387,442"},{"v":154802774806.36154,"d":"154,802,774,806"},{"v":154056284019.60327,"d":"154,056,284,020"},{"v":153096049385.0316,"d":"153,096,049,385"},{"v":152331667712.9444,"d":"152,331,667,713"},{"v":151465903093.87915,"d":"151,465,903,094"},{"v":150573796313.8126,"d":"150,573,796,314"},{"v":149530537220.87585,"d":"149,530,537,221"},{"v":149297093848.78757,"d":"149,297,093,849"},{"v":146090060472.19455,"d":"146,090,060,472"},{"v":146251525977.20132,"d":"146,251,525,977"},{"v":146129045213.13263,"d":"146,129,045,213"}]
[]
[]
[null,null,"Tariff"]
[null,null,"Generation Tariff","Naira/KWh",null,null,{"$f":"G13/'Gen and Trans'!G$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"H13/'Gen and Trans'!H$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"I13/'Gen and Trans'!I$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"J13/'Gen and Trans'!J$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"K13/'Gen and Trans'!K$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"L13/'Gen and Trans'!L$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"M13/'Gen and Trans'!M$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"N13/'Gen and Trans'!N$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"O13/'Gen and Trans'!O$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"P13/'Gen and Trans'!P$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"Q13/'Gen and Trans'!Q$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"R13/'Gen and Trans'!R$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"S13/'Gen and Trans'!S$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"T13/'Gen and Trans'!T$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"U13/'Gen and Trans'!U$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"V13/'Gen and Trans'!V$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"W13/'Gen and Trans'!W$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"X13/'Gen and Trans'!X$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"Y13/'Gen and Trans'!Y$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"Z13/'Gen and Trans'!Z$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"AA13/'Gen and Trans'!AA$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"AB13/'Gen and Trans'!AB$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"AC13/'Gen and Trans'!AC$10/1000","v":{"v":103,"d":"103.00"}},{"$f":"AD13/'Gen and Trans'!AD$10/1000","v":{"v":103,"d":"103.00"}}]
[null,null,"Transmission Tariff","Naira/KWh",null,null,{"$f":"G14/'Gen and Trans'!G$10/1000","v":8.45},{"$f":"H14/'Gen and Trans'!H$10/1000","v":8.45},{"$f":"I14/'Gen and Trans'!I$10/1000","v":8.45},{"$f":"J14/'Gen and Trans'!J$10/1000","v":8.45},{"$f":"K14/'Gen and Trans'!K$10/1000","v":8.45},{"$f":"L14/'Gen and Trans'!L$10/1000","v":8.45},{"$f":"M14/'Gen and Trans'!M$10/1000","v":8.45},{"$f":"N14/'Gen and Trans'!N$10/1000","v":8.45},{"$f":"O14/'Gen and Trans'!O$10/1000","v":8.45},{"$f":"P14/'Gen and Trans'!P$10/1000","v":8.45},{"$f":"Q14/'Gen and Trans'!Q$10/1000","v":8.45},{"$f":"R14/'Gen and Trans'!R$10/1000","v":8.45},{"$f":"S14/'Gen and Trans'!S$10/1000","v":8.45},{"$f":"T14/'Gen and Trans'!T$10/1000","v":8.45},{"$f":"U14/'Gen and Trans'!U$10/1000","v":8.45},{"$f":"V14/'Gen and Trans'!V$10/1000","v":8.45},{"$f":"W14/'Gen and Trans'!W$10/1000","v":8.45},{"$f":"X14/'Gen and Trans'!X$10/1000","v":8.45},{"$f":"Y14/'Gen and Trans'!Y$10/1000","v":8.45},{"$f":"Z14/'Gen and Trans'!Z$10/1000","v":8.45},{"$f":"AA14/'Gen and Trans'!AA$10/1000","v":8.45},{"$f":"AB14/'Gen and Trans'!AB$10/1000","v":8.45},{"$f":"AC14/'Gen and Trans'!AC$10/1000","v":8.45},{"$f":"AD14/'Gen and Trans'!AD$10/1000","v":8.45}]
[null,null,"Disco Operating Tariff","Naira/KWh",null,null,{"$f":"G15/'Gen and Trans'!G$10/1000","v":{"v":0.3766989341938007,"d":"0.38"}},{"$f":"H15/'Gen and Trans'!H$10/1000","v":{"v":0.5549036863205241,"d":"0.55"}},{"$f":"I15/'Gen and Trans'!I$10/1000","v":{"v":0.40961833056288904,"d":"0.41"}},{"$f":"J15/'Gen and Trans'!J$10/1000","v":{"v":0.49574655324141975,"d":"0.50"}},{"$f":"K15/'Gen and Trans'!K$10/1000","v":{"v":0.3804471822952316,"d":"0.38"}},{"$f":"L15/'Gen and Trans'!L$10/1000","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"M15/'Gen and Trans'!M$10/1000","v":{"v":0.38590658713862,"d":"0.39"}},{"$f":"N15/'Gen and Trans'!N$10/1000","v":{"v":0.446611909650924,"d":"0.45"}},{"$f":"O15/'Gen and Trans'!O$10/1000","v":{"v":0.4154851536781721,"d":"0.42"}},{"$f":"P15/'Gen and Trans'!P$10/1000","v":{"v":0.42990776050324303,"d":"0.43"}},{"$f":"Q15/'Gen and Trans'!Q$10/1000","v":{"v":0.488331540692937,"d":"0.49"}},{"$f":"R15/'Gen and Trans'!R$10/1000","v":{"v":0.5387699227534957,"d":"0.54"}},{"$f":"S15/'Gen and Trans'!S$10/1000","v":{"v":0.4393598644111991,"d":"0.44"}},{"$f":"T15/'Gen and Trans'!T$10/1000","v":{"v":0.3129787164694762,"d":"0.31"}},{"$f":"U15/'Gen and Trans'!U$10/1000","v":{"v":0.3828102082722206,"d":"0.38"}},{"$f":"V15/'Gen and Trans'!V$10/1000","v":{"v":0.3722988168573384,"d":"0.37"}},{"$f":"W15/'Gen and Trans'!W$10/1000","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"X15/'Gen and Trans'!X$10/1000","v":{"v":0.38289169192659955,"d":"0.38"}},{"$f":"Y15/'Gen and Trans'!Y$10/1000","v":{"v":0.2809556402985561,"d":"0.28"}},{"$f":"Z15/'Gen and Trans'!Z$10/1000","v":{"v":0.35640950425344675,"d":"0.36"}},{"$f":"AA15/'Gen and Trans'!AA$10/1000","v":{"v":0.40546266418956356,"d":"0.41"}},{"$f":"AB15/'Gen and Trans'!AB$10/1000","v":{"v":0.41328509500994104,"d":"0.41"}},{"$f":"AC15/'Gen and Trans'!AC$10/1000","v":{"v":0.43194485186271636,"d":"0.43"}},{"$f":"AD15/'Gen and Trans'!AD$10/1000","v":{"v":0.49232423975750467,"d":"0.49"}}]
[null,null,"Disco Maintenance Tariff","Naira/KWh",null,null,{"$f":"G16/'Gen and Trans'!G$10/1000","v":{"v":0.5452886151038102,"d":"0.55"}},{"$f":"H16/'Gen and Trans'!H$10/1000","v":{"v":0.4362634855447997,"d":"0.44"}},{"$f":"I16/'Gen and Trans'!I$10/1000","v":{"v":0.597845572178221,"d":"0.60"}},{"$f":"J16/'Gen and Trans'!J$10/1000","v":{"v":0.5437404256706104,"d":"0.54"}},{"$f":"K16/'Gen and Trans'!K$10/1000","v":{"v":0.48474625990026404,"d":"0.48"}},{"$f":"L16/'Gen and Trans'!L$10/1000","v":{"v":0.48417587431961145,"d":"0.48"}},{"$f":"M16/'Gen and Trans'!M$10/1000","v":{"v":0.561014960398944,"d":"0.56"}},{"$f":"N16/'Gen and Trans'!N$10/1000","v":{"v":0.43756722401486264,"d":"0.44"}},{"$f":"O16/'Gen and Trans'!O$10/1000","v":{"v":0.5731560249014047,"d":"0.57"}},{"$f":"P16/'Gen and Trans'!P$10/1000","v":{"v":0.588393468270265,"d":"0.59"}},{"$f":"Q16/'Gen and Trans'!Q$10/1000","v":{"v":0.5227176428408461,"d":"0.52"}},{"$f":"R16/'Gen and Trans'!R$10/1000","v":{"v":0.4787164694762231,"d":"0.48"}},{"$f":"S16/'Gen and Trans'!S$10/1000","v":{"v":0.3621948437143509,"d":"0.36"}},{"$f":"T16/'Gen and Trans'!T$10/1000","v":{"v":0.6563508360222939,"d":"0.66"}},{"$f":"U16/'Gen and Trans'!U$10/1000","v":{"v":0.6869072064143933,"d":"0.69"}},{"$f":"V16/'Gen and Trans'!V$10/1000","v":{"v":0.47724976369740235,"d":"0.48"}},{"$f":"W16/'Gen and Trans'!W$10/1000","v":{"v":0.46470128092304686,"d":"0.46"}},{"$f":"X16/'Gen and Trans'!X$10/1000","v":{"v":0.525406603435351,"d":"0.53"}},{"$f":"Y16/'Gen and Trans'!Y$10/1000","v":{"v":0.6911443564420977,"d":"0.69"}},{"$f":"Z16/'Gen and Trans'!Z$10/1000","v":{"v":0.32406049346501087,"d":"0.32"}},{"$f":"AA16/'Gen and Trans'!AA$10/1000","v":{"v":0.5058505263844073,"d":"0.51"}},{"$f":"AB16/'Gen and Trans'!AB$10/1000","v":{"v":0.4600567126234477,"d":"0.46"}},{"$f":"AC16/'Gen and Trans'!AC$10/1000","v":{"v":0.5610964440533229,"d":"0.56"}},{"$f":"AD16/'Gen and Trans'!AD$10/1000","v":{"v":0.6417652618884652,"d":"0.64"}}]
[null,null,"Depreciation Tariff","Naira/KWh",null,null,{"$f":"G17/'Gen and Trans'!G$10/1000","v":0},{"$f":"H17/'Gen and Trans'!H$10/1000","v":{"v":3.915523685186677,"d":"3.92"}},{"$f":"I17/'Gen and Trans'!I$10/1000","v":{"v":4.017899759660321,"d":"4.02"}},{"$f":"J17/'Gen and Trans'!J$10/1000","v":{"v":4.080541380121027,"d":"4.08"}},{"$f":"K17/'Gen and Trans'!K$10/1000","v":{"v":4.204826022698964,"d":"4.20"}},{"$f":"L17/'Gen and Trans'!L$10/1000","v":{"v":4.285927091919716,"d":"4.29"}},{"$f":"M17/'Gen and Trans'!M$10/1000","v":{"v":3.7487145397975845,"d":"3.75"}},{"$f":"N17/'Gen and Trans'!N$10/1000","v":{"v":3.809135727748842,"d":"3.81"}},{"$f":"O17/'Gen and Trans'!O$10/1000","v":{"v":3.972175699189586,"d":"3.97"}},{"$f":"P17/'Gen and Trans'!P$10/1000","v":{"v":4.055096442760626,"d":"4.06"}},{"$f":"Q17/'Gen and Trans'!Q$10/1000","v":{"v":4.101970775913733,"d":"4.10"}},{"$f":"R17/'Gen and Trans'!R$10/1000","v":{"v":3.343138111154805,"d":"3.34"}},{"$f":"S17/'Gen and Trans'!S$10/1000","v":{"v":3.365466951853526,"d":"3.37"}},{"$f":"T17/'Gen and Trans'!T$10/1000","v":{"v":3.4127508742677706,"d":"3.41"}},{"$f":"U17/'Gen and Trans'!U$10/1000","v":{"v":3.420932775627401,"d":"3.42"}},{"$f":"V17/'Gen and Trans'!V$10/1000","v":{"v":3.4850838080925937,"d":"3.49"}},{"$f":"W17/'Gen and Trans'!W$10/1000","v":{"v":3.5399116172079443,"d":"3.54"}},{"$f":"X17/'Gen and Trans'!X$10/1000","v":{"v":3.511380405866654,"d":"3.51"}},{"$f":"Y17/'Gen and Trans'!Y$10/1000","v":{"v":3.5429210396992312,"d":"3.54"}},{"$f":"Z17/'Gen and Trans'!Z$10/1000","v":{"v":3.636556114630024,"d":"3.64"}},{"$f":"AA17/'Gen and Trans'!AA$10/1000","v":{"v":3.592097489170642,"d":"3.59"}},{"$f":"AB17/'Gen and Trans'!AB$10/1000","v":{"v":1.1047651998957386,"d":"1.10"}},{"$f":"AC17/'Gen and Trans'!AC$10/1000","v":{"v":1.0235300061394068,"d":"1.02"}},{"$f":"AD17/'Gen and Trans'!AD$10/1000","v":{"v":0.8931917164601088,"d":"0.89"}}]
[null,null,"Return on Capital Tariff","Naira/KWh",null,null,{"$f":"G18/'Gen and Trans'!G$10/1000","v":{"v":17.63241532218637,"d":"17.63"}},{"$f":"H18/'Gen and Trans'!H$10/1000","v":{"v":17.01783995114455,"d":"17.02"}},{"$f":"I18/'Gen and Trans'!I$10/1000","v":{"v":16.40914308782246,"d":"16.41"}},{"$f":"J18/'Gen and Trans'!J$10/1000","v":{"v":15.609433023138312,"d":"15.61"}},{"$f":"K18/'Gen and Trans'!K$10/1000","v":{"v":14.92674615651175,"d":"14.93"}},{"$f":"L18/'Gen and Trans'!L$10/1000","v":{"v":14.000297418532881,"d":"14.00"}},{"$f":"M18/'Gen and Trans'!M$10/1000","v":{"v":13.070343132705332,"d":"13.07"}},{"$f":"N18/'Gen and Trans'!N$10/1000","v":{"v":12.28457325500367,"d":"12.28"}},{"$f":"O18/'Gen and Trans'!O$10/1000","v":{"v":11.830002493372218,"d":"11.83"}},{"$f":"P18/'Gen and Trans'!P$10/1000","v":{"v":11.313435881579272,"d":"11.31"}},{"$f":"Q18/'Gen and Trans'!Q$10/1000","v":{"v":10.503583613115795,"d":"10.50"}},{"$f":"R18/'Gen and Trans'!R$10/1000","v":{"v":10.006655918125336,"d":"10.01"}},{"$f":"S18/'Gen and Trans'!S$10/1000","v":{"v":9.103906822188415,"d":"9.10"}},{"$f":"T18/'Gen and Trans'!T$10/1000","v":{"v":8.565314042876974,"d":"8.57"}},{"$f":"U18/'Gen and Trans'!U$10/1000","v":{"v":7.856874483807043,"d":"7.86"}},{"$f":"V18/'Gen and Trans'!V$10/1000","v":{"v":7.241260854644143,"d":"7.24"}},{"$f":"W18/'Gen and Trans'!W$10/1000","v":{"v":6.545948642330199,"d":"6.55"}},{"$f":"X18/'Gen and Trans'!X$10/1000","v":{"v":5.846251258282152,"d":"5.85"}},{"$f":"Y18/'Gen and Trans'!Y$10/1000","v":{"v":5.034024105161168,"d":"5.03"}},{"$f":"Z18/'Gen and Trans'!Z$10/1000","v":{"v":4.393670278201935,"d":"4.39"}},{"$f":"AA18/'Gen and Trans'!AA$10/1000","v":{"v":4.019693806976487,"d":"4.02"}},{"$f":"AB18/'Gen and Trans'!AB$10/1000","v":{"v":3.9678692815588077,"d":"3.97"}},{"$f":"AC18/'Gen and Trans'!AC$10/1000","v":{"v":4.059156460445621,"d":"4.06"}},{"$f":"AD18/'Gen and Trans'!AD$10/1000","v":{"v":3.950022676077036,"d":"3.95"}}]
[null,null,"EERC Tariff","Naira/KWh",null,null,{"$f":"G19/'Gen and Trans'!G$10/1000","v":{"v":1.8200616402007759,"d":"1.82"}},{"$f":"H19/'Gen and Trans'!H$10/1000","v":{"v":1.867243431314752,"d":"1.87"}},{"$f":"I19/'Gen and Trans'!I$10/1000","v":{"v":1.8603830945031345,"d":"1.86"}},{"$f":"J19/'Gen and Trans'!J$10/1000","v":{"v":1.8505124593503988,"d":"1.85"}},{"$f":"K19/'Gen and Trans'!K$10/1000","v":{"v":1.8402547186996872,"d":"1.84"}},{"$f":"L19/'Gen and Trans'!L$10/1000","v":{"v":1.828840795895595,"d":"1.83"}},{"$f":"M19/'Gen and Trans'!M$10/1000","v":{"v":1.8090237090805672,"d":"1.81"}},{"$f":"N19/'Gen and Trans'!N$10/1000","v":{"v":1.7979904336298562,"d":"1.80"}},{"$f":"O19/'Gen and Trans'!O$10/1000","v":{"v":1.7953714711959792,"d":"1.80"}},{"$f":"P19/'Gen and Trans'!P$10/1000","v":{"v":1.7897156697435876,"d":"1.79"}},{"$f":"Q19/'Gen and Trans'!Q$10/1000","v":{"v":1.7789324500158865,"d":"1.78"}},{"$f":"R19/'Gen and Trans'!R$10/1000","v":{"v":1.761441925901138,"d":"1.76"}},{"$f":"S19/'Gen and Trans'!S$10/1000","v":{"v":1.746092998750345,"d":"1.75"}},{"$f":"T19/'Gen and Trans'!T$10/1000","v":{"v":1.741563522574911,"d":"1.74"}},{"$f":"U19/'Gen and Trans'!U$10/1000","v":{"v":1.733165345437695,"d":"1.73"}},{"$f":"V19/'Gen and Trans'!V$10/1000","v":{"v":1.7223625054060805,"d":"1.72"}},{"$f":"W19/'Gen and Trans'!W$10/1000","v":{"v":1.7137630520752407,"d":"1.71"}},{"$f":"X19/'Gen and Trans'!X$10/1000","v":{"v":1.704023019433151,"d":"1.70"}},{"$f":"Y19/'Gen and Trans'!Y$10/1000","v":{"v":1.693986631982415,"d":"1.69"}},{"$f":"Z19/'Gen and Trans'!Z$10/1000","v":{"v":1.6822497494677062,"d":"1.68"}},{"$f":"AA19/'Gen and Trans'!AA$10/1000","v":{"v":1.6796234628140954,"d":"1.68"}},{"$f":"AB19/'Gen and Trans'!AB$10/1000","v":{"v":1.643543668047231,"d":"1.64"}},{"$f":"AC19/'Gen and Trans'!AC$10/1000","v":{"v":1.645360188675015,"d":"1.65"}},{"$f":"AD19/'Gen and Trans'!AD$10/1000","v":{"v":1.6439822545185634,"d":"1.64"}}]
[null,null,"Disco Loss Tariff","Naira/KWh",null,null,{"$f":"((G21/'Gen and Trans'!G11)-(G21/'Gen and Trans'!G10))/1000","v":{"v":43.941488170561584,"d":"43.94"}},{"$f":"((H21/'Gen and Trans'!H11)-(H21/'Gen and Trans'!H10))/1000","v":{"v":45.080591413170445,"d":"45.08"}},{"$f":"((I21/'Gen and Trans'!I11)-(I21/'Gen and Trans'!I10))/1000","v":{"v":44.91496328157568,"d":"44.91"}},{"$f":"((J21/'Gen and Trans'!J11)-(J21/'Gen and Trans'!J10))/1000","v":{"v":44.676657947173894,"d":"44.68"}},{"$f":"((K21/'Gen and Trans'!K11)-(K21/'Gen and Trans'!K10))/1000","v":{"v":44.4290067800353,"d":"44.43"}},{"$f":"((L21/'Gen and Trans'!L11)-(L21/'Gen and Trans'!L10))/1000","v":{"v":44.1534420723365,"d":"44.15"}},{"$f":"((M21/'Gen and Trans'!M11)-(M21/'Gen and Trans'!M10))/1000","v":{"v":43.6750009763737,"d":"43.68"}},{"$f":"((N21/'Gen and Trans'!N11)-(N21/'Gen and Trans'!N10))/1000","v":{"v":43.40862618334938,"d":"43.41"}},{"$f":"((O21/'Gen and Trans'!O11)-(O21/'Gen and Trans'!O10))/1000","v":{"v":43.345396947445785,"d":"43.35"}},{"$f":"((P21/'Gen and Trans'!P11)-(P21/'Gen and Trans'!P10))/1000","v":{"v":43.208849740952324,"d":"43.21"}},{"$f":"((Q21/'Gen and Trans'!Q11)-(Q21/'Gen and Trans'!Q10))/1000","v":{"v":42.948512007526396,"d":"42.95"}},{"$f":"((R21/'Gen and Trans'!R11)-(R21/'Gen and Trans'!R10))/1000","v":{"v":42.526240782470325,"d":"42.53"}},{"$f":"((S21/'Gen and Trans'!S11)-(S21/'Gen and Trans'!S10))/1000","v":{"v":42.1556738269726,"d":"42.16"}},{"$f":"((T21/'Gen and Trans'!T11)-(T21/'Gen and Trans'!T10))/1000","v":{"v":42.04631933073714,"d":"42.05"}},{"$f":"((U21/'Gen and Trans'!U11)-(U21/'Gen and Trans'!U10))/1000","v":{"v":41.843563339852935,"d":"41.84"}},{"$f":"((V21/'Gen and Trans'!V11)-(V21/'Gen and Trans'!V10))/1000","v":{"v":41.58275191623252,"d":"41.58"}},{"$f":"((W21/'Gen and Trans'!W11)-(W21/'Gen and Trans'!W10))/1000","v":{"v":41.37513654295939,"d":"41.38"}},{"$f":"((X21/'Gen and Trans'!X11)-(X21/'Gen and Trans'!X10))/1000","v":{"v":41.13998432631466,"d":"41.14"}},{"$f":"((Y21/'Gen and Trans'!Y11)-(Y21/'Gen and Trans'!Y10))/1000","v":{"v":40.89767725786117,"d":"40.90"}},{"$f":"((Z21/'Gen and Trans'!Z11)-(Z21/'Gen and Trans'!Z10))/1000","v":{"v":40.614315380006055,"d":"40.61"}},{"$f":"((AA21/'Gen and Trans'!AA11)-(AA21/'Gen and Trans'!AA10))/1000","v":{"v":40.55090931651172,"d":"40.55"}},{"$f":"((AB21/'Gen and Trans'!AB11)-(AB21/'Gen and Trans'!AB10))/1000","v":{"v":39.679839985711716,"d":"39.68"}},{"$f":"((AC21/'Gen and Trans'!AC11)-(AC21/'Gen and Trans'!AC10))/1000","v":{"v":39.723695983725364,"d":"39.72"}},{"$f":"((AD21/'Gen and Trans'!AD11)-(AD21/'Gen and Trans'!AD10))/1000","v":{"v":39.69042871623389,"d":"39.69"}}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G25:G33)","v":{"v":175.76595268224634,"d":"175.77"}},{"$f":"SUM(H25:H33)","v":{"v":180.32236565268175,"d":"180.32"}},{"v":179.65985312630272,"d":"179.66"},{"v":178.7066317886957,"d":"178.71"},{"v":177.7160271201412,"d":"177.72"},{"v":176.613768289346,"d":"176.61"},{"v":174.70000390549475,"d":"174.70"},{"v":173.63450473339753,"d":"173.63"},{"v":173.38158778978314,"d":"173.38"},{"v":172.83539896380933,"d":"172.84"},{"v":171.79404803010559,"d":"171.79"},{"v":170.10496312988133,"d":"170.10"},{"v":168.62269530789044,"d":"168.62"},{"v":168.18527732294856,"d":"168.19"},{"v":167.37425335941168,"d":"167.37"},{"v":166.33100766493007,"d":"166.33"},{"v":165.50054617183753,"d":"165.50"},{"v":164.5599373052586,"d":"164.56"},{"v":163.59070903144465,"d":"163.59"},{"v":162.4572615200242,"d":"162.46"},{"v":162.2036372660469,"d":"162.20"},{"v":158.71935994284686,"d":"158.72"},{"v":158.89478393490145,"d":"158.89"},{"v":158.76171486493558,"d":"158.76"}]
[{"$nulls":6},{"$f":"(G21/'Gen and Trans'!G11/1000)-G34","v":0},{"$f":"(H21/'Gen and Trans'!H11/1000)-H34","v":0},{"$f":"(I21/'Gen and Trans'!I11/1000)-I34","v":0},{"$f":"(J21/'Gen and Trans'!J11/1000)-J34","v":0},{"$f":"(K21/'Gen and Trans'!K11/1000)-K34","v":0},{"$f":"(L21/'Gen and Trans'!L11/1000)-L34","v":0},{"$f":"(M21/'Gen and Trans'!M11/1000)-M34","v":0},{"$f":"(N21/'Gen and Trans'!N11/1000)-N34","v":0},{"$f":"(O21/'Gen and Trans'!O11/1000)-O34","v":0},{"$f":"(P21/'Gen and Trans'!P11/1000)-P34","v":0},{"$f":"(Q21/'Gen and Trans'!Q11/1000)-Q34","v":0},{"$f":"(R21/'Gen and Trans'!R11/1000)-R34","v":0},{"$f":"(S21/'Gen and Trans'!S11/1000)-S34","v":0},{"$f":"(T21/'Gen and Trans'!T11/1000)-T34","v":0},{"$f":"(U21/'Gen and Trans'!U11/1000)-U34","v":0},{"$f":"(V21/'Gen and Trans'!V11/1000)-V34","v":0},{"$f":"(W21/'Gen and Trans'!W11/1000)-W34","v":0},{"$f":"(X21/'Gen and Trans'!X11/1000)-X34","v":0},{"$f":"(Y21/'Gen and Trans'!Y11/1000)-Y34","v":0},{"$f":"(Z21/'Gen and Trans'!Z11/1000)-Z34","v":0},{"$f":"(AA21/'Gen and Trans'!AA11/1000)-AA34","v":0},{"$f":"(AB21/'Gen and Trans'!AB11/1000)-AB34","v":0},{"$f":"(AC21/'Gen and Trans'!AC11/1000)-AC34","v":0},{"$f":"(AD21/'Gen and Trans'!AD11/1000)-AD34","v":0}]
[]
[null,null,"Cost & Loss"]
[null,null,"Generation Cost","Naira/KWh",null,null,{"$f":"G25*'Gen and Trans'!G$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"H25*'Gen and Trans'!H$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"I25*'Gen and Trans'!I$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"J25*'Gen and Trans'!J$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"K25*'Gen and Trans'!K$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"L25*'Gen and Trans'!L$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"M25*'Gen and Trans'!M$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"N25*'Gen and Trans'!N$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"O25*'Gen and Trans'!O$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"P25*'Gen and Trans'!P$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"Q25*'Gen and Trans'!Q$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"R25*'Gen and Trans'!R$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"S25*'Gen and Trans'!S$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"T25*'Gen and Trans'!T$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"U25*'Gen and Trans'!U$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"V25*'Gen and Trans'!V$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"W25*'Gen and Trans'!W$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"X25*'Gen and Trans'!X$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"Y25*'Gen and Trans'!Y$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"Z25*'Gen and Trans'!Z$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"AA25*'Gen and Trans'!AA$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"AB25*'Gen and Trans'!AB$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"AC25*'Gen and Trans'!AC$10","v":{"v":126405720,"d":"126,405,720.00"}},{"$f":"AD25*'Gen and Trans'!AD$10","v":{"v":126405720,"d":"126,405,720.00"}}]
[null,null,"Transmission Cost","Naira/KWh",null,null,{"$f":"G26*'Gen and Trans'!G$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"H26*'Gen and Trans'!H$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"I26*'Gen and Trans'!I$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"J26*'Gen and Trans'!J$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"K26*'Gen and Trans'!K$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"L26*'Gen and Trans'!L$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"M26*'Gen and Trans'!M$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"N26*'Gen and Trans'!N$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"O26*'Gen and Trans'!O$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"P26*'Gen and Trans'!P$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"Q26*'Gen and Trans'!Q$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"R26*'Gen and Trans'!R$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"S26*'Gen and Trans'!S$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"T26*'Gen and Trans'!T$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"U26*'Gen and Trans'!U$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"V26*'Gen and Trans'!V$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"W26*'Gen and Trans'!W$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"X26*'Gen and Trans'!X$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"Y26*'Gen and Trans'!Y$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"Z26*'Gen and Trans'!Z$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"AA26*'Gen and Trans'!AA$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"AB26*'Gen and Trans'!AB$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"AC26*'Gen and Trans'!AC$10","v":{"v":10370178,"d":"10,370,178.00"}},{"$f":"AD26*'Gen and Trans'!AD$10","v":{"v":10370178,"d":"10,370,178.00"}}]
[null,null,"Disco Operating Cost","Naira/KWh",null,null,{"$f":"G27*'Gen and Trans'!G$10","v":{"v":462299.99999999994,"d":"462,300.00"}},{"$f":"H27*'Gen and Trans'!H$10","v":{"v":681000,"d":"681,000.00"}},{"$f":"I27*'Gen and Trans'!I$10","v":{"v":502699.99999999994,"d":"502,700.00"}},{"$f":"J27*'Gen and Trans'!J$10","v":{"v":608400,"d":"608,400.00"}},{"$f":"K27*'Gen and Trans'!K$10","v":{"v":466900.00000000006,"d":"466,900.00"}},{"$f":"L27*'Gen and Trans'!L$10","v":{"v":504500,"d":"504,500.00"}},{"$f":"M27*'Gen and Trans'!M$10","v":{"v":473600.00000000006,"d":"473,600.00"}},{"$f":"N27*'Gen and Trans'!N$10","v":{"v":548100,"d":"548,100.00"}},{"$f":"O27*'Gen and Trans'!O$10","v":{"v":509899.99999999994,"d":"509,900.00"}},{"$f":"P27*'Gen and Trans'!P$10","v":{"v":527600,"d":"527,600.00"}},{"$f":"Q27*'Gen and Trans'!Q$10","v":{"v":599300,"d":"599,300.00"}},{"$f":"R27*'Gen and Trans'!R$10","v":{"v":661200,"d":"661,200.00"}},{"$f":"S27*'Gen and Trans'!S$10","v":{"v":539200,"d":"539,200.00"}},{"$f":"T27*'Gen and Trans'!T$10","v":{"v":384100,"d":"384,100.00"}},{"$f":"U27*'Gen and Trans'!U$10","v":{"v":469800.00000000006,"d":"469,800.00"}},{"$f":"V27*'Gen and Trans'!V$10","v":{"v":456900,"d":"456,900.00"}},{"$f":"W27*'Gen and Trans'!W$10","v":{"v":504500,"d":"504,500.00"}},{"$f":"X27*'Gen and Trans'!X$10","v":{"v":469900.00000000006,"d":"469,900.00"}},{"$f":"Y27*'Gen and Trans'!Y$10","v":{"v":344799.99999999994,"d":"344,800.00"}},{"$f":"Z27*'Gen and Trans'!Z$10","v":{"v":437400,"d":"437,400.00"}},{"$f":"AA27*'Gen and Trans'!AA$10","v":{"v":497600,"d":"497,600.00"}},{"$f":"AB27*'Gen and Trans'!AB$10","v":{"v":507200.00000000006,"d":"507,200.00"}},{"$f":"AC27*'Gen and Trans'!AC$10","v":{"v":530100,"d":"530,100.00"}},{"$f":"AD27*'Gen and Trans'!AD$10","v":{"v":604200,"d":"604,200.00"}}]
[null,null,"Disco Maintenance Cost","Naira/KWh",null,null,{"$f":"G28*'Gen and Trans'!G$10","v":{"v":669200,"d":"669,200.00"}},{"$f":"H28*'Gen and Trans'!H$10","v":{"v":535400,"d":"535,400.00"}},{"$f":"I28*'Gen and Trans'!I$10","v":{"v":733699.9999999999,"d":"733,700.00"}},{"$f":"J28*'Gen and Trans'!J$10","v":{"v":667299.9999999999,"d":"667,300.00"}},{"$f":"K28*'Gen and Trans'!K$10","v":{"v":594900,"d":"594,900.00"}},{"$f":"L28*'Gen and Trans'!L$10","v":{"v":594200,"d":"594,200.00"}},{"$f":"M28*'Gen and Trans'!M$10","v":{"v":688500.0000000001,"d":"688,500.00"}},{"$f":"N28*'Gen and Trans'!N$10","v":{"v":537000,"d":"537,000.00"}},{"$f":"O28*'Gen and Trans'!O$10","v":{"v":703399.9999999999,"d":"703,400.00"}},{"$f":"P28*'Gen and Trans'!P$10","v":{"v":722100,"d":"722,100.00"}},{"$f":"Q28*'Gen and Trans'!Q$10","v":{"v":641500,"d":"641,500.00"}},{"$f":"R28*'Gen and Trans'!R$10","v":{"v":587500,"d":"587,500.00"}},{"$f":"S28*'Gen and Trans'!S$10","v":{"v":444500,"d":"444,500.00"}},{"$f":"T28*'Gen and Trans'!T$10","v":{"v":805500,"d":"805,500.00"}},{"$f":"U28*'Gen and Trans'!U$10","v":{"v":843000,"d":"843,000.00"}},{"$f":"V28*'Gen and Trans'!V$10","v":{"v":585700.0000000001,"d":"585,700.00"}},{"$f":"W28*'Gen and Trans'!W$10","v":{"v":570300,"d":"570,300.00"}},{"$f":"X28*'Gen and Trans'!X$10","v":{"v":644800.0000000001,"d":"644,800.00"}},{"$f":"Y28*'Gen and Trans'!Y$10","v":{"v":848200,"d":"848,200.00"}},{"$f":"Z28*'Gen and Trans'!Z$10","v":{"v":397699.99999999994,"d":"397,700.00"}},{"$f":"AA28*'Gen and Trans'!AA$10","v":{"v":620800,"d":"620,800.00"}},{"$f":"AB28*'Gen and Trans'!AB$10","v":{"v":564600,"d":"564,600.00"}},{"$f":"AC28*'Gen and Trans'!AC$10","v":{"v":688600,"d":"688,600.00"}},{"$f":"AD28*'Gen and Trans'!AD$10","v":{"v":787600,"d":"787,600.00"}}]
[null,null,"Depreciation Cost","Naira/KWh",null,null,{"$f":"G29*'Gen and Trans'!G$10","v":0},{"$f":"H29*'Gen and Trans'!H$10","v":{"v":4805287.287408497,"d":"4,805,287.29"}},{"$f":"I29*'Gen and Trans'!I$10","v":{"v":4930927.301045532,"d":"4,930,927.30"}},{"$f":"J29*'Gen and Trans'!J$10","v":{"v":5007803.60333973,"d":"5,007,803.60"}},{"$f":"K29*'Gen and Trans'!K$10","v":{"v":5160330.6880970765,"d":"5,160,330.69"}},{"$f":"L29*'Gen and Trans'!L$10","v":{"v":5259861.164287552,"d":"5,259,861.16"}},{"$f":"M29*'Gen and Trans'!M$10","v":{"v":4600572.431821188,"d":"4,600,572.43"}},{"$f":"N29*'Gen and Trans'!N$10","v":{"v":4674723.730522489,"d":"4,674,723.73"}},{"$f":"O29*'Gen and Trans'!O$10","v":{"v":4874812.905073428,"d":"4,874,812.91"}},{"$f":"P29*'Gen and Trans'!P$10","v":{"v":4976576.558413551,"d":"4,976,576.56"}},{"$f":"Q29*'Gen and Trans'!Q$10","v":{"v":5034102.615032369,"d":"5,034,102.62"}},{"$f":"R29*'Gen and Trans'!R$10","v":{"v":4102832.815533623,"d":"4,102,832.82"}},{"$f":"S29*'Gen and Trans'!S$10","v":{"v":4130235.6619927213,"d":"4,130,235.66"}},{"$f":"T29*'Gen and Trans'!T$10","v":{"v":4188264.382936379,"d":"4,188,264.38"}},{"$f":"U29*'Gen and Trans'!U$10","v":{"v":4198305.539560972,"d":"4,198,305.54"}},{"$f":"V29*'Gen and Trans'!V$10","v":{"v":4277034.2526435545,"d":"4,277,034.25"}},{"$f":"W29*'Gen and Trans'!W$10","v":{"v":4344321.133102277,"d":"4,344,321.13"}},{"$f":"X29*'Gen and Trans'!X$10","v":{"v":4309306.489295793,"d":"4,309,306.49"}},{"$f":"Y29*'Gen and Trans'!Y$10","v":{"v":4348014.416760485,"d":"4,348,014.42"}},{"$f":"Z29*'Gen and Trans'!Z$10","v":{"v":4462927.12611855,"d":"4,462,927.13"}},{"$f":"AA29*'Gen and Trans'!AA$10","v":{"v":4408365.722609779,"d":"4,408,365.72"}},{"$f":"AB29*'Gen and Trans'!AB$10","v":{"v":1355812.0439200462,"d":"1,355,812.04"}},{"$f":"AC29*'Gen and Trans'!AC$10","v":{"v":1256116.9647345257,"d":"1,256,116.96"}},{"$f":"AD29*'Gen and Trans'!AD$10","v":{"v":1096160.602108504,"d":"1,096,160.60"}}]
[null,null,"Return on Capital Cost","Naira/KWh",null,null,{"$f":"G30*'Gen and Trans'!G$10","v":{"v":21639205.380000003,"d":"21,639,205.38"}},{"$f":"H30*'Gen and Trans'!H$10","v":{"v":20884973.901642635,"d":"20,884,973.90"}},{"$f":"I30*'Gen and Trans'!I$10","v":{"v":20137956.76309924,"d":"20,137,956.76"}},{"$f":"J30*'Gen and Trans'!J$10","v":{"v":19156520.583316263,"d":"19,156,520.58"}},{"$f":"K30*'Gen and Trans'!K$10","v":{"v":18318699.953117482,"d":"18,318,699.95"}},{"$f":"L30*'Gen and Trans'!L$10","v":{"v":17181725.003920294,"d":"17,181,725.00"}},{"$f":"M30*'Gen and Trans'!M$10","v":{"v":16040447.906181293,"d":"16,040,447.91"}},{"$f":"N30*'Gen and Trans'!N$10","v":{"v":15076119.681470703,"d":"15,076,119.68"}},{"$f":"O30*'Gen and Trans'!O$10","v":{"v":14518252.25996612,"d":"14,518,252.26"}},{"$f":"P30*'Gen and Trans'!P$10","v":{"v":13884301.051309345,"d":"13,884,301.05"}},{"$f":"Q30*'Gen and Trans'!Q$10","v":{"v":12890417.953360228,"d":"12,890,417.95"}},{"$f":"R30*'Gen and Trans'!R$10","v":{"v":12280568.408960138,"d":"12,280,568.41"}},{"$f":"S30*'Gen and Trans'!S$10","v":{"v":11172678.60846251,"d":"11,172,678.61"}},{"$f":"T30*'Gen and Trans'!T$10","v":{"v":10511696.005980337,"d":"10,511,696.01"}},{"$f":"U30*'Gen and Trans'!U$10","v":{"v":9642270.641507355,"d":"9,642,270.64"}},{"$f":"V30*'Gen and Trans'!V$10","v":{"v":8886764.971253477,"d":"8,886,764.97"}},{"$f":"W30*'Gen and Trans'!W$10","v":{"v":8033450.011813314,"d":"8,033,450.01"}},{"$f":"X30*'Gen and Trans'!X$10","v":{"v":7174753.394214188,"d":"7,174,753.39"}},{"$f":"Y30*'Gen and Trans'!Y$10","v":{"v":6177955.742817992,"d":"6,177,955.74"}},{"$f":"Z30*'Gen and Trans'!Z$10","v":{"v":5392087.912220542,"d":"5,392,087.91"}},{"$f":"AA30*'Gen and Trans'!AA$10","v":{"v":4933129.027673824,"d":"4,933,129.03"}},{"$f":"AB30*'Gen and Trans'!AB$10","v":{"v":4869527.897100232,"d":"4,869,527.90"}},{"$f":"AC30*'Gen and Trans'!AC$10","v":{"v":4981559.174517284,"d":"4,981,559.17"}},{"$f":"AD30*'Gen and Trans'!AD$10","v":{"v":4847625.828988781,"d":"4,847,625.83"}}]
[null,null,"EERC Cost","Naira/KWh",null,null,{"$f":"G31*'Gen and Trans'!G$10","v":{"v":2233652.4473200003,"d":"2,233,652.45"}},{"$f":"H31*'Gen and Trans'!H$10","v":{"v":2291555.828646716,"d":"2,291,555.83"}},{"$f":"I31*'Gen and Trans'!I$10","v":{"v":2283136.548898027,"d":"2,283,136.55"}},{"$f":"J31*'Gen and Trans'!J$10","v":{"v":2271022.9106131834,"d":"2,271,022.91"}},{"$f":"K31*'Gen and Trans'!K$10","v":{"v":2258434.200977004,"d":"2,258,434.20"}},{"$f":"L31*'Gen and Trans'!L$10","v":{"v":2244426.57835491,"d":"2,244,426.58"}},{"$f":"M31*'Gen and Trans'!M$10","v":{"v":2220106.2567320354,"d":"2,220,106.26"}},{"$f":"N31*'Gen and Trans'!N$10","v":{"v":2206565.779767905,"d":"2,206,565.78"}},{"$f":"O31*'Gen and Trans'!O$10","v":{"v":2203351.6843105536,"d":"2,203,351.68"}},{"$f":"P31*'Gen and Trans'!P$10","v":{"v":2196410.6585361203,"d":"2,196,410.66"}},{"$f":"Q31*'Gen and Trans'!Q$10","v":{"v":2183177.0599574964,"d":"2,183,177.06"}},{"$f":"R31*'Gen and Trans'!R$10","v":{"v":2161711.9891429124,"d":"2,161,711.99"}},{"$f":"S31*'Gen and Trans'!S$10","v":{"v":2142875.1717863735,"d":"2,142,875.17"}},{"$f":"T31*'Gen and Trans'!T$10","v":{"v":2137316.417444834,"d":"2,137,316.42"}},{"$f":"U31*'Gen and Trans'!U$10","v":{"v":2127009.838534957,"d":"2,127,009.84"}},{"$f":"V31*'Gen and Trans'!V$10","v":{"v":2113752.1611345583,"d":"2,113,752.16"}},{"$f":"W31*'Gen and Trans'!W$10","v":{"v":2103198.5680288184,"d":"2,103,198.57"}},{"$f":"X31*'Gen and Trans'!X$10","v":{"v":2091245.2103691401,"d":"2,091,245.21"}},{"$f":"Y31*'Gen and Trans'!Y$10","v":{"v":2078928.154234099,"d":"2,078,928.15"}},{"$f":"Z31*'Gen and Trans'!Z$10","v":{"v":2064524.1825367478,"d":"2,064,524.18"}},{"$f":"AA31*'Gen and Trans'!AA$10","v":{"v":2061301.0985039703,"d":"2,061,301.10"}},{"$f":"AB31*'Gen and Trans'!AB$10","v":{"v":2017022.531174284,"d":"2,017,022.53"}},{"$f":"AC31*'Gen and Trans'!AC$10","v":{"v":2019251.8379495256,"d":"2,019,251.84"}},{"$f":"AD31*'Gen and Trans'!AD$10","v":{"v":2017560.7820353617,"d":"2,017,560.78"}}]
[null,null,"Disco Loss Cost","Naira/KWh",null,null,{"$f":"G32*'Gen and Trans'!G$10","v":{"v":53926751.942439996,"d":"53,926,751.94"}},{"$f":"H32*'Gen and Trans'!H$10","v":{"v":55324705.005899295,"d":"55,324,705.01"}},{"$f":"I32*'Gen and Trans'!I$10","v":{"v":55121439.53768094,"d":"55,121,439.54"}},{"$f":"J32*'Gen and Trans'!J$10","v":{"v":54828981.69908969,"d":"54,828,981.70"}},{"$f":"K32*'Gen and Trans'!K$10","v":{"v":54525054.28073052,"d":"54,525,054.28"}},{"$f":"L32*'Gen and Trans'!L$10","v":{"v":54186870.24885425,"d":"54,186,870.25"}},{"$f":"M32*'Gen and Trans'!M$10","v":{"v":53599708.19824486,"d":"53,599,708.20"}},{"$f":"N32*'Gen and Trans'!N$10","v":{"v":53272802.39725369,"d":"53,272,802.40"}},{"$f":"O32*'Gen and Trans'!O$10","v":{"v":53195204.94978336,"d":"53,195,204.95"}},{"$f":"P32*'Gen and Trans'!P$10","v":{"v":53027628.75608633,"d":"53,027,628.76"}},{"$f":"Q32*'Gen and Trans'!Q$10","v":{"v":52708131.87611669,"d":"52,708,131.88"}},{"$f":"R32*'Gen and Trans'!R$10","v":{"v":52189903.73787888,"d":"52,189,903.74"}},{"$f":"S32*'Gen and Trans'!S$10","v":{"v":51735129.14741386,"d":"51,735,129.15"}},{"$f":"T32*'Gen and Trans'!T$10","v":{"v":51600924.93545385,"d":"51,600,924.94"}},{"$f":"U32*'Gen and Trans'!U$10","v":{"v":51352094.673201114,"d":"51,352,094.67"}},{"$f":"V32*'Gen and Trans'!V$10","v":{"v":51032016.46167719,"d":"51,032,016.46"}},{"$f":"W32*'Gen and Trans'!W$10","v":{"v":50777222.57098148,"d":"50,777,222.57"}},{"$f":"X32*'Gen and Trans'!X$10","v":{"v":50488634.36462641,"d":"50,488,634.36"}},{"$f":"Y32*'Gen and Trans'!Y$10","v":{"v":50191265.43793754,"d":"50,191,265.44"}},{"$f":"Z32*'Gen and Trans'!Z$10","v":{"v":49843512.40695863,"d":"49,843,512.41"}},{"$f":"AA32*'Gen and Trans'!AA$10","v":{"v":49765697.949595846,"d":"49,765,697.95"}},{"$f":"AB32*'Gen and Trans'!AB$10","v":{"v":48696686.82406484,"d":"48,696,686.82"}},{"$f":"AC32*'Gen and Trans'!AC$10","v":{"v":48750508.65906712,"d":"48,750,508.66"}},{"$f":"AD32*'Gen and Trans'!AD$10","v":{"v":48709681.73771088,"d":"48,709,681.74"}}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G38:G46)","v":{"v":215707007.76976,"d":"215,707,007.77"}},{"$f":"SUM(H38:H46)","v":{"v":221298820.02359718,"d":"221,298,820.02"}},{"v":220485758.15072376,"d":"220,485,758.15"},{"v":219315926.79635888,"d":"219,315,926.80"},{"v":218100217.1229221,"d":"218,100,217.12"},{"v":216747480.99541703,"d":"216,747,481.00"},{"v":214398832.79297942,"d":"214,398,832.79"},{"v":213091209.58901477,"d":"213,091,209.59"},{"v":212780819.79913345,"d":"212,780,819.80"},{"v":212110515.02434534,"d":"212,110,515.02"},{"v":210832527.5044668,"d":"210,832,527.50"},{"v":208759614.9515156,"d":"208,759,614.95"},{"v":206940516.58965546,"d":"206,940,516.59"},{"v":206403699.7418154,"d":"206,403,699.74"},{"v":205408378.6928044,"d":"205,408,378.69"},{"v":204128065.8467088,"d":"204,128,065.85"},{"v":203108890.28392586,"d":"203,108,890.28"},{"v":201954537.4585055,"d":"201,954,537.46"},{"v":200765061.7517501,"d":"200,765,061.75"},{"v":199374049.62783447,"d":"199,374,049.63"},{"v":199062791.7983834,"d":"199,062,791.80"},{"v":194786747.2962594,"d":"194,786,747.30"},{"v":195002034.63626844,"d":"195,002,034.64"},{"v":194838726.9508435,"d":"194,838,726.95"}]
[]
[]
[null,2,"LV & HV TARIFF COST ALLOCATION"]
[]
[]
[null,null,"LV Cost"]
[null,null,"Generation Cost","Naira/KWh",null,null,{"$f":"G38*'Input Data'!G$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"H38*'Input Data'!H$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"I38*'Input Data'!I$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"J38*'Input Data'!J$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"K38*'Input Data'!K$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"L38*'Input Data'!L$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"M38*'Input Data'!M$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"N38*'Input Data'!N$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"O38*'Input Data'!O$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"P38*'Input Data'!P$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"Q38*'Input Data'!Q$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"R38*'Input Data'!R$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"S38*'Input Data'!S$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"T38*'Input Data'!T$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"U38*'Input Data'!U$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"V38*'Input Data'!V$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"W38*'Input Data'!W$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"X38*'Input Data'!X$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"Y38*'Input Data'!Y$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"Z38*'Input Data'!Z$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"AA38*'Input Data'!AA$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"AB38*'Input Data'!AB$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"AC38*'Input Data'!AC$54","v":{"v":113765148,"d":"113,765,148.00"}},{"$f":"AD38*'Input Data'!AD$54","v":{"v":113765148,"d":"113,765,148.00"}}]
[null,null,"Transmission Cost","Naira/KWh",null,null,{"$f":"G39*'Input Data'!G$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"H39*'Input Data'!H$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"I39*'Input Data'!I$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"J39*'Input Data'!J$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"K39*'Input Data'!K$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"L39*'Input Data'!L$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"M39*'Input Data'!M$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"N39*'Input Data'!N$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"O39*'Input Data'!O$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"P39*'Input Data'!P$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"Q39*'Input Data'!Q$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"R39*'Input Data'!R$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"S39*'Input Data'!S$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"T39*'Input Data'!T$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"U39*'Input Data'!U$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"V39*'Input Data'!V$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"W39*'Input Data'!W$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"X39*'Input Data'!X$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"Y39*'Input Data'!Y$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"Z39*'Input Data'!Z$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"AA39*'Input Data'!AA$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"AB39*'Input Data'!AB$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"AC39*'Input Data'!AC$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}},{"$f":"AD39*'Input Data'!AD$54","v":{"v":9333160.200000001,"d":"9,333,160.20"}}]
[null,null,"Disco Operating Cost","Naira/KWh",null,null,{"$f":"G40*'Input Data'!G$54","v":{"v":416069.99999999994,"d":"416,070.00"}},{"$f":"H40*'Input Data'!H$54","v":{"v":612900,"d":"612,900.00"}},{"$f":"I40*'Input Data'!I$54","v":{"v":452429.99999999994,"d":"452,430.00"}},{"$f":"J40*'Input Data'!J$54","v":{"v":547560,"d":"547,560.00"}},{"$f":"K40*'Input Data'!K$54","v":{"v":420210.00000000006,"d":"420,210.00"}},{"$f":"L40*'Input Data'!L$54","v":{"v":454050,"d":"454,050.00"}},{"$f":"M40*'Input Data'!M$54","v":{"v":426240.00000000006,"d":"426,240.00"}},{"$f":"N40*'Input Data'!N$54","v":{"v":493290,"d":"493,290.00"}},{"$f":"O40*'Input Data'!O$54","v":{"v":458909.99999999994,"d":"458,910.00"}},{"$f":"P40*'Input Data'!P$54","v":{"v":474840,"d":"474,840.00"}},{"$f":"Q40*'Input Data'!Q$54","v":{"v":539370,"d":"539,370.00"}},{"$f":"R40*'Input Data'!R$54","v":{"v":595080,"d":"595,080.00"}},{"$f":"S40*'Input Data'!S$54","v":{"v":485280,"d":"485,280.00"}},{"$f":"T40*'Input Data'!T$54","v":{"v":345690,"d":"345,690.00"}},{"$f":"U40*'Input Data'!U$54","v":{"v":422820.00000000006,"d":"422,820.00"}},{"$f":"V40*'Input Data'!V$54","v":{"v":411210,"d":"411,210.00"}},{"$f":"W40*'Input Data'!W$54","v":{"v":454050,"d":"454,050.00"}},{"$f":"X40*'Input Data'!X$54","v":{"v":422910.00000000006,"d":"422,910.00"}},{"$f":"Y40*'Input Data'!Y$54","v":{"v":310319.99999999994,"d":"310,320.00"}},{"$f":"Z40*'Input Data'!Z$54","v":{"v":393660,"d":"393,660.00"}},{"$f":"AA40*'Input Data'!AA$54","v":{"v":447840,"d":"447,840.00"}},{"$f":"AB40*'Input Data'!AB$54","v":{"v":456480.00000000006,"d":"456,480.00"}},{"$f":"AC40*'Input Data'!AC$54","v":{"v":477090,"d":"477,090.00"}},{"$f":"AD40*'Input Data'!AD$54","v":{"v":543780,"d":"543,780.00"}}]
[null,null,"Disco Maintenance Cost","Naira/KWh",null,null,{"$f":"G41*'Input Data'!G$54","v":{"v":602280,"d":"602,280.00"}},{"$f":"H41*'Input Data'!H$54","v":{"v":481860,"d":"481,860.00"}},{"$f":"I41*'Input Data'!I$54","v":{"v":660329.9999999999,"d":"660,330.00"}},{"$f":"J41*'Input Data'!J$54","v":{"v":600569.9999999999,"d":"600,570.00"}},{"$f":"K41*'Input Data'!K$54","v":{"v":535410,"d":"535,410.00"}},{"$f":"L41*'Input Data'!L$54","v":{"v":534780,"d":"534,780.00"}},{"$f":"M41*'Input Data'!M$54","v":{"v":619650.0000000001,"d":"619,650.00"}},{"$f":"N41*'Input Data'!N$54","v":{"v":483300,"d":"483,300.00"}},{"$f":"O41*'Input Data'!O$54","v":{"v":633059.9999999999,"d":"633,060.00"}},{"$f":"P41*'Input Data'!P$54","v":{"v":649890,"d":"649,890.00"}},{"$f":"Q41*'Input Data'!Q$54","v":{"v":577350,"d":"577,350.00"}},{"$f":"R41*'Input Data'!R$54","v":{"v":528750,"d":"528,750.00"}},{"$f":"S41*'Input Data'!S$54","v":{"v":400050,"d":"400,050.00"}},{"$f":"T41*'Input Data'!T$54","v":{"v":724950,"d":"724,950.00"}},{"$f":"U41*'Input Data'!U$54","v":{"v":758700,"d":"758,700.00"}},{"$f":"V41*'Input Data'!V$54","v":{"v":527130.0000000001,"d":"527,130.00"}},{"$f":"W41*'Input Data'!W$54","v":{"v":513270,"d":"513,270.00"}},{"$f":"X41*'Input Data'!X$54","v":{"v":580320.0000000001,"d":"580,320.00"}},{"$f":"Y41*'Input Data'!Y$54","v":{"v":763380,"d":"763,380.00"}},{"$f":"Z41*'Input Data'!Z$54","v":{"v":357929.99999999994,"d":"357,930.00"}},{"$f":"AA41*'Input Data'!AA$54","v":{"v":558720,"d":"558,720.00"}},{"$f":"AB41*'Input Data'!AB$54","v":{"v":508140,"d":"508,140.00"}},{"$f":"AC41*'Input Data'!AC$54","v":{"v":619740,"d":"619,740.00"}},{"$f":"AD41*'Input Data'!AD$54","v":{"v":708840,"d":"708,840.00"}}]
[null,null,"Depreciation Cost","Naira/KWh",null,null,{"$f":"G42*'Input Data'!G$54","v":0},{"$f":"H42*'Input Data'!H$54","v":{"v":4324758.558667648,"d":"4,324,758.56"}},{"$f":"I42*'Input Data'!I$54","v":{"v":4437834.570940979,"d":"4,437,834.57"}},{"$f":"J42*'Input Data'!J$54","v":{"v":4507023.243005757,"d":"4,507,023.24"}},{"$f":"K42*'Input Data'!K$54","v":{"v":4644297.619287369,"d":"4,644,297.62"}},{"$f":"L42*'Input Data'!L$54","v":{"v":4733875.047858797,"d":"4,733,875.05"}},{"$f":"M42*'Input Data'!M$54","v":{"v":4140515.1886390694,"d":"4,140,515.19"}},{"$f":"N42*'Input Data'!N$54","v":{"v":4207251.35747024,"d":"4,207,251.36"}},{"$f":"O42*'Input Data'!O$54","v":{"v":4387331.614566085,"d":"4,387,331.61"}},{"$f":"P42*'Input Data'!P$54","v":{"v":4478918.902572196,"d":"4,478,918.90"}},{"$f":"Q42*'Input Data'!Q$54","v":{"v":4530692.353529133,"d":"4,530,692.35"}},{"$f":"R42*'Input Data'!R$54","v":{"v":3692549.533980261,"d":"3,692,549.53"}},{"$f":"S42*'Input Data'!S$54","v":{"v":3717212.0957934493,"d":"3,717,212.10"}},{"$f":"T42*'Input Data'!T$54","v":{"v":3769437.9446427412,"d":"3,769,437.94"}},{"$f":"U42*'Input Data'!U$54","v":{"v":3778474.985604875,"d":"3,778,474.99"}},{"$f":"V42*'Input Data'!V$54","v":{"v":3849330.827379199,"d":"3,849,330.83"}},{"$f":"W42*'Input Data'!W$54","v":{"v":3909889.0197920497,"d":"3,909,889.02"}},{"$f":"X42*'Input Data'!X$54","v":{"v":3878375.8403662136,"d":"3,878,375.84"}},{"$f":"Y42*'Input Data'!Y$54","v":{"v":3913212.975084436,"d":"3,913,212.98"}},{"$f":"Z42*'Input Data'!Z$54","v":{"v":4016634.413506695,"d":"4,016,634.41"}},{"$f":"AA42*'Input Data'!AA$54","v":{"v":3967529.150348801,"d":"3,967,529.15"}},{"$f":"AB42*'Input Data'!AB$54","v":{"v":1220230.8395280417,"d":"1,220,230.84"}},{"$f":"AC42*'Input Data'!AC$54","v":{"v":1130505.2682610732,"d":"1,130,505.27"}},{"$f":"AD42*'Input Data'!AD$54","v":{"v":986544.5418976536,"d":"986,544.54"}}]
[null,null,"Return on Capital Cost","Naira/KWh",null,null,{"$f":"G43*'Input Data'!G$54","v":{"v":19475284.842000004,"d":"19,475,284.84"}},{"$f":"H43*'Input Data'!H$54","v":{"v":18796476.511478372,"d":"18,796,476.51"}},{"$f":"I43*'Input Data'!I$54","v":{"v":18124161.086789314,"d":"18,124,161.09"}},{"$f":"J43*'Input Data'!J$54","v":{"v":17240868.524984635,"d":"17,240,868.52"}},{"$f":"K43*'Input Data'!K$54","v":{"v":16486829.957805734,"d":"16,486,829.96"}},{"$f":"L43*'Input Data'!L$54","v":{"v":15463552.503528265,"d":"15,463,552.50"}},{"$f":"M43*'Input Data'!M$54","v":{"v":14436403.115563164,"d":"14,436,403.12"}},{"$f":"N43*'Input Data'!N$54","v":{"v":13568507.713323634,"d":"13,568,507.71"}},{"$f":"O43*'Input Data'!O$54","v":{"v":13066427.033969508,"d":"13,066,427.03"}},{"$f":"P43*'Input Data'!P$54","v":{"v":12495870.94617841,"d":"12,495,870.95"}},{"$f":"Q43*'Input Data'!Q$54","v":{"v":11601376.158024205,"d":"11,601,376.16"}},{"$f":"R43*'Input Data'!R$54","v":{"v":11052511.568064123,"d":"11,052,511.57"}},{"$f":"S43*'Input Data'!S$54","v":{"v":10055410.74761626,"d":"10,055,410.75"}},{"$f":"T43*'Input Data'!T$54","v":{"v":9460526.405382304,"d":"9,460,526.41"}},{"$f":"U43*'Input Data'!U$54","v":{"v":8678043.57735662,"d":"8,678,043.58"}},{"$f":"V43*'Input Data'!V$54","v":{"v":7998088.47412813,"d":"7,998,088.47"}},{"$f":"W43*'Input Data'!W$54","v":{"v":7230105.010631982,"d":"7,230,105.01"}},{"$f":"X43*'Input Data'!X$54","v":{"v":6457278.054792769,"d":"6,457,278.05"}},{"$f":"Y43*'Input Data'!Y$54","v":{"v":5560160.168536194,"d":"5,560,160.17"}},{"$f":"Z43*'Input Data'!Z$54","v":{"v":4852879.120998488,"d":"4,852,879.12"}},{"$f":"AA43*'Input Data'!AA$54","v":{"v":4439816.124906441,"d":"4,439,816.12"}},{"$f":"AB43*'Input Data'!AB$54","v":{"v":4382575.107390208,"d":"4,382,575.11"}},{"$f":"AC43*'Input Data'!AC$54","v":{"v":4483403.257065556,"d":"4,483,403.26"}},{"$f":"AD43*'Input Data'!AD$54","v":{"v":4362863.246089904,"d":"4,362,863.25"}}]
[null,null,"EERC Cost","Naira/KWh",null,null,{"$f":"G44*'Input Data'!G$54","v":{"v":2010287.2025880003,"d":"2,010,287.20"}},{"$f":"H44*'Input Data'!H$54","v":{"v":2062400.2457820447,"d":"2,062,400.25"}},{"$f":"I44*'Input Data'!I$54","v":{"v":2054822.8940082241,"d":"2,054,822.89"}},{"$f":"J44*'Input Data'!J$54","v":{"v":2043920.6195518652,"d":"2,043,920.62"}},{"$f":"K44*'Input Data'!K$54","v":{"v":2032590.7808793038,"d":"2,032,590.78"}},{"$f":"L44*'Input Data'!L$54","v":{"v":2019983.920519419,"d":"2,019,983.92"}},{"$f":"M44*'Input Data'!M$54","v":{"v":1998095.631058832,"d":"1,998,095.63"}},{"$f":"N44*'Input Data'!N$54","v":{"v":1985909.2017911144,"d":"1,985,909.20"}},{"$f":"O44*'Input Data'!O$54","v":{"v":1983016.5158794983,"d":"1,983,016.52"}},{"$f":"P44*'Input Data'!P$54","v":{"v":1976769.5926825083,"d":"1,976,769.59"}},{"$f":"Q44*'Input Data'!Q$54","v":{"v":1964859.3539617467,"d":"1,964,859.35"}},{"$f":"R44*'Input Data'!R$54","v":{"v":1945540.7902286213,"d":"1,945,540.79"}},{"$f":"S44*'Input Data'!S$54","v":{"v":1928587.6546077363,"d":"1,928,587.65"}},{"$f":"T44*'Input Data'!T$54","v":{"v":1923584.7757003508,"d":"1,923,584.78"}},{"$f":"U44*'Input Data'!U$54","v":{"v":1914308.8546814611,"d":"1,914,308.85"}},{"$f":"V44*'Input Data'!V$54","v":{"v":1902376.9450211024,"d":"1,902,376.95"}},{"$f":"W44*'Input Data'!W$54","v":{"v":1892878.7112259367,"d":"1,892,878.71"}},{"$f":"X44*'Input Data'!X$54","v":{"v":1882120.689332226,"d":"1,882,120.69"}},{"$f":"Y44*'Input Data'!Y$54","v":{"v":1871035.338810689,"d":"1,871,035.34"}},{"$f":"Z44*'Input Data'!Z$54","v":{"v":1858071.7642830731,"d":"1,858,071.76"}},{"$f":"AA44*'Input Data'!AA$54","v":{"v":1855170.9886535732,"d":"1,855,170.99"}},{"$f":"AB44*'Input Data'!AB$54","v":{"v":1815320.2780568555,"d":"1,815,320.28"}},{"$f":"AC44*'Input Data'!AC$54","v":{"v":1817326.654154573,"d":"1,817,326.65"}},{"$f":"AD44*'Input Data'!AD$54","v":{"v":1815804.7038318256,"d":"1,815,804.70"}}]
[null,null,"Disco Loss Cost","Naira/KWh",null,null,{"$f":"G45","v":{"v":53926751.942439996,"d":"53,926,751.94"}},{"$f":"H45","v":{"v":55324705.005899295,"d":"55,324,705.01"}},{"v":55121439.53768094,"d":"55,121,439.54"},{"v":54828981.69908969,"d":"54,828,981.70"},{"v":54525054.28073052,"d":"54,525,054.28"},{"v":54186870.24885425,"d":"54,186,870.25"},{"v":53599708.19824486,"d":"53,599,708.20"},{"v":53272802.39725369,"d":"53,272,802.40"},{"v":53195204.94978336,"d":"53,195,204.95"},{"v":53027628.75608633,"d":"53,027,628.76"},{"v":52708131.87611669,"d":"52,708,131.88"},{"v":52189903.73787888,"d":"52,189,903.74"},{"v":51735129.14741386,"d":"51,735,129.15"},{"v":51600924.93545385,"d":"51,600,924.94"},{"v":51352094.673201114,"d":"51,352,094.67"},{"v":51032016.46167719,"d":"51,032,016.46"},{"v":50777222.57098148,"d":"50,777,222.57"},{"v":50488634.36462641,"d":"50,488,634.36"},{"v":50191265.43793754,"d":"50,191,265.44"},{"v":49843512.40695863,"d":"49,843,512.41"},{"v":49765697.949595846,"d":"49,765,697.95"},{"v":48696686.82406484,"d":"48,696,686.82"},{"v":48750508.65906712,"d":"48,750,508.66"},{"v":48709681.73771088,"d":"48,709,681.74"}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G54:G62)","v":{"v":199528982.187028,"d":"199,528,982.19"}},{"$f":"SUM(H54:H62)","v":{"v":204701408.52182734,"d":"204,701,408.52"}},{"v":203949326.28941947,"d":"203,949,326.29"},{"v":202867232.28663194,"d":"202,867,232.29"},{"v":201742700.83870295,"d":"201,742,700.84"},{"v":200491419.92076072,"d":"200,491,419.92"},{"v":198318920.33350596,"d":"198,318,920.33"},{"v":197109368.86983868,"d":"197,109,368.87"},{"v":196822258.31419846,"d":"196,822,258.31"},{"v":196202226.39751944,"d":"196,202,226.40"},{"v":195020087.94163176,"d":"195,020,087.94"},{"v":193102643.83015192,"d":"193,102,643.83"},{"v":191419977.8454313,"d":"191,419,977.85"},{"v":190923422.26117927,"d":"190,923,422.26"},{"v":190002750.29084405,"d":"190,002,750.29"},{"v":188818460.90820563,"d":"188,818,460.91"},{"v":187875723.51263145,"d":"187,875,723.51"},{"v":186807947.14911762,"d":"186,807,947.15"},{"v":185707682.12036884,"d":"185,707,682.12"},{"v":184420995.9057469,"d":"184,420,995.91"},{"v":184133082.41350466,"d":"184,133,082.41"},{"v":180177741.24903995,"d":"180,177,741.25"},{"v":180376882.03854832,"d":"180,376,882.04"},{"v":180225822.42953026,"d":"180,225,822.43"}]
[{"$nulls":6},{"$f":"G63/('Input Data'!G54*'Gen and Trans'!G10)","v":{"v":180.6483402567532,"d":"180.65"}}]
[]
[null,null,"HV Cost"]
[null,null,"Generation Cost","Naira/KWh",null,null,{"$f":"G38*'Input Data'!G$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"H38*'Input Data'!H$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"I38*'Input Data'!I$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"J38*'Input Data'!J$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"K38*'Input Data'!K$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"L38*'Input Data'!L$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"M38*'Input Data'!M$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"N38*'Input Data'!N$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"O38*'Input Data'!O$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"P38*'Input Data'!P$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"Q38*'Input Data'!Q$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"R38*'Input Data'!R$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"S38*'Input Data'!S$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"T38*'Input Data'!T$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"U38*'Input Data'!U$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"V38*'Input Data'!V$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"W38*'Input Data'!W$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"X38*'Input Data'!X$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"Y38*'Input Data'!Y$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"Z38*'Input Data'!Z$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"AA38*'Input Data'!AA$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"AB38*'Input Data'!AB$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"AC38*'Input Data'!AC$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}},{"$f":"AD38*'Input Data'!AD$55","v":{"v":12640571.999999996,"d":"12,640,572.00"}}]
[null,null,"Transmission Cost","Naira/KWh",null,null,{"$f":"G39*'Input Data'!G$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"H39*'Input Data'!H$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"I39*'Input Data'!I$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"J39*'Input Data'!J$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"K39*'Input Data'!K$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"L39*'Input Data'!L$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"M39*'Input Data'!M$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"N39*'Input Data'!N$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"O39*'Input Data'!O$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"P39*'Input Data'!P$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"Q39*'Input Data'!Q$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"R39*'Input Data'!R$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"S39*'Input Data'!S$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"T39*'Input Data'!T$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"U39*'Input Data'!U$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"V39*'Input Data'!V$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"W39*'Input Data'!W$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"X39*'Input Data'!X$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"Y39*'Input Data'!Y$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"Z39*'Input Data'!Z$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"AA39*'Input Data'!AA$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"AB39*'Input Data'!AB$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"AC39*'Input Data'!AC$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}},{"$f":"AD39*'Input Data'!AD$55","v":{"v":1037017.7999999998,"d":"1,037,017.80"}}]
[null,null,"Disco Operating Cost","Naira/KWh",null,null,{"$f":"G40*'Input Data'!G$55","v":{"v":46229.999999999985,"d":"46,230.00"}},{"$f":"H40*'Input Data'!H$55","v":{"v":68099.99999999999,"d":"68,100.00"}},{"$f":"I40*'Input Data'!I$55","v":{"v":50269.999999999985,"d":"50,270.00"}},{"$f":"J40*'Input Data'!J$55","v":{"v":60839.999999999985,"d":"60,840.00"}},{"$f":"K40*'Input Data'!K$55","v":{"v":46689.99999999999,"d":"46,690.00"}},{"$f":"L40*'Input Data'!L$55","v":{"v":50449.999999999985,"d":"50,450.00"}},{"$f":"M40*'Input Data'!M$55","v":{"v":47359.99999999999,"d":"47,360.00"}},{"$f":"N40*'Input Data'!N$55","v":{"v":54809.999999999985,"d":"54,810.00"}},{"$f":"O40*'Input Data'!O$55","v":{"v":50989.999999999985,"d":"50,990.00"}},{"$f":"P40*'Input Data'!P$55","v":{"v":52759.999999999985,"d":"52,760.00"}},{"$f":"Q40*'Input Data'!Q$55","v":{"v":59929.999999999985,"d":"59,930.00"}},{"$f":"R40*'Input Data'!R$55","v":{"v":66119.99999999999,"d":"66,120.00"}},{"$f":"S40*'Input Data'!S$55","v":{"v":53919.999999999985,"d":"53,920.00"}},{"$f":"T40*'Input Data'!T$55","v":{"v":38409.99999999999,"d":"38,410.00"}},{"$f":"U40*'Input Data'!U$55","v":{"v":46979.99999999999,"d":"46,980.00"}},{"$f":"V40*'Input Data'!V$55","v":{"v":45689.99999999999,"d":"45,690.00"}},{"$f":"W40*'Input Data'!W$55","v":{"v":50449.999999999985,"d":"50,450.00"}},{"$f":"X40*'Input Data'!X$55","v":{"v":46989.99999999999,"d":"46,990.00"}},{"$f":"Y40*'Input Data'!Y$55","v":{"v":34479.999999999985,"d":"34,480.00"}},{"$f":"Z40*'Input Data'!Z$55","v":{"v":43739.99999999999,"d":"43,740.00"}},{"$f":"AA40*'Input Data'!AA$55","v":{"v":49759.999999999985,"d":"49,760.00"}},{"$f":"AB40*'Input Data'!AB$55","v":{"v":50719.99999999999,"d":"50,720.00"}},{"$f":"AC40*'Input Data'!AC$55","v":{"v":53009.999999999985,"d":"53,010.00"}},{"$f":"AD40*'Input Data'!AD$55","v":{"v":60419.999999999985,"d":"60,420.00"}}]
[null,null,"Disco Maintenance Cost","Naira/KWh",null,null,{"$f":"G41*'Input Data'!G$55","v":{"v":66919.99999999999,"d":"66,920.00"}},{"$f":"H41*'Input Data'!H$55","v":{"v":53539.999999999985,"d":"53,540.00"}},{"$f":"I41*'Input Data'!I$55","v":{"v":73369.99999999997,"d":"73,370.00"}},{"$f":"J41*'Input Data'!J$55","v":{"v":66729.99999999997,"d":"66,730.00"}},{"$f":"K41*'Input Data'!K$55","v":{"v":59489.999999999985,"d":"59,490.00"}},{"$f":"L41*'Input Data'!L$55","v":{"v":59419.999999999985,"d":"59,420.00"}},{"$f":"M41*'Input Data'!M$55","v":{"v":68850,"d":"68,850.00"}},{"$f":"N41*'Input Data'!N$55","v":{"v":53699.999999999985,"d":"53,700.00"}},{"$f":"O41*'Input Data'!O$55","v":{"v":70339.99999999997,"d":"70,340.00"}},{"$f":"P41*'Input Data'!P$55","v":{"v":72209.99999999999,"d":"72,210.00"}},{"$f":"Q41*'Input Data'!Q$55","v":{"v":64149.999999999985,"d":"64,150.00"}},{"$f":"R41*'Input Data'!R$55","v":{"v":58749.999999999985,"d":"58,750.00"}},{"$f":"S41*'Input Data'!S$55","v":{"v":44449.99999999999,"d":"44,450.00"}},{"$f":"T41*'Input Data'!T$55","v":{"v":80549.99999999999,"d":"80,550.00"}},{"$f":"U41*'Input Data'!U$55","v":{"v":84299.99999999999,"d":"84,300.00"}},{"$f":"V41*'Input Data'!V$55","v":{"v":58570,"d":"58,570.00"}},{"$f":"W41*'Input Data'!W$55","v":{"v":57029.999999999985,"d":"57,030.00"}},{"$f":"X41*'Input Data'!X$55","v":{"v":64480,"d":"64,480.00"}},{"$f":"Y41*'Input Data'!Y$55","v":{"v":84819.99999999999,"d":"84,820.00"}},{"$f":"Z41*'Input Data'!Z$55","v":{"v":39769.999999999985,"d":"39,770.00"}},{"$f":"AA41*'Input Data'!AA$55","v":{"v":62079.999999999985,"d":"62,080.00"}},{"$f":"AB41*'Input Data'!AB$55","v":{"v":56459.999999999985,"d":"56,460.00"}},{"$f":"AC41*'Input Data'!AC$55","v":{"v":68859.99999999999,"d":"68,860.00"}},{"$f":"AD41*'Input Data'!AD$55","v":{"v":78759.99999999999,"d":"78,760.00"}}]
[null,null,"Depreciation Cost","Naira/KWh",null,null,{"$f":"G42*'Input Data'!G$55","v":0},{"$f":"H42*'Input Data'!H$55","v":{"v":480528.7287408496,"d":"480,528.73"}},{"$f":"I42*'Input Data'!I$55","v":{"v":493092.7301045531,"d":"493,092.73"}},{"$f":"J42*'Input Data'!J$55","v":{"v":500780.36033397284,"d":"500,780.36"}},{"$f":"K42*'Input Data'!K$55","v":{"v":516033.06880970753,"d":"516,033.07"}},{"$f":"L42*'Input Data'!L$55","v":{"v":525986.1164287551,"d":"525,986.12"}},{"$f":"M42*'Input Data'!M$55","v":{"v":460057.2431821187,"d":"460,057.24"}},{"$f":"N42*'Input Data'!N$55","v":{"v":467472.3730522488,"d":"467,472.37"}},{"$f":"O42*'Input Data'!O$55","v":{"v":487481.29050734267,"d":"487,481.29"}},{"$f":"P42*'Input Data'!P$55","v":{"v":497657.65584135504,"d":"497,657.66"}},{"$f":"Q42*'Input Data'!Q$55","v":{"v":503410.26150323683,"d":"503,410.26"}},{"$f":"R42*'Input Data'!R$55","v":{"v":410283.2815533622,"d":"410,283.28"}},{"$f":"S42*'Input Data'!S$55","v":{"v":413023.56619927206,"d":"413,023.57"}},{"$f":"T42*'Input Data'!T$55","v":{"v":418826.4382936378,"d":"418,826.44"}},{"$f":"U42*'Input Data'!U$55","v":{"v":419830.5539560971,"d":"419,830.55"}},{"$f":"V42*'Input Data'!V$55","v":{"v":427703.4252643554,"d":"427,703.43"}},{"$f":"W42*'Input Data'!W$55","v":{"v":434432.11331022764,"d":"434,432.11"}},{"$f":"X42*'Input Data'!X$55","v":{"v":430930.6489295792,"d":"430,930.65"}},{"$f":"Y42*'Input Data'!Y$55","v":{"v":434801.4416760484,"d":"434,801.44"}},{"$f":"Z42*'Input Data'!Z$55","v":{"v":446292.7126118549,"d":"446,292.71"}},{"$f":"AA42*'Input Data'!AA$55","v":{"v":440836.5722609778,"d":"440,836.57"}},{"$f":"AB42*'Input Data'!AB$55","v":{"v":135581.20439200458,"d":"135,581.20"}},{"$f":"AC42*'Input Data'!AC$55","v":{"v":125611.69647345254,"d":"125,611.70"}},{"$f":"AD42*'Input Data'!AD$55","v":{"v":109616.06021085037,"d":"109,616.06"}}]
[null,null,"Return on Capital Cost","Naira/KWh",null,null,{"$f":"G43*'Input Data'!G$55","v":{"v":2163920.5379999997,"d":"2,163,920.54"}},{"$f":"H43*'Input Data'!H$55","v":{"v":2088497.390164263,"d":"2,088,497.39"}},{"$f":"I43*'Input Data'!I$55","v":{"v":2013795.6763099234,"d":"2,013,795.68"}},{"$f":"J43*'Input Data'!J$55","v":{"v":1915652.0583316258,"d":"1,915,652.06"}},{"$f":"K43*'Input Data'!K$55","v":{"v":1831869.9953117478,"d":"1,831,870.00"}},{"$f":"L43*'Input Data'!L$55","v":{"v":1718172.500392029,"d":"1,718,172.50"}},{"$f":"M43*'Input Data'!M$55","v":{"v":1604044.7906181288,"d":"1,604,044.79"}},{"$f":"N43*'Input Data'!N$55","v":{"v":1507611.96814707,"d":"1,507,611.97"}},{"$f":"O43*'Input Data'!O$55","v":{"v":1451825.2259966116,"d":"1,451,825.23"}},{"$f":"P43*'Input Data'!P$55","v":{"v":1388430.1051309342,"d":"1,388,430.11"}},{"$f":"Q43*'Input Data'!Q$55","v":{"v":1289041.7953360225,"d":"1,289,041.80"}},{"$f":"R43*'Input Data'!R$55","v":{"v":1228056.8408960134,"d":"1,228,056.84"}},{"$f":"S43*'Input Data'!S$55","v":{"v":1117267.8608462508,"d":"1,117,267.86"}},{"$f":"T43*'Input Data'!T$55","v":{"v":1051169.6005980335,"d":"1,051,169.60"}},{"$f":"U43*'Input Data'!U$55","v":{"v":964227.0641507354,"d":"964,227.06"}},{"$f":"V43*'Input Data'!V$55","v":{"v":888676.4971253475,"d":"888,676.50"}},{"$f":"W43*'Input Data'!W$55","v":{"v":803345.0011813312,"d":"803,345.00"}},{"$f":"X43*'Input Data'!X$55","v":{"v":717475.3394214186,"d":"717,475.34"}},{"$f":"Y43*'Input Data'!Y$55","v":{"v":617795.5742817991,"d":"617,795.57"}},{"$f":"Z43*'Input Data'!Z$55","v":{"v":539208.7912220542,"d":"539,208.79"}},{"$f":"AA43*'Input Data'!AA$55","v":{"v":493312.9027673823,"d":"493,312.90"}},{"$f":"AB43*'Input Data'!AB$55","v":{"v":486952.78971002303,"d":"486,952.79"}},{"$f":"AC43*'Input Data'!AC$55","v":{"v":498155.9174517283,"d":"498,155.92"}},{"$f":"AD43*'Input Data'!AD$55","v":{"v":484762.582898878,"d":"484,762.58"}}]
[null,null,"EERC Cost","Naira/KWh",null,null,{"$f":"G44*'Input Data'!G$55","v":{"v":223365.24473199996,"d":"223,365.24"}},{"$f":"H44*'Input Data'!H$55","v":{"v":229155.58286467157,"d":"229,155.58"}},{"$f":"I44*'Input Data'!I$55","v":{"v":228313.65488980262,"d":"228,313.65"}},{"$f":"J44*'Input Data'!J$55","v":{"v":227102.29106131828,"d":"227,102.29"}},{"$f":"K44*'Input Data'!K$55","v":{"v":225843.42009770035,"d":"225,843.42"}},{"$f":"L44*'Input Data'!L$55","v":{"v":224442.65783549094,"d":"224,442.66"}},{"$f":"M44*'Input Data'!M$55","v":{"v":222010.6256732035,"d":"222,010.63"}},{"$f":"N44*'Input Data'!N$55","v":{"v":220656.57797679043,"d":"220,656.58"}},{"$f":"O44*'Input Data'!O$55","v":{"v":220335.16843105532,"d":"220,335.17"}},{"$f":"P44*'Input Data'!P$55","v":{"v":219641.06585361197,"d":"219,641.07"}},{"$f":"Q44*'Input Data'!Q$55","v":{"v":218317.7059957496,"d":"218,317.71"}},{"$f":"R44*'Input Data'!R$55","v":{"v":216171.1989142912,"d":"216,171.20"}},{"$f":"S44*'Input Data'!S$55","v":{"v":214287.5171786373,"d":"214,287.52"}},{"$f":"T44*'Input Data'!T$55","v":{"v":213731.64174448335,"d":"213,731.64"}},{"$f":"U44*'Input Data'!U$55","v":{"v":212700.98385349562,"d":"212,700.98"}},{"$f":"V44*'Input Data'!V$55","v":{"v":211375.21611345577,"d":"211,375.22"}},{"$f":"W44*'Input Data'!W$55","v":{"v":210319.85680288178,"d":"210,319.86"}},{"$f":"X44*'Input Data'!X$55","v":{"v":209124.52103691397,"d":"209,124.52"}},{"$f":"Y44*'Input Data'!Y$55","v":{"v":207892.81542340986,"d":"207,892.82"}},{"$f":"Z44*'Input Data'!Z$55","v":{"v":206452.41825367472,"d":"206,452.42"}},{"$f":"AA44*'Input Data'!AA$55","v":{"v":206130.10985039698,"d":"206,130.11"}},{"$f":"AB44*'Input Data'!AB$55","v":{"v":201702.25311742834,"d":"201,702.25"}},{"$f":"AC44*'Input Data'!AC$55","v":{"v":201925.18379495252,"d":"201,925.18"}},{"$f":"AD44*'Input Data'!AD$55","v":{"v":201756.07820353613,"d":"201,756.08"}}]
[null,null,"Disco Loss Cost","Naira/KWh"]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G67:G75)","v":{"v":16178025.582731996,"d":"16,178,025.58"}},{"$f":"SUM(H67:H75)","v":{"v":16597411.501769783,"d":"16,597,411.50"}},{"v":16536431.861304276,"d":"16,536,431.86"},{"v":16448694.509726914,"d":"16,448,694.51"},{"v":16357516.284219153,"d":"16,357,516.28"},{"v":16256061.074656272,"d":"16,256,061.07"},{"v":16079912.459473448,"d":"16,079,912.46"},{"v":15981840.719176106,"d":"15,981,840.72"},{"v":15958561.484935006,"d":"15,958,561.48"},{"v":15908288.626825897,"d":"15,908,288.63"},{"v":15812439.562835006,"d":"15,812,439.56"},{"v":15656971.121363664,"d":"15,656,971.12"},{"v":15520538.744224159,"d":"15,520,538.74"},{"v":15480277.480636152,"d":"15,480,277.48"},{"v":15405628.401960324,"d":"15,405,628.40"},{"v":15309604.938503155,"d":"15,309,604.94"},{"v":15233166.771294437,"d":"15,233,166.77"},{"v":15146590.30938791,"d":"15,146,590.31"},{"v":15057379.631381255,"d":"15,057,379.63"},{"v":14953053.72208758,"d":"14,953,053.72"},{"v":14929709.384878755,"d":"14,929,709.38"},{"v":14609006.047219453,"d":"14,609,006.05"},{"v":14625152.597720131,"d":"14,625,152.60"},{"v":14612904.521313261,"d":"14,612,904.52"}]
[]
[]
[]
[null,null,"LV Tariff"]
[null,null,"Generation Tariff","Naira/KWh",null,null,{"$f":"G54/'Gen and Trans'!G$25","v":{"v":103,"d":"103.00"}},{"$f":"H54/'Gen and Trans'!H$25","v":{"v":103,"d":"103.00"}},{"$f":"I54/'Gen and Trans'!I$25","v":{"v":103,"d":"103.00"}},{"$f":"J54/'Gen and Trans'!J$25","v":{"v":103,"d":"103.00"}},{"$f":"K54/'Gen and Trans'!K$25","v":{"v":103,"d":"103.00"}},{"$f":"L54/'Gen and Trans'!L$25","v":{"v":103,"d":"103.00"}},{"$f":"M54/'Gen and Trans'!M$25","v":{"v":103,"d":"103.00"}},{"$f":"N54/'Gen and Trans'!N$25","v":{"v":103,"d":"103.00"}},{"$f":"O54/'Gen and Trans'!O$25","v":{"v":103,"d":"103.00"}},{"$f":"P54/'Gen and Trans'!P$25","v":{"v":103,"d":"103.00"}},{"$f":"Q54/'Gen and Trans'!Q$25","v":{"v":103,"d":"103.00"}},{"$f":"R54/'Gen and Trans'!R$25","v":{"v":103,"d":"103.00"}},{"$f":"S54/'Gen and Trans'!S$25","v":{"v":103,"d":"103.00"}},{"$f":"T54/'Gen and Trans'!T$25","v":{"v":103,"d":"103.00"}},{"$f":"U54/'Gen and Trans'!U$25","v":{"v":103,"d":"103.00"}},{"$f":"V54/'Gen and Trans'!V$25","v":{"v":103,"d":"103.00"}},{"$f":"W54/'Gen and Trans'!W$25","v":{"v":103,"d":"103.00"}},{"$f":"X54/'Gen and Trans'!X$25","v":{"v":103,"d":"103.00"}},{"$f":"Y54/'Gen and Trans'!Y$25","v":{"v":103,"d":"103.00"}},{"$f":"Z54/'Gen and Trans'!Z$25","v":{"v":103,"d":"103.00"}},{"$f":"AA54/'Gen and Trans'!AA$25","v":{"v":103,"d":"103.00"}},{"$f":"AB54/'Gen and Trans'!AB$25","v":{"v":103,"d":"103.00"}},{"$f":"AC54/'Gen and Trans'!AC$25","v":{"v":103,"d":"103.00"}},{"$f":"AD54/'Gen and Trans'!AD$25","v":{"v":103,"d":"103.00"}}]
[null,null,"Transmission Tariff","Naira/KWh",null,null,{"$f":"G55/'Gen and Trans'!G$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"H55/'Gen and Trans'!H$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"I55/'Gen and Trans'!I$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"J55/'Gen and Trans'!J$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"K55/'Gen and Trans'!K$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"L55/'Gen and Trans'!L$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"M55/'Gen and Trans'!M$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"N55/'Gen and Trans'!N$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"O55/'Gen and Trans'!O$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"P55/'Gen and Trans'!P$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Q55/'Gen and Trans'!Q$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"R55/'Gen and Trans'!R$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"S55/'Gen and Trans'!S$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"T55/'Gen and Trans'!T$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"U55/'Gen and Trans'!U$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"V55/'Gen and Trans'!V$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"W55/'Gen and Trans'!W$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"X55/'Gen and Trans'!X$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Y55/'Gen and Trans'!Y$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Z55/'Gen and Trans'!Z$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AA55/'Gen and Trans'!AA$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AB55/'Gen and Trans'!AB$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AC55/'Gen and Trans'!AC$25","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AD55/'Gen and Trans'!AD$25","v":{"v":8.450000000000001,"d":"8.45"}}]
[null,null,"Disco Operating Tariff","Naira/KWh",null,null,{"$f":"G56/'Gen and Trans'!G$25","v":{"v":0.3766989341938007,"d":"0.38"}},{"$f":"H56/'Gen and Trans'!H$25","v":{"v":0.5549036863205241,"d":"0.55"}},{"$f":"I56/'Gen and Trans'!I$25","v":{"v":0.40961833056288904,"d":"0.41"}},{"$f":"J56/'Gen and Trans'!J$25","v":{"v":0.49574655324141975,"d":"0.50"}},{"$f":"K56/'Gen and Trans'!K$25","v":{"v":0.3804471822952316,"d":"0.38"}},{"$f":"L56/'Gen and Trans'!L$25","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"M56/'Gen and Trans'!M$25","v":{"v":0.38590658713862,"d":"0.39"}},{"$f":"N56/'Gen and Trans'!N$25","v":{"v":0.446611909650924,"d":"0.45"}},{"$f":"O56/'Gen and Trans'!O$25","v":{"v":0.4154851536781721,"d":"0.42"}},{"$f":"P56/'Gen and Trans'!P$25","v":{"v":0.42990776050324303,"d":"0.43"}},{"$f":"Q56/'Gen and Trans'!Q$25","v":{"v":0.488331540692937,"d":"0.49"}},{"$f":"R56/'Gen and Trans'!R$25","v":{"v":0.5387699227534957,"d":"0.54"}},{"$f":"S56/'Gen and Trans'!S$25","v":{"v":0.4393598644111991,"d":"0.44"}},{"$f":"T56/'Gen and Trans'!T$25","v":{"v":0.3129787164694762,"d":"0.31"}},{"$f":"U56/'Gen and Trans'!U$25","v":{"v":0.3828102082722206,"d":"0.38"}},{"$f":"V56/'Gen and Trans'!V$25","v":{"v":0.3722988168573384,"d":"0.37"}},{"$f":"W56/'Gen and Trans'!W$25","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"X56/'Gen and Trans'!X$25","v":{"v":0.38289169192659955,"d":"0.38"}},{"$f":"Y56/'Gen and Trans'!Y$25","v":{"v":0.2809556402985561,"d":"0.28"}},{"$f":"Z56/'Gen and Trans'!Z$25","v":{"v":0.35640950425344675,"d":"0.36"}},{"$f":"AA56/'Gen and Trans'!AA$25","v":{"v":0.40546266418956356,"d":"0.41"}},{"$f":"AB56/'Gen and Trans'!AB$25","v":{"v":0.41328509500994104,"d":"0.41"}},{"$f":"AC56/'Gen and Trans'!AC$25","v":{"v":0.43194485186271636,"d":"0.43"}},{"$f":"AD56/'Gen and Trans'!AD$25","v":{"v":0.49232423975750467,"d":"0.49"}}]
[null,null,"Disco Maintenance Tariff","Naira/KWh",null,null,{"$f":"G57/'Gen and Trans'!G$25","v":{"v":0.5452886151038102,"d":"0.55"}},{"$f":"H57/'Gen and Trans'!H$25","v":{"v":0.4362634855447997,"d":"0.44"}},{"$f":"I57/'Gen and Trans'!I$25","v":{"v":0.597845572178221,"d":"0.60"}},{"$f":"J57/'Gen and Trans'!J$25","v":{"v":0.5437404256706103,"d":"0.54"}},{"$f":"K57/'Gen and Trans'!K$25","v":{"v":0.484746259900264,"d":"0.48"}},{"$f":"L57/'Gen and Trans'!L$25","v":{"v":0.4841758743196115,"d":"0.48"}},{"$f":"M57/'Gen and Trans'!M$25","v":{"v":0.561014960398944,"d":"0.56"}},{"$f":"N57/'Gen and Trans'!N$25","v":{"v":0.43756722401486264,"d":"0.44"}},{"$f":"O57/'Gen and Trans'!O$25","v":{"v":0.5731560249014047,"d":"0.57"}},{"$f":"P57/'Gen and Trans'!P$25","v":{"v":0.588393468270265,"d":"0.59"}},{"$f":"Q57/'Gen and Trans'!Q$25","v":{"v":0.5227176428408461,"d":"0.52"}},{"$f":"R57/'Gen and Trans'!R$25","v":{"v":0.4787164694762231,"d":"0.48"}},{"$f":"S57/'Gen and Trans'!S$25","v":{"v":0.3621948437143509,"d":"0.36"}},{"$f":"T57/'Gen and Trans'!T$25","v":{"v":0.6563508360222939,"d":"0.66"}},{"$f":"U57/'Gen and Trans'!U$25","v":{"v":0.6869072064143933,"d":"0.69"}},{"$f":"V57/'Gen and Trans'!V$25","v":{"v":0.4772497636974024,"d":"0.48"}},{"$f":"W57/'Gen and Trans'!W$25","v":{"v":0.46470128092304686,"d":"0.46"}},{"$f":"X57/'Gen and Trans'!X$25","v":{"v":0.525406603435351,"d":"0.53"}},{"$f":"Y57/'Gen and Trans'!Y$25","v":{"v":0.6911443564420977,"d":"0.69"}},{"$f":"Z57/'Gen and Trans'!Z$25","v":{"v":0.32406049346501087,"d":"0.32"}},{"$f":"AA57/'Gen and Trans'!AA$25","v":{"v":0.5058505263844073,"d":"0.51"}},{"$f":"AB57/'Gen and Trans'!AB$25","v":{"v":0.4600567126234477,"d":"0.46"}},{"$f":"AC57/'Gen and Trans'!AC$25","v":{"v":0.5610964440533229,"d":"0.56"}},{"$f":"AD57/'Gen and Trans'!AD$25","v":{"v":0.6417652618884652,"d":"0.64"}}]
[null,null,"Depreciation Tariff","Naira/KWh",null,null,{"$f":"G58/'Gen and Trans'!G$25","v":0},{"$f":"H58/'Gen and Trans'!H$25","v":{"v":3.915523685186677,"d":"3.92"}},{"$f":"I58/'Gen and Trans'!I$25","v":{"v":4.01789975966032,"d":"4.02"}},{"$f":"J58/'Gen and Trans'!J$25","v":{"v":4.080541380121028,"d":"4.08"}},{"$f":"K58/'Gen and Trans'!K$25","v":{"v":4.204826022698964,"d":"4.20"}},{"$f":"L58/'Gen and Trans'!L$25","v":{"v":4.285927091919716,"d":"4.29"}},{"$f":"M58/'Gen and Trans'!M$25","v":{"v":3.748714539797585,"d":"3.75"}},{"$f":"N58/'Gen and Trans'!N$25","v":{"v":3.8091357277488425,"d":"3.81"}},{"$f":"O58/'Gen and Trans'!O$25","v":{"v":3.9721756991895862,"d":"3.97"}},{"$f":"P58/'Gen and Trans'!P$25","v":{"v":4.055096442760626,"d":"4.06"}},{"$f":"Q58/'Gen and Trans'!Q$25","v":{"v":4.101970775913733,"d":"4.10"}},{"$f":"R58/'Gen and Trans'!R$25","v":{"v":3.3431381111548055,"d":"3.34"}},{"$f":"S58/'Gen and Trans'!S$25","v":{"v":3.3654669518535263,"d":"3.37"}},{"$f":"T58/'Gen and Trans'!T$25","v":{"v":3.412750874267771,"d":"3.41"}},{"$f":"U58/'Gen and Trans'!U$25","v":{"v":3.4209327756274015,"d":"3.42"}},{"$f":"V58/'Gen and Trans'!V$25","v":{"v":3.4850838080925937,"d":"3.49"}},{"$f":"W58/'Gen and Trans'!W$25","v":{"v":3.5399116172079443,"d":"3.54"}},{"$f":"X58/'Gen and Trans'!X$25","v":{"v":3.5113804058666545,"d":"3.51"}},{"$f":"Y58/'Gen and Trans'!Y$25","v":{"v":3.5429210396992312,"d":"3.54"}},{"$f":"Z58/'Gen and Trans'!Z$25","v":{"v":3.6365561146300234,"d":"3.64"}},{"$f":"AA58/'Gen and Trans'!AA$25","v":{"v":3.5920974891706425,"d":"3.59"}},{"$f":"AB58/'Gen and Trans'!AB$25","v":{"v":1.1047651998957386,"d":"1.10"}},{"$f":"AC58/'Gen and Trans'!AC$25","v":{"v":1.0235300061394068,"d":"1.02"}},{"$f":"AD58/'Gen and Trans'!AD$25","v":{"v":0.8931917164601089,"d":"0.89"}}]
[null,null,"Return on Capital Tariff","Naira/KWh",null,null,{"$f":"G59/'Gen and Trans'!G$25","v":{"v":17.63241532218637,"d":"17.63"}},{"$f":"H59/'Gen and Trans'!H$25","v":{"v":17.01783995114455,"d":"17.02"}},{"$f":"I59/'Gen and Trans'!I$25","v":{"v":16.40914308782246,"d":"16.41"}},{"$f":"J59/'Gen and Trans'!J$25","v":{"v":15.609433023138312,"d":"15.61"}},{"$f":"K59/'Gen and Trans'!K$25","v":{"v":14.926746156511753,"d":"14.93"}},{"$f":"L59/'Gen and Trans'!L$25","v":{"v":14.000297418532883,"d":"14.00"}},{"$f":"M59/'Gen and Trans'!M$25","v":{"v":13.070343132705332,"d":"13.07"}},{"$f":"N59/'Gen and Trans'!N$25","v":{"v":12.28457325500367,"d":"12.28"}},{"$f":"O59/'Gen and Trans'!O$25","v":{"v":11.830002493372218,"d":"11.83"}},{"$f":"P59/'Gen and Trans'!P$25","v":{"v":11.313435881579272,"d":"11.31"}},{"$f":"Q59/'Gen and Trans'!Q$25","v":{"v":10.503583613115795,"d":"10.50"}},{"$f":"R59/'Gen and Trans'!R$25","v":{"v":10.006655918125336,"d":"10.01"}},{"$f":"S59/'Gen and Trans'!S$25","v":{"v":9.103906822188415,"d":"9.10"}},{"$f":"T59/'Gen and Trans'!T$25","v":{"v":8.565314042876974,"d":"8.57"}},{"$f":"U59/'Gen and Trans'!U$25","v":{"v":7.856874483807043,"d":"7.86"}},{"$f":"V59/'Gen and Trans'!V$25","v":{"v":7.241260854644143,"d":"7.24"}},{"$f":"W59/'Gen and Trans'!W$25","v":{"v":6.545948642330199,"d":"6.55"}},{"$f":"X59/'Gen and Trans'!X$25","v":{"v":5.846251258282152,"d":"5.85"}},{"$f":"Y59/'Gen and Trans'!Y$25","v":{"v":5.034024105161169,"d":"5.03"}},{"$f":"Z59/'Gen and Trans'!Z$25","v":{"v":4.393670278201935,"d":"4.39"}},{"$f":"AA59/'Gen and Trans'!AA$25","v":{"v":4.019693806976487,"d":"4.02"}},{"$f":"AB59/'Gen and Trans'!AB$25","v":{"v":3.9678692815588077,"d":"3.97"}},{"$f":"AC59/'Gen and Trans'!AC$25","v":{"v":4.059156460445622,"d":"4.06"}},{"$f":"AD59/'Gen and Trans'!AD$25","v":{"v":3.9500226760770363,"d":"3.95"}}]
[null,null,"EERC Tariff","Naira/KWh",null,null,{"$f":"G60/'Gen and Trans'!G$25","v":{"v":1.820061640200776,"d":"1.82"}},{"$f":"H60/'Gen and Trans'!H$25","v":{"v":1.8672434313147521,"d":"1.87"}},{"$f":"I60/'Gen and Trans'!I$25","v":{"v":1.8603830945031345,"d":"1.86"}},{"$f":"J60/'Gen and Trans'!J$25","v":{"v":1.8505124593503988,"d":"1.85"}},{"$f":"K60/'Gen and Trans'!K$25","v":{"v":1.8402547186996874,"d":"1.84"}},{"$f":"L60/'Gen and Trans'!L$25","v":{"v":1.828840795895595,"d":"1.83"}},{"$f":"M60/'Gen and Trans'!M$25","v":{"v":1.8090237090805674,"d":"1.81"}},{"$f":"N60/'Gen and Trans'!N$25","v":{"v":1.7979904336298564,"d":"1.80"}},{"$f":"O60/'Gen and Trans'!O$25","v":{"v":1.7953714711959794,"d":"1.80"}},{"$f":"P60/'Gen and Trans'!P$25","v":{"v":1.7897156697435874,"d":"1.79"}},{"$f":"Q60/'Gen and Trans'!Q$25","v":{"v":1.7789324500158863,"d":"1.78"}},{"$f":"R60/'Gen and Trans'!R$25","v":{"v":1.761441925901138,"d":"1.76"}},{"$f":"S60/'Gen and Trans'!S$25","v":{"v":1.7460929987503453,"d":"1.75"}},{"$f":"T60/'Gen and Trans'!T$25","v":{"v":1.7415635225749113,"d":"1.74"}},{"$f":"U60/'Gen and Trans'!U$25","v":{"v":1.733165345437695,"d":"1.73"}},{"$f":"V60/'Gen and Trans'!V$25","v":{"v":1.7223625054060805,"d":"1.72"}},{"$f":"W60/'Gen and Trans'!W$25","v":{"v":1.7137630520752407,"d":"1.71"}},{"$f":"X60/'Gen and Trans'!X$25","v":{"v":1.704023019433151,"d":"1.70"}},{"$f":"Y60/'Gen and Trans'!Y$25","v":{"v":1.693986631982415,"d":"1.69"}},{"$f":"Z60/'Gen and Trans'!Z$25","v":{"v":1.6822497494677064,"d":"1.68"}},{"$f":"AA60/'Gen and Trans'!AA$25","v":{"v":1.6796234628140951,"d":"1.68"}},{"$f":"AB60/'Gen and Trans'!AB$25","v":{"v":1.643543668047231,"d":"1.64"}},{"$f":"AC60/'Gen and Trans'!AC$25","v":{"v":1.6453601886750153,"d":"1.65"}},{"$f":"AD60/'Gen and Trans'!AD$25","v":{"v":1.6439822545185634,"d":"1.64"}}]
[null,null,"Disco Loss Tariff","Naira/KWh",null,null,{"$f":"G61/'Gen and Trans'!G10","v":{"v":43.941488170561584,"d":"43.94"}},{"$f":"H61/'Gen and Trans'!H10","v":{"v":45.080591413170445,"d":"45.08"}},{"$f":"I61/'Gen and Trans'!I10","v":{"v":44.91496328157568,"d":"44.91"}},{"$f":"J61/'Gen and Trans'!J10","v":{"v":44.676657947173894,"d":"44.68"}},{"$f":"K61/'Gen and Trans'!K10","v":{"v":44.4290067800353,"d":"44.43"}},{"$f":"L61/'Gen and Trans'!L10","v":{"v":44.1534420723365,"d":"44.15"}},{"$f":"M61/'Gen and Trans'!M10","v":{"v":43.6750009763737,"d":"43.68"}},{"$f":"N61/'Gen and Trans'!N10","v":{"v":43.40862618334938,"d":"43.41"}},{"$f":"O61/'Gen and Trans'!O10","v":{"v":43.345396947445785,"d":"43.35"}},{"$f":"P61/'Gen and Trans'!P10","v":{"v":43.208849740952324,"d":"43.21"}},{"$f":"Q61/'Gen and Trans'!Q10","v":{"v":42.948512007526396,"d":"42.95"}},{"$f":"R61/'Gen and Trans'!R10","v":{"v":42.526240782470325,"d":"42.53"}},{"$f":"S61/'Gen and Trans'!S10","v":{"v":42.1556738269726,"d":"42.16"}},{"$f":"T61/'Gen and Trans'!T10","v":{"v":42.04631933073714,"d":"42.05"}},{"$f":"U61/'Gen and Trans'!U10","v":{"v":41.843563339852935,"d":"41.84"}},{"$f":"V61/'Gen and Trans'!V10","v":{"v":41.58275191623252,"d":"41.58"}},{"$f":"W61/'Gen and Trans'!W10","v":{"v":41.37513654295939,"d":"41.38"}},{"$f":"X61/'Gen and Trans'!X10","v":{"v":41.13998432631466,"d":"41.14"}},{"$f":"Y61/'Gen and Trans'!Y10","v":{"v":40.89767725786117,"d":"40.90"}},{"$f":"Z61/'Gen and Trans'!Z10","v":{"v":40.614315380006055,"d":"40.61"}},{"$f":"AA61/'Gen and Trans'!AA10","v":{"v":40.55090931651172,"d":"40.55"}},{"$f":"AB61/'Gen and Trans'!AB10","v":{"v":39.679839985711716,"d":"39.68"}},{"$f":"AC61/'Gen and Trans'!AC10","v":{"v":39.723695983725364,"d":"39.72"}},{"$f":"AD61/'Gen and Trans'!AD10","v":{"v":39.69042871623389,"d":"39.69"}}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G81:G89)","v":{"v":175.76595268224634,"d":"175.77"}},{"$f":"SUM(H81:H89)","v":{"v":180.32236565268175,"d":"180.32"}},{"v":179.65985312630272,"d":"179.66"},{"v":178.7066317886957,"d":"178.71"},{"v":177.7160271201412,"d":"177.72"},{"v":176.613768289346,"d":"176.61"},{"v":174.70000390549475,"d":"174.70"},{"v":173.63450473339753,"d":"173.63"},{"v":173.38158778978314,"d":"173.38"},{"v":172.83539896380933,"d":"172.84"},{"v":171.79404803010559,"d":"171.79"},{"v":170.10496312988133,"d":"170.10"},{"v":168.62269530789044,"d":"168.62"},{"v":168.18527732294856,"d":"168.19"},{"v":167.37425335941168,"d":"167.37"},{"v":166.33100766493007,"d":"166.33"},{"v":165.50054617183753,"d":"165.50"},{"v":164.5599373052586,"d":"164.56"},{"v":163.59070903144465,"d":"163.59"},{"v":162.4572615200242,"d":"162.46"},{"v":162.2036372660469,"d":"162.20"},{"v":158.71935994284686,"d":"158.72"},{"v":158.89478393490145,"d":"158.89"},{"v":158.76171486493558,"d":"158.76"}]
[]
[]
[null,null,"HV Tariff"]
[null,null,"Generation Tariff","Naira/KWh",null,null,{"$f":"G67/'Gen and Trans'!G$26","v":{"v":103,"d":"103.00"}},{"$f":"H67/'Gen and Trans'!H$26","v":{"v":103,"d":"103.00"}},{"$f":"I67/'Gen and Trans'!I$26","v":{"v":103,"d":"103.00"}},{"$f":"J67/'Gen and Trans'!J$26","v":{"v":103,"d":"103.00"}},{"$f":"K67/'Gen and Trans'!K$26","v":{"v":103,"d":"103.00"}},{"$f":"L67/'Gen and Trans'!L$26","v":{"v":103,"d":"103.00"}},{"$f":"M67/'Gen and Trans'!M$26","v":{"v":103,"d":"103.00"}},{"$f":"N67/'Gen and Trans'!N$26","v":{"v":103,"d":"103.00"}},{"$f":"O67/'Gen and Trans'!O$26","v":{"v":103,"d":"103.00"}},{"$f":"P67/'Gen and Trans'!P$26","v":{"v":103,"d":"103.00"}},{"$f":"Q67/'Gen and Trans'!Q$26","v":{"v":103,"d":"103.00"}},{"$f":"R67/'Gen and Trans'!R$26","v":{"v":103,"d":"103.00"}},{"$f":"S67/'Gen and Trans'!S$26","v":{"v":103,"d":"103.00"}},{"$f":"T67/'Gen and Trans'!T$26","v":{"v":103,"d":"103.00"}},{"$f":"U67/'Gen and Trans'!U$26","v":{"v":103,"d":"103.00"}},{"$f":"V67/'Gen and Trans'!V$26","v":{"v":103,"d":"103.00"}},{"$f":"W67/'Gen and Trans'!W$26","v":{"v":103,"d":"103.00"}},{"$f":"X67/'Gen and Trans'!X$26","v":{"v":103,"d":"103.00"}},{"$f":"Y67/'Gen and Trans'!Y$26","v":{"v":103,"d":"103.00"}},{"$f":"Z67/'Gen and Trans'!Z$26","v":{"v":103,"d":"103.00"}},{"$f":"AA67/'Gen and Trans'!AA$26","v":{"v":103,"d":"103.00"}},{"$f":"AB67/'Gen and Trans'!AB$26","v":{"v":103,"d":"103.00"}},{"$f":"AC67/'Gen and Trans'!AC$26","v":{"v":103,"d":"103.00"}},{"$f":"AD67/'Gen and Trans'!AD$26","v":{"v":103,"d":"103.00"}}]
[null,null,"Transmission Tariff","Naira/KWh",null,null,{"$f":"G68/'Gen and Trans'!G$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"H68/'Gen and Trans'!H$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"I68/'Gen and Trans'!I$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"J68/'Gen and Trans'!J$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"K68/'Gen and Trans'!K$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"L68/'Gen and Trans'!L$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"M68/'Gen and Trans'!M$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"N68/'Gen and Trans'!N$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"O68/'Gen and Trans'!O$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"P68/'Gen and Trans'!P$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Q68/'Gen and Trans'!Q$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"R68/'Gen and Trans'!R$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"S68/'Gen and Trans'!S$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"T68/'Gen and Trans'!T$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"U68/'Gen and Trans'!U$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"V68/'Gen and Trans'!V$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"W68/'Gen and Trans'!W$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"X68/'Gen and Trans'!X$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Y68/'Gen and Trans'!Y$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"Z68/'Gen and Trans'!Z$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AA68/'Gen and Trans'!AA$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AB68/'Gen and Trans'!AB$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AC68/'Gen and Trans'!AC$26","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"AD68/'Gen and Trans'!AD$26","v":{"v":8.450000000000001,"d":"8.45"}}]
[null,null,"Disco Operating Tariff","Naira/KWh",null,null,{"$f":"G69/'Gen and Trans'!G$26","v":{"v":0.3766989341938007,"d":"0.38"}},{"$f":"H69/'Gen and Trans'!H$26","v":{"v":0.5549036863205241,"d":"0.55"}},{"$f":"I69/'Gen and Trans'!I$26","v":{"v":0.40961833056288904,"d":"0.41"}},{"$f":"J69/'Gen and Trans'!J$26","v":{"v":0.49574655324141975,"d":"0.50"}},{"$f":"K69/'Gen and Trans'!K$26","v":{"v":0.3804471822952316,"d":"0.38"}},{"$f":"L69/'Gen and Trans'!L$26","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"M69/'Gen and Trans'!M$26","v":{"v":0.38590658713862,"d":"0.39"}},{"$f":"N69/'Gen and Trans'!N$26","v":{"v":0.446611909650924,"d":"0.45"}},{"$f":"O69/'Gen and Trans'!O$26","v":{"v":0.4154851536781721,"d":"0.42"}},{"$f":"P69/'Gen and Trans'!P$26","v":{"v":0.42990776050324303,"d":"0.43"}},{"$f":"Q69/'Gen and Trans'!Q$26","v":{"v":0.488331540692937,"d":"0.49"}},{"$f":"R69/'Gen and Trans'!R$26","v":{"v":0.5387699227534957,"d":"0.54"}},{"$f":"S69/'Gen and Trans'!S$26","v":{"v":0.4393598644111991,"d":"0.44"}},{"$f":"T69/'Gen and Trans'!T$26","v":{"v":0.3129787164694762,"d":"0.31"}},{"$f":"U69/'Gen and Trans'!U$26","v":{"v":0.3828102082722206,"d":"0.38"}},{"$f":"V69/'Gen and Trans'!V$26","v":{"v":0.37229881685733845,"d":"0.37"}},{"$f":"W69/'Gen and Trans'!W$26","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"X69/'Gen and Trans'!X$26","v":{"v":0.38289169192659955,"d":"0.38"}},{"$f":"Y69/'Gen and Trans'!Y$26","v":{"v":0.2809556402985561,"d":"0.28"}},{"$f":"Z69/'Gen and Trans'!Z$26","v":{"v":0.3564095042534468,"d":"0.36"}},{"$f":"AA69/'Gen and Trans'!AA$26","v":{"v":0.40546266418956356,"d":"0.41"}},{"$f":"AB69/'Gen and Trans'!AB$26","v":{"v":0.41328509500994104,"d":"0.41"}},{"$f":"AC69/'Gen and Trans'!AC$26","v":{"v":0.4319448518627163,"d":"0.43"}},{"$f":"AD69/'Gen and Trans'!AD$26","v":{"v":0.49232423975750467,"d":"0.49"}}]
[null,null,"Disco Maintenance Tariff","Naira/KWh",null,null,{"$f":"G70/'Gen and Trans'!G$26","v":{"v":0.5452886151038102,"d":"0.55"}},{"$f":"H70/'Gen and Trans'!H$26","v":{"v":0.4362634855447997,"d":"0.44"}},{"$f":"I70/'Gen and Trans'!I$26","v":{"v":0.597845572178221,"d":"0.60"}},{"$f":"J70/'Gen and Trans'!J$26","v":{"v":0.5437404256706103,"d":"0.54"}},{"$f":"K70/'Gen and Trans'!K$26","v":{"v":0.484746259900264,"d":"0.48"}},{"$f":"L70/'Gen and Trans'!L$26","v":{"v":0.48417587431961145,"d":"0.48"}},{"$f":"M70/'Gen and Trans'!M$26","v":{"v":0.561014960398944,"d":"0.56"}},{"$f":"N70/'Gen and Trans'!N$26","v":{"v":0.4375672240148626,"d":"0.44"}},{"$f":"O70/'Gen and Trans'!O$26","v":{"v":0.5731560249014047,"d":"0.57"}},{"$f":"P70/'Gen and Trans'!P$26","v":{"v":0.588393468270265,"d":"0.59"}},{"$f":"Q70/'Gen and Trans'!Q$26","v":{"v":0.5227176428408461,"d":"0.52"}},{"$f":"R70/'Gen and Trans'!R$26","v":{"v":0.47871646947622304,"d":"0.48"}},{"$f":"S70/'Gen and Trans'!S$26","v":{"v":0.3621948437143509,"d":"0.36"}},{"$f":"T70/'Gen and Trans'!T$26","v":{"v":0.6563508360222939,"d":"0.66"}},{"$f":"U70/'Gen and Trans'!U$26","v":{"v":0.6869072064143933,"d":"0.69"}},{"$f":"V70/'Gen and Trans'!V$26","v":{"v":0.4772497636974024,"d":"0.48"}},{"$f":"W70/'Gen and Trans'!W$26","v":{"v":0.46470128092304686,"d":"0.46"}},{"$f":"X70/'Gen and Trans'!X$26","v":{"v":0.525406603435351,"d":"0.53"}},{"$f":"Y70/'Gen and Trans'!Y$26","v":{"v":0.6911443564420977,"d":"0.69"}},{"$f":"Z70/'Gen and Trans'!Z$26","v":{"v":0.32406049346501087,"d":"0.32"}},{"$f":"AA70/'Gen and Trans'!AA$26","v":{"v":0.5058505263844073,"d":"0.51"}},{"$f":"AB70/'Gen and Trans'!AB$26","v":{"v":0.4600567126234477,"d":"0.46"}},{"$f":"AC70/'Gen and Trans'!AC$26","v":{"v":0.5610964440533229,"d":"0.56"}},{"$f":"AD70/'Gen and Trans'!AD$26","v":{"v":0.6417652618884652,"d":"0.64"}}]
[null,null,"Depreciation Tariff","Naira/KWh",null,null,{"$f":"G71/'Gen and Trans'!G$26","v":0},{"$f":"H71/'Gen and Trans'!H$26","v":{"v":3.9155236851866766,"d":"3.92"}},{"$f":"I71/'Gen and Trans'!I$26","v":{"v":4.017899759660321,"d":"4.02"}},{"$f":"J71/'Gen and Trans'!J$26","v":{"v":4.080541380121027,"d":"4.08"}},{"$f":"K71/'Gen and Trans'!K$26","v":{"v":4.204826022698964,"d":"4.20"}},{"$f":"L71/'Gen and Trans'!L$26","v":{"v":4.285927091919716,"d":"4.29"}},{"$f":"M71/'Gen and Trans'!M$26","v":{"v":3.748714539797585,"d":"3.75"}},{"$f":"N71/'Gen and Trans'!N$26","v":{"v":3.809135727748842,"d":"3.81"}},{"$f":"O71/'Gen and Trans'!O$26","v":{"v":3.9721756991895862,"d":"3.97"}},{"$f":"P71/'Gen and Trans'!P$26","v":{"v":4.055096442760627,"d":"4.06"}},{"$f":"Q71/'Gen and Trans'!Q$26","v":{"v":4.101970775913733,"d":"4.10"}},{"$f":"R71/'Gen and Trans'!R$26","v":{"v":3.343138111154805,"d":"3.34"}},{"$f":"S71/'Gen and Trans'!S$26","v":{"v":3.3654669518535263,"d":"3.37"}},{"$f":"T71/'Gen and Trans'!T$26","v":{"v":3.412750874267771,"d":"3.41"}},{"$f":"U71/'Gen and Trans'!U$26","v":{"v":3.4209327756274015,"d":"3.42"}},{"$f":"V71/'Gen and Trans'!V$26","v":{"v":3.4850838080925937,"d":"3.49"}},{"$f":"W71/'Gen and Trans'!W$26","v":{"v":3.5399116172079443,"d":"3.54"}},{"$f":"X71/'Gen and Trans'!X$26","v":{"v":3.5113804058666545,"d":"3.51"}},{"$f":"Y71/'Gen and Trans'!Y$26","v":{"v":3.5429210396992317,"d":"3.54"}},{"$f":"Z71/'Gen and Trans'!Z$26","v":{"v":3.6365561146300234,"d":"3.64"}},{"$f":"AA71/'Gen and Trans'!AA$26","v":{"v":3.5920974891706425,"d":"3.59"}},{"$f":"AB71/'Gen and Trans'!AB$26","v":{"v":1.1047651998957386,"d":"1.10"}},{"$f":"AC71/'Gen and Trans'!AC$26","v":{"v":1.0235300061394068,"d":"1.02"}},{"$f":"AD71/'Gen and Trans'!AD$26","v":{"v":0.8931917164601088,"d":"0.89"}}]
[null,null,"Return on Capital Tariff","Naira/KWh",null,null,{"$f":"G72/'Gen and Trans'!G$26","v":{"v":17.63241532218637,"d":"17.63"}},{"$f":"H72/'Gen and Trans'!H$26","v":{"v":17.01783995114455,"d":"17.02"}},{"$f":"I72/'Gen and Trans'!I$26","v":{"v":16.409143087822464,"d":"16.41"}},{"$f":"J72/'Gen and Trans'!J$26","v":{"v":15.609433023138312,"d":"15.61"}},{"$f":"K72/'Gen and Trans'!K$26","v":{"v":14.92674615651175,"d":"14.93"}},{"$f":"L72/'Gen and Trans'!L$26","v":{"v":14.000297418532883,"d":"14.00"}},{"$f":"M72/'Gen and Trans'!M$26","v":{"v":13.070343132705332,"d":"13.07"}},{"$f":"N72/'Gen and Trans'!N$26","v":{"v":12.28457325500367,"d":"12.28"}},{"$f":"O72/'Gen and Trans'!O$26","v":{"v":11.830002493372216,"d":"11.83"}},{"$f":"P72/'Gen and Trans'!P$26","v":{"v":11.313435881579272,"d":"11.31"}},{"$f":"Q72/'Gen and Trans'!Q$26","v":{"v":10.503583613115795,"d":"10.50"}},{"$f":"R72/'Gen and Trans'!R$26","v":{"v":10.006655918125336,"d":"10.01"}},{"$f":"S72/'Gen and Trans'!S$26","v":{"v":9.103906822188415,"d":"9.10"}},{"$f":"T72/'Gen and Trans'!T$26","v":{"v":8.565314042876974,"d":"8.57"}},{"$f":"U72/'Gen and Trans'!U$26","v":{"v":7.856874483807044,"d":"7.86"}},{"$f":"V72/'Gen and Trans'!V$26","v":{"v":7.241260854644143,"d":"7.24"}},{"$f":"W72/'Gen and Trans'!W$26","v":{"v":6.5459486423302,"d":"6.55"}},{"$f":"X72/'Gen and Trans'!X$26","v":{"v":5.846251258282152,"d":"5.85"}},{"$f":"Y72/'Gen and Trans'!Y$26","v":{"v":5.034024105161169,"d":"5.03"}},{"$f":"Z72/'Gen and Trans'!Z$26","v":{"v":4.3936702782019355,"d":"4.39"}},{"$f":"AA72/'Gen and Trans'!AA$26","v":{"v":4.019693806976487,"d":"4.02"}},{"$f":"AB72/'Gen and Trans'!AB$26","v":{"v":3.967869281558808,"d":"3.97"}},{"$f":"AC72/'Gen and Trans'!AC$26","v":{"v":4.059156460445621,"d":"4.06"}},{"$f":"AD72/'Gen and Trans'!AD$26","v":{"v":3.950022676077036,"d":"3.95"}}]
[null,null,"EERC Tariff","Naira/KWh",null,null,{"$f":"G73/'Gen and Trans'!G$26","v":{"v":1.8200616402007759,"d":"1.82"}},{"$f":"H73/'Gen and Trans'!H$26","v":{"v":1.867243431314752,"d":"1.87"}},{"$f":"I73/'Gen and Trans'!I$26","v":{"v":1.8603830945031345,"d":"1.86"}},{"$f":"J73/'Gen and Trans'!J$26","v":{"v":1.8505124593503988,"d":"1.85"}},{"$f":"K73/'Gen and Trans'!K$26","v":{"v":1.8402547186996872,"d":"1.84"}},{"$f":"L73/'Gen and Trans'!L$26","v":{"v":1.828840795895595,"d":"1.83"}},{"$f":"M73/'Gen and Trans'!M$26","v":{"v":1.8090237090805674,"d":"1.81"}},{"$f":"N73/'Gen and Trans'!N$26","v":{"v":1.7979904336298562,"d":"1.80"}},{"$f":"O73/'Gen and Trans'!O$26","v":{"v":1.7953714711959794,"d":"1.80"}},{"$f":"P73/'Gen and Trans'!P$26","v":{"v":1.7897156697435874,"d":"1.79"}},{"$f":"Q73/'Gen and Trans'!Q$26","v":{"v":1.7789324500158865,"d":"1.78"}},{"$f":"R73/'Gen and Trans'!R$26","v":{"v":1.7614419259011378,"d":"1.76"}},{"$f":"S73/'Gen and Trans'!S$26","v":{"v":1.746092998750345,"d":"1.75"}},{"$f":"T73/'Gen and Trans'!T$26","v":{"v":1.741563522574911,"d":"1.74"}},{"$f":"U73/'Gen and Trans'!U$26","v":{"v":1.733165345437695,"d":"1.73"}},{"$f":"V73/'Gen and Trans'!V$26","v":{"v":1.7223625054060805,"d":"1.72"}},{"$f":"W73/'Gen and Trans'!W$26","v":{"v":1.7137630520752407,"d":"1.71"}},{"$f":"X73/'Gen and Trans'!X$26","v":{"v":1.704023019433151,"d":"1.70"}},{"$f":"Y73/'Gen and Trans'!Y$26","v":{"v":1.693986631982415,"d":"1.69"}},{"$f":"Z73/'Gen and Trans'!Z$26","v":{"v":1.6822497494677062,"d":"1.68"}},{"$f":"AA73/'Gen and Trans'!AA$26","v":{"v":1.6796234628140954,"d":"1.68"}},{"$f":"AB73/'Gen and Trans'!AB$26","v":{"v":1.643543668047231,"d":"1.64"}},{"$f":"AC73/'Gen and Trans'!AC$26","v":{"v":1.6453601886750153,"d":"1.65"}},{"$f":"AD73/'Gen and Trans'!AD$26","v":{"v":1.6439822545185634,"d":"1.64"}}]
[null,null,"Disco Loss Tariff","Naira/KWh",null,null,{"$f":"G74/'Gen and Trans'!G$26","v":0},{"$f":"H74/'Gen and Trans'!H$26","v":0},{"$f":"I74/'Gen and Trans'!I$26","v":0},{"$f":"J74/'Gen and Trans'!J$26","v":0},{"$f":"K74/'Gen and Trans'!K$26","v":0},{"$f":"L74/'Gen and Trans'!L$26","v":0},{"$f":"M74/'Gen and Trans'!M$26","v":0},{"$f":"N74/'Gen and Trans'!N$26","v":0},{"$f":"O74/'Gen and Trans'!O$26","v":0},{"$f":"P74/'Gen and Trans'!P$26","v":0},{"$f":"Q74/'Gen and Trans'!Q$26","v":0},{"$f":"R74/'Gen and Trans'!R$26","v":0},{"$f":"S74/'Gen and Trans'!S$26","v":0},{"$f":"T74/'Gen and Trans'!T$26","v":0},{"$f":"U74/'Gen and Trans'!U$26","v":0},{"$f":"V74/'Gen and Trans'!V$26","v":0},{"$f":"W74/'Gen and Trans'!W$26","v":0},{"$f":"X74/'Gen and Trans'!X$26","v":0},{"$f":"Y74/'Gen and Trans'!Y$26","v":0},{"$f":"Z74/'Gen and Trans'!Z$26","v":0},{"$f":"AA74/'Gen and Trans'!AA$26","v":0},{"$f":"AB74/'Gen and Trans'!AB$26","v":0},{"$f":"AC74/'Gen and Trans'!AC$26","v":0},{"$f":"AD74/'Gen and Trans'!AD$26","v":0}]
[]
[null,null,"Total",{"$nulls":3},{"$f":"SUM(G94:G102)","v":{"v":131.82446451168477,"d":"131.82"}},{"$f":"SUM(H94:H102)","v":{"v":135.2417742395113,"d":"135.24"}},{"v":134.74488984472703,"d":"134.74"},{"v":134.02997384152178,"d":"134.03"},{"v":133.2870203401059,"d":"133.29"},{"v":132.4603262170095,"d":"132.46"},{"v":131.02500292912106,"d":"131.03"},{"v":130.22587855004815,"d":"130.23"},{"v":130.03619084233736,"d":"130.04"},{"v":129.626549222857,"d":"129.63"},{"v":128.84553602257918,"d":"128.85"},{"v":127.578722347411,"d":"127.58"},{"v":126.46702148091784,"d":"126.47"},{"v":126.13895799221143,"d":"126.14"},{"v":125.53069001955876,"d":"125.53"},{"v":124.74825574869756,"d":"124.75"},{"v":124.12540962887815,"d":"124.13"},{"v":123.41995297894393,"d":"123.42"},{"v":122.69303177358347,"d":"122.69"},{"v":121.84294614001813,"d":"121.84"},{"v":121.65272794953519,"d":"121.65"},{"v":119.03951995713516,"d":"119.04"},{"v":119.17108795117608,"d":"119.17"},{"v":119.07128614870169,"d":"119.07"}]
[]
[]
[null,3,"LV & HVE Revenue"]
[]
[null,null,"LV Revenue",{"$nulls":3},{"$f":"G90*'Gen and Trans'!G11*'Input Data'!G54","v":{"v":145602230.24458802,"d":"145,602,230.24"}},{"$f":"H90*'Gen and Trans'!H11*'Input Data'!H54","v":{"v":149376703.5159281,"d":"149,376,703.52"}},{"$f":"I90*'Gen and Trans'!I11*'Input Data'!I54","v":{"v":148827886.75173852,"d":"148,827,886.75"}},{"$f":"J90*'Gen and Trans'!J11*'Input Data'!J54","v":{"v":148038250.58754227,"d":"148,038,250.59"}},{"$f":"K90*'Gen and Trans'!K11*'Input Data'!K54","v":{"v":147217646.55797243,"d":"147,217,646.56"}},{"$f":"L90*'Gen and Trans'!L11*'Input Data'!L54","v":{"v":146304549.67190647,"d":"146,304,549.67"}},{"$f":"M90*'Gen and Trans'!M11*'Input Data'!M54","v":{"v":144719212.1352611,"d":"144,719,212.14"}},{"$f":"N90*'Gen and Trans'!N11*'Input Data'!N54","v":{"v":143836566.472585,"d":"143,836,566.47"}},{"$f":"O90*'Gen and Trans'!O11*'Input Data'!O54","v":{"v":143627053.36441508,"d":"143,627,053.36"}},{"$f":"P90*'Gen and Trans'!P11*'Input Data'!P54","v":{"v":143174597.64143312,"d":"143,174,597.64"}},{"$f":"Q90*'Gen and Trans'!Q11*'Input Data'!Q54","v":{"v":142311956.06551507,"d":"142,311,956.07"}},{"$f":"R90*'Gen and Trans'!R11*'Input Data'!R54","v":{"v":140912740.092273,"d":"140,912,740.09"}},{"$f":"S90*'Gen and Trans'!S11*'Input Data'!S54","v":{"v":139684848.69801745,"d":"139,684,848.70"}},{"$f":"T90*'Gen and Trans'!T11*'Input Data'!T54","v":{"v":139322497.3257254,"d":"139,322,497.33"}},{"$f":"U90*'Gen and Trans'!U11*'Input Data'!U54","v":{"v":138650655.61764297,"d":"138,650,655.62"}},{"$f":"V90*'Gen and Trans'!V11*'Input Data'!V54","v":{"v":137786444.44652843,"d":"137,786,444.45"}},{"$f":"W90*'Gen and Trans'!W11*'Input Data'!W54","v":{"v":137098500.94164997,"d":"137,098,500.94"}},{"$f":"X90*'Gen and Trans'!X11*'Input Data'!X54","v":{"v":136319312.78449124,"d":"136,319,312.78"}},{"$f":"Y90*'Gen and Trans'!Y11*'Input Data'!Y54","v":{"v":135516416.68243134,"d":"135,516,416.68"}},{"$f":"Z90*'Gen and Trans'!Z11*'Input Data'!Z54","v":{"v":134577483.49878827,"d":"134,577,483.50"}},{"$f":"AA90*'Gen and Trans'!AA11*'Input Data'!AA54","v":{"v":134367384.4639088,"d":"134,367,384.46"}},{"$f":"AB90*'Gen and Trans'!AB11*'Input Data'!AB54","v":{"v":131481054.4249751,"d":"131,481,054.42"}},{"$f":"AC90*'Gen and Trans'!AC11*'Input Data'!AC54","v":{"v":131626373.37948121,"d":"131,626,373.38"}},{"$f":"AD90*'Gen and Trans'!AD11*'Input Data'!AD54","v":{"v":131516140.69181938,"d":"131,516,140.69"}}]
[null,null,"HV Revenue",{"$nulls":3},{"$f":"G103*'Gen and Trans'!G10*'Input Data'!G55","v":{"v":16178025.582731998,"d":"16,178,025.58"}},{"$f":"H103*'Gen and Trans'!H10*'Input Data'!H55","v":{"v":16597411.501769781,"d":"16,597,411.50"}},{"$f":"I103*'Gen and Trans'!I10*'Input Data'!I55","v":{"v":16536431.861304276,"d":"16,536,431.86"}},{"$f":"J103*'Gen and Trans'!J10*'Input Data'!J55","v":{"v":16448694.509726914,"d":"16,448,694.51"}},{"$f":"K103*'Gen and Trans'!K10*'Input Data'!K55","v":{"v":16357516.284219151,"d":"16,357,516.28"}},{"$f":"L103*'Gen and Trans'!L10*'Input Data'!L55","v":{"v":16256061.07465627,"d":"16,256,061.07"}},{"$f":"M103*'Gen and Trans'!M10*'Input Data'!M55","v":{"v":16079912.459473448,"d":"16,079,912.46"}},{"$f":"N103*'Gen and Trans'!N10*'Input Data'!N55","v":{"v":15981840.719176106,"d":"15,981,840.72"}},{"$f":"O103*'Gen and Trans'!O10*'Input Data'!O55","v":{"v":15958561.484935006,"d":"15,958,561.48"}},{"$f":"P103*'Gen and Trans'!P10*'Input Data'!P55","v":{"v":15908288.626825899,"d":"15,908,288.63"}},{"$f":"Q103*'Gen and Trans'!Q10*'Input Data'!Q55","v":{"v":15812439.562835004,"d":"15,812,439.56"}},{"$f":"R103*'Gen and Trans'!R10*'Input Data'!R55","v":{"v":15656971.121363664,"d":"15,656,971.12"}},{"$f":"S103*'Gen and Trans'!S10*'Input Data'!S55","v":{"v":15520538.744224157,"d":"15,520,538.74"}},{"$f":"T103*'Gen and Trans'!T10*'Input Data'!T55","v":{"v":15480277.480636152,"d":"15,480,277.48"}},{"$f":"U103*'Gen and Trans'!U10*'Input Data'!U55","v":{"v":15405628.401960324,"d":"15,405,628.40"}},{"$f":"V103*'Gen and Trans'!V10*'Input Data'!V55","v":{"v":15309604.938503155,"d":"15,309,604.94"}},{"$f":"W103*'Gen and Trans'!W10*'Input Data'!W55","v":{"v":15233166.77129444,"d":"15,233,166.77"}},{"$f":"X103*'Gen and Trans'!X10*'Input Data'!X55","v":{"v":15146590.30938791,"d":"15,146,590.31"}},{"$f":"Y103*'Gen and Trans'!Y10*'Input Data'!Y55","v":{"v":15057379.631381255,"d":"15,057,379.63"}},{"$f":"Z103*'Gen and Trans'!Z10*'Input Data'!Z55","v":{"v":14953053.722087583,"d":"14,953,053.72"}},{"$f":"AA103*'Gen and Trans'!AA10*'Input Data'!AA55","v":{"v":14929709.384878755,"d":"14,929,709.38"}},{"$f":"AB103*'Gen and Trans'!AB10*'Input Data'!AB55","v":{"v":14609006.047219452,"d":"14,609,006.05"}},{"$f":"AC103*'Gen and Trans'!AC10*'Input Data'!AC55","v":{"v":14625152.597720131,"d":"14,625,152.60"}},{"$f":"AD103*'Gen and Trans'!AD10*'Input Data'!AD55","v":{"v":14612904.521313261,"d":"14,612,904.52"}}]
[]
[null,null,"Total Revenue",{"$nulls":3},{"$f":"SUM(G108:G109)","v":{"v":161780255.82732,"d":"161,780,255.83"}},{"$f":"SUM(H108:H109)","v":{"v":165974115.01769787,"d":"165,974,115.02"}},{"v":165364318.6130428,"d":"165,364,318.61"},{"v":164486945.09726918,"d":"164,486,945.10"},{"$f":"SUM(K108:K109)","v":{"v":163575162.84219158,"d":"163,575,162.84"}},{"$f":"SUM(L108:L109)","v":{"v":162560610.74656275,"d":"162,560,610.75"}},{"$f":"SUM(M108:M109)","v":{"v":160799124.59473455,"d":"160,799,124.59"}},{"$f":"SUM(N108:N109)","v":{"v":159818407.1917611,"d":"159,818,407.19"}},{"$f":"SUM(O108:O109)","v":{"v":159585614.8493501,"d":"159,585,614.85"}},{"$f":"SUM(P108:P109)","v":{"v":159082886.26825902,"d":"159,082,886.27"}},{"$f":"SUM(Q108:Q109)","v":{"v":158124395.62835008,"d":"158,124,395.63"}},{"$f":"SUM(R108:R109)","v":{"v":156569711.21363667,"d":"156,569,711.21"}},{"$f":"SUM(S108:S109)","v":{"v":155205387.4422416,"d":"155,205,387.44"}},{"$f":"SUM(T108:T109)","v":{"v":154802774.80636156,"d":"154,802,774.81"}},{"$f":"SUM(U108:U109)","v":{"v":154056284.01960328,"d":"154,056,284.02"}},{"$f":"SUM(V108:V109)","v":{"v":153096049.38503158,"d":"153,096,049.39"}},{"$f":"SUM(W108:W109)","v":{"v":152331667.71294442,"d":"152,331,667.71"}},{"$f":"SUM(X108:X109)","v":{"v":151465903.09387916,"d":"151,465,903.09"}},{"$f":"SUM(Y108:Y109)","v":{"v":150573796.31381258,"d":"150,573,796.31"}},{"$f":"SUM(Z108:Z109)","v":{"v":149530537.22087586,"d":"149,530,537.22"}},{"$f":"SUM(AA108:AA109)","v":{"v":149297093.84878755,"d":"149,297,093.85"}},{"$f":"SUM(AB108:AB109)","v":{"v":146090060.47219455,"d":"146,090,060.47"}},{"$f":"SUM(AC108:AC109)","v":{"v":146251525.97720134,"d":"146,251,525.98"}},{"$f":"SUM(AD108:AD109)","v":{"v":146129045.21313265,"d":"146,129,045.21"}}]
[]
[null,null,"Check",{"$nulls":3},{"$f":"G111-G21/1000","v":0},{"$f":"H111-H21/1000","v":0},0,0,{"$f":"K111-K21/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tariff","index":12,"n_rows":34,"n_cols":30,"rows_kept":34}
[null,"Go to Control Page"]
[]
[]
[null,"No","Item","Unit","Constant",null,{"$f":"'Input Data'!F10","v":2024},{"$f":"G4+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[]
[]
[]
[]
[null,1,"LV & HV TARIFF"]
[]
[null,null,"LV Tariff"]
[null,null,"Generation Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!H81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!I81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!J81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!K81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!L81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!M81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!N81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!O81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!P81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Q81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!R81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!S81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!T81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!U81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!V81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!W81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!X81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Y81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Z81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AA81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AB81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AC81","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AD81","v":{"v":103,"d":"103.00"}}]
[null,null,"Transmission Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!H82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!I82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!J82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!K82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!L82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!M82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!N82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!O82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!P82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Q82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!R82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!S82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!T82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!U82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!V82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!W82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!X82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Y82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Z82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AA82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AB82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AC82","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AD82","v":{"v":8.450000000000001,"d":"8.45"}}]
[null,null,"Disco Operating Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G83","v":{"v":0.3766989341938007,"d":"0.38"}},{"$f":"'Tariff Calculation'!H83","v":{"v":0.5549036863205241,"d":"0.55"}},{"$f":"'Tariff Calculation'!I83","v":{"v":0.40961833056288904,"d":"0.41"}},{"$f":"'Tariff Calculation'!J83","v":{"v":0.49574655324141975,"d":"0.50"}},{"$f":"'Tariff Calculation'!K83","v":{"v":0.3804471822952316,"d":"0.38"}},{"$f":"'Tariff Calculation'!L83","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"'Tariff Calculation'!M83","v":{"v":0.38590658713862,"d":"0.39"}},{"$f":"'Tariff Calculation'!N83","v":{"v":0.446611909650924,"d":"0.45"}},{"$f":"'Tariff Calculation'!O83","v":{"v":0.4154851536781721,"d":"0.42"}},{"$f":"'Tariff Calculation'!P83","v":{"v":0.42990776050324303,"d":"0.43"}},{"$f":"'Tariff Calculation'!Q83","v":{"v":0.488331540692937,"d":"0.49"}},{"$f":"'Tariff Calculation'!R83","v":{"v":0.5387699227534957,"d":"0.54"}},{"$f":"'Tariff Calculation'!S83","v":{"v":0.4393598644111991,"d":"0.44"}},{"$f":"'Tariff Calculation'!T83","v":{"v":0.3129787164694762,"d":"0.31"}},{"$f":"'Tariff Calculation'!U83","v":{"v":0.3828102082722206,"d":"0.38"}},{"$f":"'Tariff Calculation'!V83","v":{"v":0.3722988168573384,"d":"0.37"}},{"$f":"'Tariff Calculation'!W83","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"'Tariff Calculation'!X83","v":{"v":0.38289169192659955,"d":"0.38"}},{"$f":"'Tariff Calculation'!Y83","v":{"v":0.2809556402985561,"d":"0.28"}},{"$f":"'Tariff Calculation'!Z83","v":{"v":0.35640950425344675,"d":"0.36"}},{"$f":"'Tariff Calculation'!AA83","v":{"v":0.40546266418956356,"d":"0.41"}},{"$f":"'Tariff Calculation'!AB83","v":{"v":0.41328509500994104,"d":"0.41"}},{"$f":"'Tariff Calculation'!AC83","v":{"v":0.43194485186271636,"d":"0.43"}},{"$f":"'Tariff Calculation'!AD83","v":{"v":0.49232423975750467,"d":"0.49"}}]
[null,null,"Disco Maintenance Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G84","v":{"v":0.5452886151038102,"d":"0.55"}},{"$f":"'Tariff Calculation'!H84","v":{"v":0.4362634855447997,"d":"0.44"}},{"$f":"'Tariff Calculation'!I84","v":{"v":0.597845572178221,"d":"0.60"}},{"$f":"'Tariff Calculation'!J84","v":{"v":0.5437404256706103,"d":"0.54"}},{"$f":"'Tariff Calculation'!K84","v":{"v":0.484746259900264,"d":"0.48"}},{"$f":"'Tariff Calculation'!L84","v":{"v":0.4841758743196115,"d":"0.48"}},{"$f":"'Tariff Calculation'!M84","v":{"v":0.561014960398944,"d":"0.56"}},{"$f":"'Tariff Calculation'!N84","v":{"v":0.43756722401486264,"d":"0.44"}},{"$f":"'Tariff Calculation'!O84","v":{"v":0.5731560249014047,"d":"0.57"}},{"$f":"'Tariff Calculation'!P84","v":{"v":0.588393468270265,"d":"0.59"}},{"$f":"'Tariff Calculation'!Q84","v":{"v":0.5227176428408461,"d":"0.52"}},{"$f":"'Tariff Calculation'!R84","v":{"v":0.4787164694762231,"d":"0.48"}},{"$f":"'Tariff Calculation'!S84","v":{"v":0.3621948437143509,"d":"0.36"}},{"$f":"'Tariff Calculation'!T84","v":{"v":0.6563508360222939,"d":"0.66"}},{"$f":"'Tariff Calculation'!U84","v":{"v":0.6869072064143933,"d":"0.69"}},{"$f":"'Tariff Calculation'!V84","v":{"v":0.4772497636974024,"d":"0.48"}},{"$f":"'Tariff Calculation'!W84","v":{"v":0.46470128092304686,"d":"0.46"}},{"$f":"'Tariff Calculation'!X84","v":{"v":0.525406603435351,"d":"0.53"}},{"$f":"'Tariff Calculation'!Y84","v":{"v":0.6911443564420977,"d":"0.69"}},{"$f":"'Tariff Calculation'!Z84","v":{"v":0.32406049346501087,"d":"0.32"}},{"$f":"'Tariff Calculation'!AA84","v":{"v":0.5058505263844073,"d":"0.51"}},{"$f":"'Tariff Calculation'!AB84","v":{"v":0.4600567126234477,"d":"0.46"}},{"$f":"'Tariff Calculation'!AC84","v":{"v":0.5610964440533229,"d":"0.56"}},{"$f":"'Tariff Calculation'!AD84","v":{"v":0.6417652618884652,"d":"0.64"}}]
[null,null,"Depreciation Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G85","v":0},{"$f":"'Tariff Calculation'!H85","v":{"v":3.915523685186677,"d":"3.92"}},{"$f":"'Tariff Calculation'!I85","v":{"v":4.01789975966032,"d":"4.02"}},{"$f":"'Tariff Calculation'!J85","v":{"v":4.080541380121028,"d":"4.08"}},{"$f":"'Tariff Calculation'!K85","v":{"v":4.204826022698964,"d":"4.20"}},{"$f":"'Tariff Calculation'!L85","v":{"v":4.285927091919716,"d":"4.29"}},{"$f":"'Tariff Calculation'!M85","v":{"v":3.748714539797585,"d":"3.75"}},{"$f":"'Tariff Calculation'!N85","v":{"v":3.8091357277488425,"d":"3.81"}},{"$f":"'Tariff Calculation'!O85","v":{"v":3.9721756991895862,"d":"3.97"}},{"$f":"'Tariff Calculation'!P85","v":{"v":4.055096442760626,"d":"4.06"}},{"$f":"'Tariff Calculation'!Q85","v":{"v":4.101970775913733,"d":"4.10"}},{"$f":"'Tariff Calculation'!R85","v":{"v":3.3431381111548055,"d":"3.34"}},{"$f":"'Tariff Calculation'!S85","v":{"v":3.3654669518535263,"d":"3.37"}},{"$f":"'Tariff Calculation'!T85","v":{"v":3.412750874267771,"d":"3.41"}},{"$f":"'Tariff Calculation'!U85","v":{"v":3.4209327756274015,"d":"3.42"}},{"$f":"'Tariff Calculation'!V85","v":{"v":3.4850838080925937,"d":"3.49"}},{"$f":"'Tariff Calculation'!W85","v":{"v":3.5399116172079443,"d":"3.54"}},{"$f":"'Tariff Calculation'!X85","v":{"v":3.5113804058666545,"d":"3.51"}},{"$f":"'Tariff Calculation'!Y85","v":{"v":3.5429210396992312,"d":"3.54"}},{"$f":"'Tariff Calculation'!Z85","v":{"v":3.6365561146300234,"d":"3.64"}},{"$f":"'Tariff Calculation'!AA85","v":{"v":3.5920974891706425,"d":"3.59"}},{"$f":"'Tariff Calculation'!AB85","v":{"v":1.1047651998957386,"d":"1.10"}},{"$f":"'Tariff Calculation'!AC85","v":{"v":1.0235300061394068,"d":"1.02"}},{"$f":"'Tariff Calculation'!AD85","v":{"v":0.8931917164601089,"d":"0.89"}}]
[null,null,"Return on Capital Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G86","v":{"v":17.63241532218637,"d":"17.63"}},{"$f":"'Tariff Calculation'!H86","v":{"v":17.01783995114455,"d":"17.02"}},{"$f":"'Tariff Calculation'!I86","v":{"v":16.40914308782246,"d":"16.41"}},{"$f":"'Tariff Calculation'!J86","v":{"v":15.609433023138312,"d":"15.61"}},{"$f":"'Tariff Calculation'!K86","v":{"v":14.926746156511753,"d":"14.93"}},{"$f":"'Tariff Calculation'!L86","v":{"v":14.000297418532883,"d":"14.00"}},{"$f":"'Tariff Calculation'!M86","v":{"v":13.070343132705332,"d":"13.07"}},{"$f":"'Tariff Calculation'!N86","v":{"v":12.28457325500367,"d":"12.28"}},{"$f":"'Tariff Calculation'!O86","v":{"v":11.830002493372218,"d":"11.83"}},{"$f":"'Tariff Calculation'!P86","v":{"v":11.313435881579272,"d":"11.31"}},{"$f":"'Tariff Calculation'!Q86","v":{"v":10.503583613115795,"d":"10.50"}},{"$f":"'Tariff Calculation'!R86","v":{"v":10.006655918125336,"d":"10.01"}},{"$f":"'Tariff Calculation'!S86","v":{"v":9.103906822188415,"d":"9.10"}},{"$f":"'Tariff Calculation'!T86","v":{"v":8.565314042876974,"d":"8.57"}},{"$f":"'Tariff Calculation'!U86","v":{"v":7.856874483807043,"d":"7.86"}},{"$f":"'Tariff Calculation'!V86","v":{"v":7.241260854644143,"d":"7.24"}},{"$f":"'Tariff Calculation'!W86","v":{"v":6.545948642330199,"d":"6.55"}},{"$f":"'Tariff Calculation'!X86","v":{"v":5.846251258282152,"d":"5.85"}},{"$f":"'Tariff Calculation'!Y86","v":{"v":5.034024105161169,"d":"5.03"}},{"$f":"'Tariff Calculation'!Z86","v":{"v":4.393670278201935,"d":"4.39"}},{"$f":"'Tariff Calculation'!AA86","v":{"v":4.019693806976487,"d":"4.02"}},{"$f":"'Tariff Calculation'!AB86","v":{"v":3.9678692815588077,"d":"3.97"}},{"$f":"'Tariff Calculation'!AC86","v":{"v":4.059156460445622,"d":"4.06"}},{"$f":"'Tariff Calculation'!AD86","v":{"v":3.9500226760770363,"d":"3.95"}}]
[null,null,"EERC Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G87","v":{"v":1.820061640200776,"d":"1.82"}},{"$f":"'Tariff Calculation'!H87","v":{"v":1.8672434313147521,"d":"1.87"}},{"$f":"'Tariff Calculation'!I87","v":{"v":1.8603830945031345,"d":"1.86"}},{"$f":"'Tariff Calculation'!J87","v":{"v":1.8505124593503988,"d":"1.85"}},{"$f":"'Tariff Calculation'!K87","v":{"v":1.8402547186996874,"d":"1.84"}},{"$f":"'Tariff Calculation'!L87","v":{"v":1.828840795895595,"d":"1.83"}},{"$f":"'Tariff Calculation'!M87","v":{"v":1.8090237090805674,"d":"1.81"}},{"$f":"'Tariff Calculation'!N87","v":{"v":1.7979904336298564,"d":"1.80"}},{"$f":"'Tariff Calculation'!O87","v":{"v":1.7953714711959794,"d":"1.80"}},{"$f":"'Tariff Calculation'!P87","v":{"v":1.7897156697435874,"d":"1.79"}},{"$f":"'Tariff Calculation'!Q87","v":{"v":1.7789324500158863,"d":"1.78"}},{"$f":"'Tariff Calculation'!R87","v":{"v":1.761441925901138,"d":"1.76"}},{"$f":"'Tariff Calculation'!S87","v":{"v":1.7460929987503453,"d":"1.75"}},{"$f":"'Tariff Calculation'!T87","v":{"v":1.7415635225749113,"d":"1.74"}},{"$f":"'Tariff Calculation'!U87","v":{"v":1.733165345437695,"d":"1.73"}},{"$f":"'Tariff Calculation'!V87","v":{"v":1.7223625054060805,"d":"1.72"}},{"$f":"'Tariff Calculation'!W87","v":{"v":1.7137630520752407,"d":"1.71"}},{"$f":"'Tariff Calculation'!X87","v":{"v":1.704023019433151,"d":"1.70"}},{"$f":"'Tariff Calculation'!Y87","v":{"v":1.693986631982415,"d":"1.69"}},{"$f":"'Tariff Calculation'!Z87","v":{"v":1.6822497494677064,"d":"1.68"}},{"$f":"'Tariff Calculation'!AA87","v":{"v":1.6796234628140951,"d":"1.68"}},{"$f":"'Tariff Calculation'!AB87","v":{"v":1.643543668047231,"d":"1.64"}},{"$f":"'Tariff Calculation'!AC87","v":{"v":1.6453601886750153,"d":"1.65"}},{"$f":"'Tariff Calculation'!AD87","v":{"v":1.6439822545185634,"d":"1.64"}}]
[null,null,"Disco Loss Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G88","v":{"v":43.941488170561584,"d":"43.94"}},{"$f":"'Tariff Calculation'!H88","v":{"v":45.080591413170445,"d":"45.08"}},{"$f":"'Tariff Calculation'!I88","v":{"v":44.91496328157568,"d":"44.91"}},{"$f":"'Tariff Calculation'!J88","v":{"v":44.676657947173894,"d":"44.68"}},{"$f":"'Tariff Calculation'!K88","v":{"v":44.4290067800353,"d":"44.43"}},{"$f":"'Tariff Calculation'!L88","v":{"v":44.1534420723365,"d":"44.15"}},{"$f":"'Tariff Calculation'!M88","v":{"v":43.6750009763737,"d":"43.68"}},{"$f":"'Tariff Calculation'!N88","v":{"v":43.40862618334938,"d":"43.41"}},{"$f":"'Tariff Calculation'!O88","v":{"v":43.345396947445785,"d":"43.35"}},{"$f":"'Tariff Calculation'!P88","v":{"v":43.208849740952324,"d":"43.21"}},{"$f":"'Tariff Calculation'!Q88","v":{"v":42.948512007526396,"d":"42.95"}},{"$f":"'Tariff Calculation'!R88","v":{"v":42.526240782470325,"d":"42.53"}},{"$f":"'Tariff Calculation'!S88","v":{"v":42.1556738269726,"d":"42.16"}},{"$f":"'Tariff Calculation'!T88","v":{"v":42.04631933073714,"d":"42.05"}},{"$f":"'Tariff Calculation'!U88","v":{"v":41.843563339852935,"d":"41.84"}},{"$f":"'Tariff Calculation'!V88","v":{"v":41.58275191623252,"d":"41.58"}},{"$f":"'Tariff Calculation'!W88","v":{"v":41.37513654295939,"d":"41.38"}},{"$f":"'Tariff Calculation'!X88","v":{"v":41.13998432631466,"d":"41.14"}},{"$f":"'Tariff Calculation'!Y88","v":{"v":40.89767725786117,"d":"40.90"}},{"$f":"'Tariff Calculation'!Z88","v":{"v":40.614315380006055,"d":"40.61"}},{"$f":"'Tariff Calculation'!AA88","v":{"v":40.55090931651172,"d":"40.55"}},{"$f":"'Tariff Calculation'!AB88","v":{"v":39.679839985711716,"d":"39.68"}},{"$f":"'Tariff Calculation'!AC88","v":{"v":39.723695983725364,"d":"39.72"}},{"$f":"'Tariff Calculation'!AD88","v":{"v":39.69042871623389,"d":"39.69"}}]
[]
[null,null,"Total","Naira/KWh",null,null,{"$f":"SUM(G12:G20)","v":{"v":175.76595268224634,"d":"175.77"}},{"$f":"SUM(H12:H20)","v":{"v":180.32236565268175,"d":"180.32"}},{"v":179.65985312630272,"d":"179.66"},{"v":178.7066317886957,"d":"178.71"},{"v":177.7160271201412,"d":"177.72"},{"v":176.613768289346,"d":"176.61"},{"v":174.70000390549475,"d":"174.70"},{"v":173.63450473339753,"d":"173.63"},{"v":173.38158778978314,"d":"173.38"},{"v":172.83539896380933,"d":"172.84"},{"v":171.79404803010559,"d":"171.79"},{"v":170.10496312988133,"d":"170.10"},{"v":168.62269530789044,"d":"168.62"},{"v":168.18527732294856,"d":"168.19"},{"v":167.37425335941168,"d":"167.37"},{"v":166.33100766493007,"d":"166.33"},{"v":165.50054617183753,"d":"165.50"},{"v":164.5599373052586,"d":"164.56"},{"v":163.59070903144465,"d":"163.59"},{"v":162.4572615200242,"d":"162.46"},{"v":162.2036372660469,"d":"162.20"},{"v":158.71935994284686,"d":"158.72"},{"v":158.89478393490145,"d":"158.89"},{"v":158.76171486493558,"d":"158.76"}]
[]
[]
[null,null,"HV Tariff"]
[null,null,"Generation Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!H94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!I94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!J94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!K94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!L94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!M94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!N94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!O94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!P94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Q94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!R94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!S94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!T94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!U94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!V94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!W94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!X94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Y94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!Z94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AA94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AB94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AC94","v":{"v":103,"d":"103.00"}},{"$f":"'Tariff Calculation'!AD94","v":{"v":103,"d":"103.00"}}]
[null,null,"Transmission Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!H95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!I95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!J95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!K95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!L95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!M95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!N95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!O95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!P95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Q95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!R95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!S95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!T95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!U95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!V95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!W95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!X95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Y95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!Z95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AA95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AB95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AC95","v":{"v":8.450000000000001,"d":"8.45"}},{"$f":"'Tariff Calculation'!AD95","v":{"v":8.450000000000001,"d":"8.45"}}]
[null,null,"Disco Operating Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G96","v":{"v":0.3766989341938007,"d":"0.38"}},{"$f":"'Tariff Calculation'!H96","v":{"v":0.5549036863205241,"d":"0.55"}},{"$f":"'Tariff Calculation'!I96","v":{"v":0.40961833056288904,"d":"0.41"}},{"$f":"'Tariff Calculation'!J96","v":{"v":0.49574655324141975,"d":"0.50"}},{"$f":"'Tariff Calculation'!K96","v":{"v":0.3804471822952316,"d":"0.38"}},{"$f":"'Tariff Calculation'!L96","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"'Tariff Calculation'!M96","v":{"v":0.38590658713862,"d":"0.39"}},{"$f":"'Tariff Calculation'!N96","v":{"v":0.446611909650924,"d":"0.45"}},{"$f":"'Tariff Calculation'!O96","v":{"v":0.4154851536781721,"d":"0.42"}},{"$f":"'Tariff Calculation'!P96","v":{"v":0.42990776050324303,"d":"0.43"}},{"$f":"'Tariff Calculation'!Q96","v":{"v":0.488331540692937,"d":"0.49"}},{"$f":"'Tariff Calculation'!R96","v":{"v":0.5387699227534957,"d":"0.54"}},{"$f":"'Tariff Calculation'!S96","v":{"v":0.4393598644111991,"d":"0.44"}},{"$f":"'Tariff Calculation'!T96","v":{"v":0.3129787164694762,"d":"0.31"}},{"$f":"'Tariff Calculation'!U96","v":{"v":0.3828102082722206,"d":"0.38"}},{"$f":"'Tariff Calculation'!V96","v":{"v":0.37229881685733845,"d":"0.37"}},{"$f":"'Tariff Calculation'!W96","v":{"v":0.41108503634170984,"d":"0.41"}},{"$f":"'Tariff Calculation'!X96","v":{"v":0.38289169192659955,"d":"0.38"}},{"$f":"'Tariff Calculation'!Y96","v":{"v":0.2809556402985561,"d":"0.28"}},{"$f":"'Tariff Calculation'!Z96","v":{"v":0.3564095042534468,"d":"0.36"}},{"$f":"'Tariff Calculation'!AA96","v":{"v":0.40546266418956356,"d":"0.41"}},{"$f":"'Tariff Calculation'!AB96","v":{"v":0.41328509500994104,"d":"0.41"}},{"$f":"'Tariff Calculation'!AC96","v":{"v":0.4319448518627163,"d":"0.43"}},{"$f":"'Tariff Calculation'!AD96","v":{"v":0.49232423975750467,"d":"0.49"}}]
[null,null,"Disco Maintenance Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G97","v":{"v":0.5452886151038102,"d":"0.55"}},{"$f":"'Tariff Calculation'!H97","v":{"v":0.4362634855447997,"d":"0.44"}},{"$f":"'Tariff Calculation'!I97","v":{"v":0.597845572178221,"d":"0.60"}},{"$f":"'Tariff Calculation'!J97","v":{"v":0.5437404256706103,"d":"0.54"}},{"$f":"'Tariff Calculation'!K97","v":{"v":0.484746259900264,"d":"0.48"}},{"$f":"'Tariff Calculation'!L97","v":{"v":0.48417587431961145,"d":"0.48"}},{"$f":"'Tariff Calculation'!M97","v":{"v":0.561014960398944,"d":"0.56"}},{"$f":"'Tariff Calculation'!N97","v":{"v":0.4375672240148626,"d":"0.44"}},{"$f":"'Tariff Calculation'!O97","v":{"v":0.5731560249014047,"d":"0.57"}},{"$f":"'Tariff Calculation'!P97","v":{"v":0.588393468270265,"d":"0.59"}},{"$f":"'Tariff Calculation'!Q97","v":{"v":0.5227176428408461,"d":"0.52"}},{"$f":"'Tariff Calculation'!R97","v":{"v":0.47871646947622304,"d":"0.48"}},{"$f":"'Tariff Calculation'!S97","v":{"v":0.3621948437143509,"d":"0.36"}},{"$f":"'Tariff Calculation'!T97","v":{"v":0.6563508360222939,"d":"0.66"}},{"$f":"'Tariff Calculation'!U97","v":{"v":0.6869072064143933,"d":"0.69"}},{"$f":"'Tariff Calculation'!V97","v":{"v":0.4772497636974024,"d":"0.48"}},{"$f":"'Tariff Calculation'!W97","v":{"v":0.46470128092304686,"d":"0.46"}},{"$f":"'Tariff Calculation'!X97","v":{"v":0.525406603435351,"d":"0.53"}},{"$f":"'Tariff Calculation'!Y97","v":{"v":0.6911443564420977,"d":"0.69"}},{"$f":"'Tariff Calculation'!Z97","v":{"v":0.32406049346501087,"d":"0.32"}},{"$f":"'Tariff Calculation'!AA97","v":{"v":0.5058505263844073,"d":"0.51"}},{"$f":"'Tariff Calculation'!AB97","v":{"v":0.4600567126234477,"d":"0.46"}},{"$f":"'Tariff Calculation'!AC97","v":{"v":0.5610964440533229,"d":"0.56"}},{"$f":"'Tariff Calculation'!AD97","v":{"v":0.6417652618884652,"d":"0.64"}}]
[null,null,"Depreciation Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G98","v":0},{"$f":"'Tariff Calculation'!H98","v":{"v":3.9155236851866766,"d":"3.92"}},{"$f":"'Tariff Calculation'!I98","v":{"v":4.017899759660321,"d":"4.02"}},{"$f":"'Tariff Calculation'!J98","v":{"v":4.080541380121027,"d":"4.08"}},{"$f":"'Tariff Calculation'!K98","v":{"v":4.204826022698964,"d":"4.20"}},{"$f":"'Tariff Calculation'!L98","v":{"v":4.285927091919716,"d":"4.29"}},{"$f":"'Tariff Calculation'!M98","v":{"v":3.748714539797585,"d":"3.75"}},{"$f":"'Tariff Calculation'!N98","v":{"v":3.809135727748842,"d":"3.81"}},{"$f":"'Tariff Calculation'!O98","v":{"v":3.9721756991895862,"d":"3.97"}},{"$f":"'Tariff Calculation'!P98","v":{"v":4.055096442760627,"d":"4.06"}},{"$f":"'Tariff Calculation'!Q98","v":{"v":4.101970775913733,"d":"4.10"}},{"$f":"'Tariff Calculation'!R98","v":{"v":3.343138111154805,"d":"3.34"}},{"$f":"'Tariff Calculation'!S98","v":{"v":3.3654669518535263,"d":"3.37"}},{"$f":"'Tariff Calculation'!T98","v":{"v":3.412750874267771,"d":"3.41"}},{"$f":"'Tariff Calculation'!U98","v":{"v":3.4209327756274015,"d":"3.42"}},{"$f":"'Tariff Calculation'!V98","v":{"v":3.4850838080925937,"d":"3.49"}},{"$f":"'Tariff Calculation'!W98","v":{"v":3.5399116172079443,"d":"3.54"}},{"$f":"'Tariff Calculation'!X98","v":{"v":3.5113804058666545,"d":"3.51"}},{"$f":"'Tariff Calculation'!Y98","v":{"v":3.5429210396992317,"d":"3.54"}},{"$f":"'Tariff Calculation'!Z98","v":{"v":3.6365561146300234,"d":"3.64"}},{"$f":"'Tariff Calculation'!AA98","v":{"v":3.5920974891706425,"d":"3.59"}},{"$f":"'Tariff Calculation'!AB98","v":{"v":1.1047651998957386,"d":"1.10"}},{"$f":"'Tariff Calculation'!AC98","v":{"v":1.0235300061394068,"d":"1.02"}},{"$f":"'Tariff Calculation'!AD98","v":{"v":0.8931917164601088,"d":"0.89"}}]
[null,null,"Return on Capital Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G99","v":{"v":17.63241532218637,"d":"17.63"}},{"$f":"'Tariff Calculation'!H99","v":{"v":17.01783995114455,"d":"17.02"}},{"$f":"'Tariff Calculation'!I99","v":{"v":16.409143087822464,"d":"16.41"}},{"$f":"'Tariff Calculation'!J99","v":{"v":15.609433023138312,"d":"15.61"}},{"$f":"'Tariff Calculation'!K99","v":{"v":14.92674615651175,"d":"14.93"}},{"$f":"'Tariff Calculation'!L99","v":{"v":14.000297418532883,"d":"14.00"}},{"$f":"'Tariff Calculation'!M99","v":{"v":13.070343132705332,"d":"13.07"}},{"$f":"'Tariff Calculation'!N99","v":{"v":12.28457325500367,"d":"12.28"}},{"$f":"'Tariff Calculation'!O99","v":{"v":11.830002493372216,"d":"11.83"}},{"$f":"'Tariff Calculation'!P99","v":{"v":11.313435881579272,"d":"11.31"}},{"$f":"'Tariff Calculation'!Q99","v":{"v":10.503583613115795,"d":"10.50"}},{"$f":"'Tariff Calculation'!R99","v":{"v":10.006655918125336,"d":"10.01"}},{"$f":"'Tariff Calculation'!S99","v":{"v":9.103906822188415,"d":"9.10"}},{"$f":"'Tariff Calculation'!T99","v":{"v":8.565314042876974,"d":"8.57"}},{"$f":"'Tariff Calculation'!U99","v":{"v":7.856874483807044,"d":"7.86"}},{"$f":"'Tariff Calculation'!V99","v":{"v":7.241260854644143,"d":"7.24"}},{"$f":"'Tariff Calculation'!W99","v":{"v":6.5459486423302,"d":"6.55"}},{"$f":"'Tariff Calculation'!X99","v":{"v":5.846251258282152,"d":"5.85"}},{"$f":"'Tariff Calculation'!Y99","v":{"v":5.034024105161169,"d":"5.03"}},{"$f":"'Tariff Calculation'!Z99","v":{"v":4.3936702782019355,"d":"4.39"}},{"$f":"'Tariff Calculation'!AA99","v":{"v":4.019693806976487,"d":"4.02"}},{"$f":"'Tariff Calculation'!AB99","v":{"v":3.967869281558808,"d":"3.97"}},{"$f":"'Tariff Calculation'!AC99","v":{"v":4.059156460445621,"d":"4.06"}},{"$f":"'Tariff Calculation'!AD99","v":{"v":3.950022676077036,"d":"3.95"}}]
[null,null,"EERC Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G100","v":{"v":1.8200616402007759,"d":"1.82"}},{"$f":"'Tariff Calculation'!H100","v":{"v":1.867243431314752,"d":"1.87"}},{"$f":"'Tariff Calculation'!I100","v":{"v":1.8603830945031345,"d":"1.86"}},{"$f":"'Tariff Calculation'!J100","v":{"v":1.8505124593503988,"d":"1.85"}},{"$f":"'Tariff Calculation'!K100","v":{"v":1.8402547186996872,"d":"1.84"}},{"$f":"'Tariff Calculation'!L100","v":{"v":1.828840795895595,"d":"1.83"}},{"$f":"'Tariff Calculation'!M100","v":{"v":1.8090237090805674,"d":"1.81"}},{"$f":"'Tariff Calculation'!N100","v":{"v":1.7979904336298562,"d":"1.80"}},{"$f":"'Tariff Calculation'!O100","v":{"v":1.7953714711959794,"d":"1.80"}},{"$f":"'Tariff Calculation'!P100","v":{"v":1.7897156697435874,"d":"1.79"}},{"$f":"'Tariff Calculation'!Q100","v":{"v":1.7789324500158865,"d":"1.78"}},{"$f":"'Tariff Calculation'!R100","v":{"v":1.7614419259011378,"d":"1.76"}},{"$f":"'Tariff Calculation'!S100","v":{"v":1.746092998750345,"d":"1.75"}},{"$f":"'Tariff Calculation'!T100","v":{"v":1.741563522574911,"d":"1.74"}},{"$f":"'Tariff Calculation'!U100","v":{"v":1.733165345437695,"d":"1.73"}},{"$f":"'Tariff Calculation'!V100","v":{"v":1.7223625054060805,"d":"1.72"}},{"$f":"'Tariff Calculation'!W100","v":{"v":1.7137630520752407,"d":"1.71"}},{"$f":"'Tariff Calculation'!X100","v":{"v":1.704023019433151,"d":"1.70"}},{"$f":"'Tariff Calculation'!Y100","v":{"v":1.693986631982415,"d":"1.69"}},{"$f":"'Tariff Calculation'!Z100","v":{"v":1.6822497494677062,"d":"1.68"}},{"$f":"'Tariff Calculation'!AA100","v":{"v":1.6796234628140954,"d":"1.68"}},{"$f":"'Tariff Calculation'!AB100","v":{"v":1.643543668047231,"d":"1.64"}},{"$f":"'Tariff Calculation'!AC100","v":{"v":1.6453601886750153,"d":"1.65"}},{"$f":"'Tariff Calculation'!AD100","v":{"v":1.6439822545185634,"d":"1.64"}}]
[null,null,"Disco Loss Tariff","Naira/KWh",null,null,{"$f":"'Tariff Calculation'!G101","v":0},{"$f":"'Tariff Calculation'!H101","v":0},{"$f":"'Tariff Calculation'!I101","v":0},{"$f":"'Tariff Calculation'!J101","v":0},{"$f":"'Tariff Calculation'!K101","v":0},{"$f":"'Tariff Calculation'!L101","v":0},{"$f":"'Tariff Calculation'!M101","v":0},{"$f":"'Tariff Calculation'!N101","v":0},{"$f":"'Tariff Calculation'!O101","v":0},{"$f":"'Tariff Calculation'!P101","v":0},{"$f":"'Tariff Calculation'!Q101","v":0},{"$f":"'Tariff Calculation'!R101","v":0},{"$f":"'Tariff Calculation'!S101","v":0},{"$f":"'Tariff Calculation'!T101","v":0},{"$f":"'Tariff Calculation'!U101","v":0},{"$f":"'Tariff Calculation'!V101","v":0},{"$f":"'Tariff Calculation'!W101","v":0},{"$f":"'Tariff Calculation'!X101","v":0},{"$f":"'Tariff Calculation'!Y101","v":0},{"$f":"'Tariff Calculation'!Z101","v":0},{"$f":"'Tariff Calculation'!AA101","v":0},{"$f":"'Tariff Calculation'!AB101","v":0},{"$f":"'Tariff Calculation'!AC101","v":0},{"$f":"'Tariff Calculation'!AD101","v":0}]
[]
[null,null,"Total","Naira/KWh",null,null,{"$f":"SUM(G25:G33)","v":{"v":131.82446451168477,"d":"131.82"}},{"$f":"SUM(H25:H33)","v":{"v":135.2417742395113,"d":"135.24"}},{"v":134.74488984472703,"d":"134.74"},{"v":134.02997384152178,"d":"134.03"},{"v":133.2870203401059,"d":"133.29"},{"v":132.4603262170095,"d":"132.46"},{"v":131.02500292912106,"d":"131.03"},{"v":130.22587855004815,"d":"130.23"},{"v":130.03619084233736,"d":"130.04"},{"v":129.626549222857,"d":"129.63"},{"v":128.84553602257918,"d":"128.85"},{"v":127.578722347411,"d":"127.58"},{"v":126.46702148091784,"d":"126.47"},{"v":126.13895799221143,"d":"126.14"},{"v":125.53069001955876,"d":"125.53"},{"v":124.74825574869756,"d":"124.75"},{"v":124.12540962887815,"d":"124.13"},{"v":123.41995297894393,"d":"123.42"},{"v":122.69303177358347,"d":"122.69"},{"v":121.84294614001813,"d":"121.84"},{"v":121.65272794953519,"d":"121.65"},{"v":119.03951995713516,"d":"119.04"},{"v":119.17108795117608,"d":"119.17"},{"v":119.07128614870169,"d":"119.07"}]