{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["START","Overview","Cover","Glossary","Calculation Tabs","Information Tabs","Initial Data Input","User Typology Selection","City Data","City Default","Emission Calc","Benefit Calc 1-Emissions","Mobility Data","Mobility Default","Mobility Calc","Charging Data","Charging Default","Charging Calc","Cost Data","Cost Default","Cost Calc","Cost Calc 1-Vehicle Uptake","Cost Calc 2-Vehicle Investment","Cost Calc 3-Vehicle Maintenance","Cost Calc 4-Charger Uptake","Cost Calc5-Charger Monitization","Cost Calc 6-Electricity","Benefit Default","Results","Yearly Selected Costs&Benefits","Sources","Results_DM","Graphics C-B"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":1,"defined_names":17,"comments":3,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":39,"n_cols":21,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,2,9,22],[10,2,17,22]]}
[]
[]
[]
[null,null,"Future Mobility Calculator"]
[]
[]
[]
[]
[]
[]
[null,null,"Mass electrification within the transport sector presents an opportunity to simultaneously reduce tailpipe emissions by switching propulsion technologies and improve the electrical grid. Fully realizing the potential that EVs offer requires a robust roadmap for infrastructure development and investment to ensure deployment is cost effective and resource efficient. To help quantify this infrastructure and investment needed for EV adoption and the associated benefits, Siemens and World Resources Institute (WRI) developed the Future Mobility Calculator (FMC). The FMC is an Excel-based tool that, for a given range of city-specific inputs and a projected rate of transport electrification identifies the quantity and cost of infrastructure required for adoption through 2050. The tool also estimates the potential social and health benefits associated with a reduction in emissions that result from this investment in electric transportation and a shifting modal split. The FMC does not provide a direct comparative cost-benefit analysis against other propulsion technologies but is rather designed to forecast the estimated impacts of a designated EV adoption scenario given a set of assumptions. The FMC is intended to be used by WRI staff to support city planners, transit agencies, city policy makers, utilities, and charge point operators. The FMC aims to help cities make informed decisions and plan accordingly for the future of their mobility and energy systems. This technical note details the structure, methodology and assumptions of the FMC."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,null,null,null,null,null,"YES"]

{"sheet":"Overview","index":1,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,1,5,21],[19,1,20,4],[19,6,21,22],[21,1,21,4]]}
["Overview"]
[]
[]
[null,"WELCOME!"]
[]
[null,"Mass electrification within the transport sector presents an opportunity to simultaneously reduce tailpipe emissions by switching propulsion technologies and improve the electrical grid. Fully realizing the potential that EVs offer requires a robust roadmap for infrastructure development and investment to ensure deployment is cost effective and resource efficient. To help quantify this infrastructure and investment needed for EV adoption and associated benefits, Siemens and World Resources Institute (WRI) developed the Future Mobility Calculator (FMC). The FMC is an Excel-based tool that, for a given range of city-specific inputs and a projected rate of transport electrification identifies the quantity and cost of infrastructure required for adoption through 2050. The tool also estimates the potential social benefits associated with a reduction in emissions that result from this investment in electric transportation and a shifting modal split. The FMC does not provide a direct comparative cost-benefit analysis against other propulsion technologies but is rather designed to forecast the estimated impacts of a designated EV adoption scenario given a set of assumptions. The FMC is intended to be used by WRI staff to support city planners, transit agencies, city policy makers, utilities, and charge point operators. The FMC aims to help cities make informed decisions and plan accordingly for the future of their mobility and energy systems. "]
[]
[]
[]
[null,"Description of Tabs"]
[null,"Data entry tabs. These tabs are created for the user to enter their city data. It also shows the default information uploaded to the tool depending on the selected city type. "]
[null,"Default information tabs. These tabs have all the uploaded information of all the variables used to fill in gaps in data"]
[null,"Calculation tabs. These tabs are where all calculations are done. "]
[null,"Result tabs. Output tabs where the results are show. The general results, as well as cost and benefits results. "]
[]
[]
[]
[]
[null,"Key:"]
[null,"You should input your own data in yellow cells.",null,null,null,null,"If you enter your own data in the yellow cells, that data will be used in the model's calculations. If you choose not to enter your own data, the model will use data that fits the urban typology and other city characteristics that you selected in \"User Typology Selection\". "]
[]
[null,"Grey cells can't be edited. "]
[]
[]
[]
[]
[]
[]
[null,"This model was built by Leah Lazer, Julia Thayne, Sarah Barnes, and Dr. Noorie Rajvanshi for Siemens Cities Center of Competence. This tool was adapted and enhanced by WRI "]
[null,"© 2020"]

{"sheet":"Cover","index":2,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":true,"merged":[[2,2,7,21],[9,2,9,21]]}
[]
[]
[null,null,"Future Mobility Calculator"]
[]
[]
[]
[]
[]
[]
[null,null,"Technicians input "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not technician? "]

{"sheet":"Glossary","index":3,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,3,34,17],[35,3,35,16],[26,3,26,17],[26,1,28,1],[29,1,30,1],[33,1,33,2],[33,3,33,17],[0,0,0,2],[21,1,21,2],[21,3,21,17],[22,3,22,17],[23,3,23,16]]}
["Glossary"]
["List of relevant terms in the model and their definitions"]
[]
[null,"Urban typology"]
[null,"Emerging economy ",null,null,"Cities with lower than 13,221 USD per capita"]
[null,"Developed economy ",null,null,"Cities with higher than 13,221 USD per capita"]
[null,"High density",null,null,"Above 13,500 inhabitants per km2 "]
[null,"Low density ",null,null,"Lower than 13,500 inhabitants per km2 "]
[]
[]
[null,"Mode"]
[null,"Private cars",null,"Owned and used by private residents or households."]
[null,"Private two-wheelers",null,"Owned and used by private residents or households, does not include human-powered bicycles."]
[null,"Public buses ",null,"Part of the city public transit system."]
[null,"Shared fleets",null,"Owned by businesses and used for taxi services, on-demand rides, ride-sharing, or car rentals. In the FMC, shared fleets are classified as cars. Generally the same size as private cars, but with higher occupancy and utilization rates."]
[null,"Rail",null,"Includes subway, light rail, tram, cable-car, regional train, etc. "]
[]
[null,"Modal split",null,"The breakdown of travel between different modes including private cars, public buses, shared fleets, and rail. Can be measured as vehicle distance traveled, passenger distance traveled, or number of trips. "]
[]
[]
[null,"Technologies"]
[null,"Shared fleets ",null,"Vehicles that are used by multiple passengers who coordinate with a central entity rather than directly with each other, leading to higher average occupancy and utilization rates. They can be owned by a third-party business (like with ZipCar) or by a private individual (like with Uber)."]
[null,"Electric vehicles ",null,"Powered by electricity stored in its rechargeable battery, instead of by fuel. Includes only fully electric vehicles. Excludes hybrid vehicles and fuel cell vehicles. "]
[null,"ICE",null,"Internal combustion engine, the conventional way of powering cars and buses"]
[]
[null,"Charging Levels"]
[null,"Light duty vehicles","Level 1","Most commonly found in home charging settings and facilitated by a wall outlet, either 120V or 240V depending on geography. Charging power is less than 3.7 kW. "]
[null,null,"Level 2","Most commonly found in public, private, and work charging settings. Charging power can ranges between 3.7 kW and 22 kW"]
[null,null,"Level 3","Almost exclusively found in public or depot charging settings. Charging power is above 50 kW, but no greater than 400 kW"]
[null,"Heavy duty vehicles","Slow chargers","Most commonly found in depot settings. Charging power capabilities can range between 22 kW and 60 kW"]
[null,null,"Fast chargers","Most commonly found in depot settings. Charging power capabilities range between 125 kW and 400 kW."]
[]
[null,"Charging Locations"]
[null,"Home",null,"Residential charging setting"]
[null,"Work",null,"Charging located at a place of employment"]
[null,"Public",null,"Charging locations accessible for public use"]
[null,"Depot",null,"Charging locations for fleets, most commonly not accessible to the public"]

{"sheet":"Calculation Tabs","index":4,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":true,"merged":[[3,1,17,5],[20,1,34,5]]}
[]
[]
[]
[null,"Calculation sheets "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Cost and benefit calculations"]

{"sheet":"Information Tabs","index":5,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[[3,1,17,5]]}
[]
[]
[]
[null,"Information for each city type"]

{"sheet":"Initial Data Input","index":6,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[[21,2,22,2],[27,2,28,2],[28,6,28,7],[21,3,22,4],[24,3,25,4],[21,7,22,10],[24,7,25,10],[21,11,22,12],[34,3,34,4],[27,5,28,5],[32,3,32,13],[27,3,28,4],[24,11,25,12],[12,16,13,17],[18,2,19,2],[10,16,10,17],[5,3,5,4],[9,6,9,7],[6,3,6,4],[11,3,11,4],[10,3,10,4],[7,3,7,4],[10,6,10,7],[18,7,19,10],[13,3,13,4],[16,3,16,13],[18,11,19,12],[18,3,19,4],[8,3,8,4],[1,1,1,14],[11,6,11,7],[8,9,8,10],[8,11,8,12],[10,9,11,10],[10,11,11,12],[10,8,11,8],[2,3,2,13],[4,3,4,4],[9,3,9,4],[2,16,2,17],[6,16,6,17],[8,16,8,17],[5,16,5,17],[4,16,4,17]]}
[]
[null,"Initial Data Input - City Configuration"]
[null,null,null,"General city information",null,null,null,null,null,null,null,null,null,null,null,null,"Information Box"]
[]
[null,null,1,"City location (country)",null,"China",null,{"$f":"LOOKUP(F5,Tabla1[Country],Tabla1[[Region ]])","v":"Asia"},null,null,null,null,null,null,null,null,"These are the input cells"]
[null,null,2,"The country is an island state",null,"No",{"$f":"IF(F6='User Typology Selection'!B19,1,2)","v":2},null,null,null,null,null,null,null,null,null,"These are tool configurations"]
[null,null,3,"City population",null,21540000]
[null,null,4,"City population growth rate",null,0.02,"% "]
[null,null,null,null,null,null,null,null,null,"Based on the information provided your city is ",null,{"$f":"IF('User Typology Selection'!S10='User Typology Selection'!C5,'User Typology Selection'!B5,IF('User Typology Selection'!S10='User Typology Selection'!C6,'User Typology Selection'!B6,IF('User Typology Selection'!S10='User Typology Selection'!C7,'User Typology Selection'!B7,IF('User Typology Selection'!S10='User Typology Selection'!B8,))))","v":"Developed Economy - High Density"},null,null,null,null,"Low-carbon electricity is stated as wind, solar, nuclear and hydro energy generation"]
[]
[null,null,5,"City population density",null,14300,"people/km2",null,null,"If you don't agree, please choose a typology based on your city's characteristics:",null,"I agree with the suggested category",null,{"$f":"IF(L11='User Typology Selection'!$B$5,'User Typology Selection'!$C$5,IF(L11='User Typology Selection'!$B$6,'User Typology Selection'!$C$6,IF(L11='User Typology Selection'!$B$7,'User Typology Selection'!$C$7,IF(L11='User Typology Selection'!$B$8,'User Typology Selection'!$C$8,IF(L11='User Typology Selection'!$B$9,'User Typology Selection'!$C$9)))))","v":0},null,null,"Electricity  consumption is the sum up of all electricity demand of your city "]
[null,null,6,"City income per capita",null,23800,"GDP  per capita USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hot is considered above 35C (95F) Cold is considered below -6C (20F)"]
[null,null,7,"Is your city considered hot or cold?",null,"Yes"]
[]
[]
[null,null,null,"City electricity information"]
[]
[null,null,8,"What % of your electricity generation is low-carbon? ",null,0.08,null,"Based on the information provided your energy generation today is: ",null,null,null,"Moderate",null,{"$f":"L19","v":"Moderate"}]
[]
[]
[null,null,null,"What % of your electricity generation is expected to be low-carbon by 2035? ",null,0.2,null,"Based on the information provided your electricity generation in 2035 will be: ",null,null,null,"Dirty",null,{"$f":"L22","v":"Dirty"}]
[]
[]
[null,null,null,"What % of your electricity generation is expected to be low-carbon by 2050?",null,0.6,null,"Based on the information provided your electricity generation in 2050 will be: ",null,null,null,"Moderate",null,{"$f":"L25","v":"Moderate"}]
[]
[]
[null,null,9,"What is your city total electricity consumption in one day ?",null,312980]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,null,"Tool information"]
[]
[null,null,13,"Which units would you like to use?",null,null,null,"this is reversed "]

{"sheet":"User Typology Selection","index":7,"n_rows":200,"n_cols":21,"rows_kept":200,"cut":false,"hidden":true,"merged":[[0,1,1,14],[3,1,3,3]]}
[null,"Drop Down Lists  // DO NOT MODIFY // Values link to Initial Data Input Sheet"]
[]
[]
[null,"Urban types",null,null,"Population expected growth rate",null,null,"Carbon-Intensity of Electricity kmx:",null,null,"Is your city very hot or cold?",null,"In which region is your city located?",null,null,null,null,"Population density intervals (per km2)","1 - low density","Income intervals (per capita)","1 - low income"]
[null,"Emerging Economy - High Density",1,"Bogotá, Mexico City, Mumbai, Delhi",2.3E-2,null,null,"Clean","C",null,"Yes",null,"North America",null,null,null,null,13500,"2 - high density",13221,"2 - high income"]
[null,"Developed Economy - Low Density",2,"Los Angeles, Las Vegas, Atlanta, Phoenix",5.0000000000000001E-3,null,null,"Moderate","M",null,"No",null,"Europe",null,null,null,null,{"$f":"IF('Initial Data Input'!$F$11<'User Typology Selection'!R5,1,2)","v":2},null,{"$f":"IF('Initial Data Input'!$F$12<'User Typology Selection'!T5,1,2)","v":2}]
[null,"Developed Economy - High Density",3,"New York, London, Singapore",5.0000000000000001E-3,null,null,"Dirty","D",null,null,null,"Asia"]
[null,"Emerging Economy - Low density ",4,"Harare, Accra, Chandigarh",2.3E-2,null,null,null,null,null,null,null,"Latin America"]
[null,"I agree with the suggested category",0,null,null,null,null,null,null,null,null,null,"Africa",null,null,null,null,null,"Calculated Typology"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oceania",null,null,null,null,null,{"$f":"IF(AND(R6=1,T6=1),$C$8,IF(AND(R6=2,T6=2),$C$7,IF(AND(R6=1,T6=2),$C$6,IF(AND(R6=2,T6=1),$C$5))))","v":3}]
[]
[]
[]
[]
[]
[]
[]
[null,"The city is located in island state? ",null,"Metric (km)",null,null,null,null,null,null,"Region ","Country",null,null,"Region ","Tier",null,"Typology","Population density","Income interval"]
[null,"Yes",null,"people/km2",null,null,null,null,null,null,"Asia","Afghanistan",null,null,"Africa","Tier 3",null,"Emerging Economy - High Density",2,1]
[null,"No",null,null,null,null,null,null,null,null,"Europe","Albania",null,null,"Asia","Tier 2",null,"Developed Economy - Low Density",1,2]
[null,null,null,null,null,null,null,null,null,null,"Africa","Algeria",null,null,"Europe","Tier 1",null,"Developed Economy - High Density",2,2]
[null,null,null,null,null,null,null,null,null,null,"Africa","Angola",null,null,"Latin America","Tier 2",null,"Emerging Economy - Low density ",1,1]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Antigua and Barbuda",null,null,"North America","Tier 1"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Argentina",null,null,"Oceania","Tier 1"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Armenia"]
[null,null,null,null,null,null,null,null,null,null,"Oceania","Australia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Austria"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Bahamas"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Bahrain"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Bangladesh"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Barbados"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Belarus"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Belgium"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Belize"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Benin"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Bhutan"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Bolivia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Botswana"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Brazil"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Brunei Darussalam"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Bulgaria"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Burkina Faso"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Burundi"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Cabo Verde"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Cambodia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Cameroon"]
[null,null,null,null,null,null,null,null,null,null,"North America","Canada"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Chad"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Chile"]
[null,null,null,null,null,null,null,null,null,null,"Asia","China"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Colombia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Comoros"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Congo, Dem. Rep."]
[null,null,null,null,null,null,null,null,null,null,"Africa","Congo, Rep."]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Cote d'Ivoire"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Croatia"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Cuba"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Cyprus"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Denmark"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Djibouti"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Ecuador"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Egypt"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","El Salvador"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Estonia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Fiji"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Finland"]
[null,null,null,null,null,null,null,null,null,null,"Europe","France"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Gabon"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Gambia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Georgia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Germany"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Ghana"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Greece"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Grenada"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Guatemala"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Guinea"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Guyana"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Haiti"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Honduras"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Hungary"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Iceland"]
[null,null,null,null,null,null,null,null,null,null,"Asia","India"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Indonesia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Iran"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Iraq"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Ireland"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Israel"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Italy"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Jamaica"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Japan"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Jordan"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Kenya"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Kiribati"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Korea, Dem. People’s Rep."]
[null,null,null,null,null,null,null,null,null,null,"Asia","Korea, Rep."]
[null,null,null,null,null,null,null,null,null,null,"Africa","Kuwait"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Kyrgyz Republic"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Lao PDR"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Latvia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Lebanon"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Lesotho"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Liberia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Libya"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Lithuania"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Macedonia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Madagascar"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Malawi"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Malaysia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Maldives"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Mali"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Malta"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Mauritania"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Mauritius"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Mexico"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","micronesia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Moldova"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Mongolia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Montenegro"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Morocco"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Mozambique"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Myanmar"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Namibia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Nepal"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Netherlands"]
[null,null,null,null,null,null,null,null,null,null,"Oceania","New Zealand"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Niger"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Nigeria"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Norway"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Oman"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Pakistan"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Panama"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Paraguay"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Peru"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Philippines"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Poland"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Portugal"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Qatar"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Romania"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Russian Federation"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Rwanda"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Saint Vincent and the Grenadines"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Samoa"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Sao Tome and Principe"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Senegal"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Serbia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Seychelles"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Singapore"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Slovakia"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Slovenia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Somalia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","South Africa"]
[null,null,null,null,null,null,null,null,null,null,"Africa","South Sudan"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Spain"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Sudan"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Suriname"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Swaziland"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Sweden"]
[null,null,null,null,null,null,null,null,null,null,"Europe","Switzerland"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Syrian"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Tanzania"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Thailand"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Timor-Leste"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Togo"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Tonga"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Tunisia"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Turkey"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Turmienistan"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Uganda"]
[null,null,null,null,null,null,null,null,null,null,"europe","Ukraine"]
[null,null,null,null,null,null,null,null,null,null,"Africa","United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,"Europe","United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,"North America","United States"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Uruguay"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,"Latin America","Venezuela"]
[null,null,null,null,null,null,null,null,null,null,"Asia","Vietnam"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Yemen"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Zambia"]
[null,null,null,null,null,null,null,null,null,null,"Africa","Zimbabwe"]

{"sheet":"City Data","index":8,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":false,"merged":[[22,7,22,9],[22,4,22,6],[0,2,1,9],[3,7,3,9],[5,7,5,9],[6,7,6,9],[3,4,3,6],[5,4,5,6],[6,4,6,6],[5,1,6,1],[47,2,50,2],[6,2,6,3],[5,2,5,3],[7,1,9,1],[12,12,19,12],[53,12,64,12],[57,1,60,1],[52,2,52,9],[53,1,56,1],[61,1,64,1],[12,1,19,1],[21,12,50,12],[21,1,21,9],[23,2,26,2],[27,2,30,2],[31,2,34,2],[35,2,38,2],[39,2,42,2],[43,2,46,2],[22,1,50,1]]}
[null,null,"City Data"]
[]
[]
[null,null,null,null,"Manual Input",null,null,"Default Input"]
[null,"Category","Data point","Unit","2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050]
[null,"Overview","Description",null,{"$f":"IF('Initial Data Input'!$N$11=0,LOOKUP('User Typology Selection'!$S$10,'User Typology Selection'!$C$5:$C$9,'User Typology Selection'!$B$5:$B$9),LOOKUP('Initial Data Input'!N11,'User Typology Selection'!$C$5:$C$9,'User Typology Selection'!$B$5:$B$9))","v":"Developed Economy - High Density"},null,null,{"$f":"IF('Initial Data Input'!$N$11=0,LOOKUP('User Typology Selection'!$S$10,'User Typology Selection'!$C$5:$C$9,'User Typology Selection'!$B$5:$B$9),LOOKUP('Initial Data Input'!N11,'User Typology Selection'!$C$5:$C$9,'User Typology Selection'!$B$5:$B$9))","v":"Developed Economy - High Density"},null,null,{"$f":"IF('Initial Data Input'!N11=0,'User Typology Selection'!S10,'Initial Data Input'!N11)","v":3}]
[null,null,"Example cities",null,{"$f":"LOOKUP(H6,'User Typology Selection'!$B$5:$B$8:'User Typology Selection'!$D$5:$D$8)","v":{"$error":"#N/A"}},null,null,{"$f":"LOOKUP(H6,'User Typology Selection'!$B$5:$B$8,'User Typology Selection'!$D$5:$D$8)","v":{"$error":"#N/A"}},null,null,{"$f":"'Initial Data Input'!H5","v":"Asia"},null,"Information box"]
[null,"Population and Land Use","Population","Number of people",{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(E8*((1+E9)^15))","v":22529922.316267315},{"$f":"(F8*((1+F9)^15))","v":23565338.884727947},{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(H8*((1+H9)^15))","v":23213286.167647261},{"$f":"(I8*((1+I9)^15))","v":25016557.78556563},null,null,"Number of people living in the selected city in that given year"]
[null,null,"Average annual population growth rate, today-2050","%",3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,{"$f":"IF($K$6='City Default'!$E$8,'City Default'!E13,IF($K$6='City Default'!$H$8,'City Default'!H13,IF($K$6='City Default'!$K$8,'City Default'!K13,IF($K$6='City Default'!$N$8,'City Default'!N13,0))))","v":5.0000000000000001E-3},{"$f":"IF($K$6='City Default'!$E$8,'City Default'!F13,IF($K$6='City Default'!$H$8,'City Default'!I13,IF($K$6='City Default'!$K$8,'City Default'!L13,IF($K$6='City Default'!$N$8,'City Default'!O13,0))))","v":5.0000000000000001E-3},{"$f":"IF($K$6='City Default'!$E$8,'City Default'!G13,IF($K$6='City Default'!$H$8,'City Default'!J13,IF($K$6='City Default'!$K$8,'City Default'!M13,IF($K$6='City Default'!$N$8,'City Default'!P13,0))))","v":5.0000000000000001E-3},null,null,"Average annual population growth rate, today-2050"]
[null,null,"Population density","Residents per km2",{"$f":"'Initial Data Input'!$F$11","v":14300},{"$f":"'Initial Data Input'!$F$11","v":14300},{"$f":"'Initial Data Input'!$F$11","v":14300},{"$f":"IF('City Data'!$K$6='City Default'!$E$8,'City Default'!E16,IF('City Data'!$K$6='City Default'!$H$8,'City Default'!H16,IF('City Data'!$K$6='City Default'!$K$8,'City Default'!K16,IF('City Data'!$K$6='City Default'!$N$8,'City Default'!N16))))","v":18934.25},{"$f":"IF('City Data'!$K$6='City Default'!$E$8,'City Default'!F16,IF('City Data'!$K$6='City Default'!$H$8,'City Default'!I16,IF('City Data'!$K$6='City Default'!$K$8,'City Default'!L16,IF('City Data'!$K$6='City Default'!$N$8,'City Default'!O16))))","v":18934.25},{"$f":"IF('City Data'!$K$6='City Default'!$E$8,'City Default'!G16,IF('City Data'!$K$6='City Default'!$H$8,'City Default'!J16,IF('City Data'!$K$6='City Default'!$K$8,'City Default'!M16,IF('City Data'!$K$6='City Default'!$N$8,'City Default'!P16))))","v":18934.25},null,null,"The density is calculated based on the number of residents within the defined municipal area of the city"]
[null,"Emissions per capita","Regional median per capita emissions, BASIC + Scope 3","mtCO2/year",7,7,7,{"$f":"IF('Initial Data Input'!$H$5='City Default'!E19,'City Default'!E21,IF('Initial Data Input'!$H$5='City Default'!F19,'City Default'!F21,IF('Initial Data Input'!$H$5='City Default'!G19,'City Default'!G21,IF('Initial Data Input'!$H$5='City Default'!H19,'City Default'!H21,IF('Initial Data Input'!$H$5='City Default'!I19,'City Default'!I21,IF('Initial Data Input'!$H$5='City Default'!J19,'City Default'!J21))))))","v":4.97},{"$f":"H11","v":4.97},{"$f":"H11","v":4.97},null,null,"Regional median per capita emissions, BASIC"]
[]
[null,"Electricity Mix","Solar","% of electricity from that source",0.05,0.1,0.18,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E26,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H26,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K26)))","v":0.05},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F26,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I26,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L26)))","v":0.15},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G26,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J26,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M26)))","v":0.2},null,null,"The electricity mix currently available in your city, and expected or desired mix in the future.\nNote: when entering information by hand, please add it to 100%"]
[null,null,"Wind","% of electricity from that source",5.8000000000000003E-2,0.15,0.25,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E27,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H27,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K27)))","v":0.1},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F27,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I27,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L27)))","v":0.25},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G27,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J27,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M27)))","v":0.4}]
[null,null,"Coal","% of electricity from that source",0.65,0.45,0.25,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E28,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H28,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K28)))","v":0.3},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F28,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I28,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L28)))","v":0.15},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G28,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J28,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M28)))","v":0.05}]
[null,null,"Natural Gas","% of electricity from that source",0.05,0.05,0.05,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E29,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H29,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K29)))","v":0.45},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F29,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I29,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L29)))","v":0.3},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G29,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J29,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M29)))","v":0.1}]
[null,null,"Oil","% of electricity from that source",0.1,0.09,0.01,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E30,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H30,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K30)))","v":0},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F30,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I30,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L30)))","v":0},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G30,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J30,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M30)))","v":0}]
[null,null,"Hydro","% of electricity from that source",0.05,0.1,0.2,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E31,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H31,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K31)))","v":0.05},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F31,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I31,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L31)))","v":0.1},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G31,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J31,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M31)))","v":0.2}]
[null,null,"Nuclear","% of electricity from that source",4.2000000000000003E-2,0.06,0.06,{"$f":"IF('Initial Data Input'!$N$19='City Default'!E$25,'City Default'!E32,IF('Initial Data Input'!$N$19='City Default'!H$25,'City Default'!H32,IF('Initial Data Input'!$N$19='City Default'!K$25,'City Default'!K32)))","v":0.05},{"$f":"IF('Initial Data Input'!$N$19='City Default'!F$25,'City Default'!F32,IF('Initial Data Input'!$N$19='City Default'!I$25,'City Default'!I32,IF('Initial Data Input'!$N$19='City Default'!L$25,'City Default'!L32)))","v":0.05},{"$f":"IF('Initial Data Input'!$N$19='City Default'!G$25,'City Default'!G32,IF('Initial Data Input'!$N$19='City Default'!J$25,'City Default'!J32,IF('Initial Data Input'!$N$19='City Default'!M$25,'City Default'!M32)))","v":0.05}]
[null,null,null,null,null,null,null,{"$f":"SUM(H13:H19)","v":1},1,1.0000000000000002]
[]
[null,"Electricity generation pollutant emissions",null,null,null,null,null,null,null,null,null,null,"Energy generation - CO2, PM10 and NOx emissions per Mwh (only for in site generation not life cycle value) "]
[null,"Electricity generation emission ",null,null,"All time periods all territories",null,null,"All time periods all territories"]
[null,null,"Solar","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F38","v":0}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F39","v":0}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F40","v":0}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F41","v":0}]
[null,null,"Wind","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F42","v":0}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F43","v":0}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F44","v":0}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F45","v":0}]
[null,null,"Coal","kg CO2 / MWh",1000,null,null,{"$f":"'City Default'!F46","v":342.26}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F47","v":6.8400000000000002E-2}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F48","v":1.2239999999999999E-2}]
[null,null,null,"kg NOx / MWh",1.8,null,null,{"$f":"'City Default'!F49","v":0.28999999999999998}]
[null,null,"Natural Gas","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F50","v":202.16}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F51","v":0.1918}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F52","v":3.2039999999999998E-3}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F53","v":0.18}]
[null,null,"Oil","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F54","v":267.67}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F55","v":3.5999999999999997E-2}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F56","v":6.948E-2}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F57","v":0.46800000000000003}]
[null,null,"Hydro","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F58","v":0}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F59","v":0}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F60","v":0}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F61","v":0}]
[null,null,"Nuclear","kg CO2 / MWh",null,null,null,{"$f":"'City Default'!F62","v":0}]
[null,null,null,"kg PM10 / MWh",null,null,null,{"$f":"'City Default'!F63","v":0}]
[null,null,null,"kg PM2.5 / MWh",null,null,null,{"$f":"'City Default'!F64","v":0}]
[null,null,null,"kg NOx / MWh",null,null,null,{"$f":"'City Default'!F65","v":0}]
[]
[null,null,"All time periods"]
[null,"ICE Car Emissions Factors (Private Car or Shared Fleet Vehicle)","CO2","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F69,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!$G$69,'City Default'!H69))","v":0.2289137},{"$f":"H54","v":0.2289137},{"$f":"I54","v":0.2289137},null,null,"List of emission factors for ICE combustion engine pollutants - CO2 PM10, and NOx emissions based on vehicle mode."]
[null,null,"PM10","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F70,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G70,'City Default'!H70))","v":2.734E-6},{"$f":"H55","v":2.734E-6},2.734E-6]
[null,null,"PM2.5","kg/km",null,null,null,{"$f":"'City Default'!G71","v":6.5982940000000003E-6},{"$f":"'City Default'!G71","v":6.5982940000000003E-6},{"$f":"'City Default'!H71","v":6.5982940000000003E-6}]
[null,null,"NOx","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F72,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G72,'City Default'!H72))","v":4.306E-4},4.306E-4,4.306E-4]
[null,"ICE Two-Wheeler Emissions Factor","CO2 ","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F73,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G73,'City Default'!H73))","v":0.06},{"$f":"H58","v":0.06},{"$f":"I58","v":0.06}]
[null,null,"PM10","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F74,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G74,'City Default'!H74))","v":2.9999999999999997E-4},{"$f":"H59","v":2.9999999999999997E-4},{"$f":"I59","v":2.9999999999999997E-4}]
[null,null,"PM2.5","kg/km",null,null,null,{"$f":"'City Default'!F75","v":1.7000000000000001E-4},{"$f":"'City Default'!G75","v":1.7000000000000001E-4},{"$f":"'City Default'!H75","v":1.7000000000000001E-4}]
[null,null,"NOx","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F76,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G76,'City Default'!H76))","v":1.4999999999999999E-4},1.4999999999999999E-4,1.4999999999999999E-4]
[null,"ICE Bus Emissions Factors","CO2","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F77,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G77,'City Default'!H77))","v":1.25},1.25,1.25]
[null,null,"PM10","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F78,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G78,'City Default'!H78))","v":4.7800000000000002E-4},4.7800000000000002E-4,4.7800000000000002E-4]
[null,null,"PM2.5","kg/km",null,null,null,{"$f":"'City Default'!F79","v":4.4095916000000003E-5},{"$f":"'City Default'!G79","v":4.4095916000000003E-5},{"$f":"'City Default'!H79","v":4.4095916000000003E-5}]
[null,null,"NOx","kg/km",null,null,null,{"$f":"IF('City Default'!$I$68='City Default'!$F$68,'City Default'!F80,IF('City Default'!$I$68='City Default'!$G$68,'City Default'!G80,'City Default'!H80))","v":8.0000000000000002E-3},8.0000000000000002E-3,8.0000000000000002E-3]

{"sheet":"City Default","index":9,"n_rows":263,"n_cols":16,"rows_kept":263,"cut":false,"hidden":true,"merged":[[0,0,3,16],[18,1,20,1],[18,2,20,2],[18,3,20,3],[5,13,5,15],[5,4,5,6],[5,7,5,9],[5,10,5,12],[8,1,9,1],[13,2,15,2],[11,1,15,1],[22,1,34,1],[8,4,8,6],[8,7,8,9],[8,10,8,12],[8,13,8,15],[22,4,22,6],[22,7,22,9],[22,10,22,12],[85,3,85,4],[36,1,64,1],[67,2,67,4],[72,2,75,2],[68,2,71,2],[76,2,79,2],[37,2,64,2],[45,3,48,3],[41,3,44,3],[37,3,40,3],[61,3,64,3],[67,1,79,1],[36,2,36,3],[49,3,52,3],[53,3,56,3],[57,3,60,3]]}
["City Default Inputs "]
[]
[]
[]
[]
[null,null,null,null,"Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging Economy - Low  Density"]
[null,null,null,null,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050]
[null,"Category","Data point","Unit",1,1,1,2,2,2,3,3,3,4,4,4]
[null,"Overview","Description",null,"Emerging Economy - High Density",null,null,"Developed Economy - Low Density",null,null,"Developed Economy - High Density",null,null,"Emerging economy - Low density "]
[null,null,"Example cities"]
[]
[null,"Population and Land Use","Population","Number of people",{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(E12*((1+F13)^15))","v":30295645.104769986},{"$f":"(F12*((1+G13)^15))","v":42610311.620899424},{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(H12*((1+I13)^15))","v":23213286.167647261},{"$f":"(I12*((1+J13)^15))","v":25016557.78556563},{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(K12*((1+L13)^15))","v":23213286.167647261},{"$f":"(L12*((1+M13)^15))","v":25016557.78556563},{"$f":"'Initial Data Input'!F7","v":21540000},{"$f":"(N12*((1+O13)^15))","v":30295645.104769986},{"$f":"(O12*((1+P13)^15))","v":42610311.620899424}]
[null,null,"Average annual population growth rate, today-2050","%",2.3E-2,2.3E-2,2.3E-2,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,2.3E-2,2.3E-2,2.3E-2]
[null,null,"Population density","Residents/km",34937.25,34937.25,34937.25,{"$f":"AVERAGE(3000,9000)","v":6000},{"$f":"AVERAGE(3000,9000)","v":6000},{"$f":"AVERAGE(3000,9000)","v":6000},18934.25,18934.25,18934.25,18934.25,18934.25,18934.25]
[null,null,null,"Metric (km)",{"$f":"E14*0.3861","v":13489.272225000001},{"$f":"F14*0.3861","v":13489.272225000001},13489.272225000001,2316.6,2316.6,2316.6,7310.5139250000002,7310.5139250000002,7310.5139250000002,7310.5139250000002,7310.5139250000002,7310.5139250000002]
[null,null,null,"Selected (calculation)",{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!E15,'City Default'!E14)","v":34937.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!F15,'City Default'!F14)","v":34937.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!G15,'City Default'!G14)","v":34937.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!H15,'City Default'!H14)","v":6000},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!I15,'City Default'!I14)","v":6000},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!J15,'City Default'!J14)","v":6000},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!K15,'City Default'!K14)","v":18934.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!L15,'City Default'!L14)","v":18934.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!M15,'City Default'!M14)","v":18934.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!N15,'City Default'!N14)","v":18934.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!O15,'City Default'!O14)","v":18934.25},{"$f":"IF('Initial Data Input'!$F$35='City Default'!$D$15,'City Default'!P15,'City Default'!P14)","v":18934.25}]
[]
[]
[null,"Emissions per capita","Regional median per capita emissions, BASIC ","mtCO2/year","North America","Europe","Asia","Latin America","Africa","Australia/Oceania"]
[null,null,null,null,"Today","Today","Today","Today","Today","Today"]
[null,null,null,null,9.52,4.6900000000000004,4.97,2.42,5.61,22.03]
[]
[null,"Electricity Mix",null,null,"\"Dirty\" Electricity Mix",null,null,"\"Moderate\" Electricity Mix",null,null,"\"Low-carbon\" Electricity Mix"]
[null,null,null,null,2020,2035,2050,2020,2035,2050,2020,2035,2050]
[null,null,"Data point","Unit","Dirty","Dirty","Dirty","Moderate","Moderate","Moderate","Low-carbon","Low-carbon","Low-carbon"]
[null,null,"Solar","% of electricity from that source",0,0.05,0.15,0.05,0.15,0.2,0.15,0.2,0.2]
[null,null,"Wind","% of electricity from that source",0.02,0.09,0.25,0.1,0.25,0.4,0.2,0.45,0.45]
[null,null,"Coal","% of electricity from that source",0.5,0.25,0.2,0.3,0.15,0.05,0,0,0]
[null,null,"Natural Gas","% of electricity from that source",0.35,0.45,0.25,0.45,0.3,0.1,0.35,0.05,0]
[null,null,"Oil","% of electricity from that source",0.03,0.01,0,0,0,0,0,0,0]
[null,null,"Hydro","% of electricity from that source",0.05,0.1,0.1,0.05,0.1,0.2,0.25,0.25,0.3]
[null,null,"Nuclear","% of electricity from that source",0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,{"$f":"SUM(E26:E32)","v":1},{"$f":"SUM(F26:F32)","v":1},1,1,1,1.0000000000000002,1,1,1]
[]
[null,null,"Low-carbon electricity %",null,{"$f":"E26+E27+E31+E32","v":0.12000000000000001},0.29000000000000004,0.55000000000000004,0.25,0.55000000000000004,0.85000000000000009,0.65,0.95000000000000007,1]
[]
[null,"Pollutant emission factor","Data point",null,"Unit","All time periods all territories"]
[null,null,"Generation type","Solar","kg CO2 / MWh",0]
[null,null,null,null,"Kg PM10 / MWh",0]
[null,null,null,null,"kg PM2.5 / MWh",0]
[null,null,null,null,"kg NOx / MWh",0]
[null,null,null,"Wind","kg CO2 / MWh",0]
[null,null,null,null,"Kg PM10 / MWh",0]
[null,null,null,null,"kg PM2.5 / MWh",0]
[null,null,null,null,"kg NOx / MWh",0]
[null,null,null,"Coal","kg CO2 / MWh",342.26]
[null,null,null,null,"Kg PM10 / MWh",6.8400000000000002E-2,null,"g/GJ","g/GJ to G/MWh","g/MWh","g to kg","kg/MWh"]
[null,null,null,null,"kg PM2.5 / MWh",1.2239999999999999E-2,null,3.4,3.6,{"$f":"I48*H48","v":12.24},1E-3,{"$f":"K48*J48","v":1.2240000000000001E-2}]
[null,null,null,null,"kg NOx / MWh",0.28999999999999998]
[null,null,null,"Natural Gas","kg CO2 / MWh",202.16]
[null,null,null,null,"Kg PM10 / MWh",0.1918,null,"g/GJ","g/GJ to G/MWh","g/MWh","g to kg","kg/MWh"]
[null,null,null,null,"kg PM2.5 / MWh",3.2039999999999998E-3,null,0.89,3.6,{"$f":"I52*H52","v":3.2040000000000002},1E-3,{"$f":"K52*J52","v":3.2040000000000003E-3}]
[null,null,null,null,"kg NOx / MWh",0.18]
[null,null,null,"Oil","kg CO2 / MWh",267.67]
[null,null,null,null,"Kg PM10 / MWh",3.5999999999999997E-2,null,"g/GJ","g/GJ to G/MWh","g/MWh","g to kg","kg/MWh"]
[null,null,null,null,"kg PM2.5 / MWh",6.948E-2,null,19.3,3.6,{"$f":"I56*H56","v":69.48},1E-3,{"$f":"K56*J56","v":6.948E-2}]
[null,null,null,null,"kg NOx / MWh",0.46800000000000003]
[null,null,null,"Hydro","kg CO2 / MWh",0]
[null,null,null,null,"Kg PM10 / MWh",0]
[null,null,null,null,"kg PM2.5 / MWh",0]
[null,null,null,null,"kg NOx / MWh",0]
[null,null,null,"Nuclear","kg CO2 / MWh",0]
[null,null,null,null,"Kg PM10 / MWh",0]
[null,null,null,null,"kg PM2.5 / MWh",0]
[null,null,null,null,"kg NOx / MWh",0]
[]
[]
[null,"ICE Emissions","All time periods",null,null,"Tier 1","Tier 2","Tier 3",{"$f":"LOOKUP('Initial Data Input'!H5,'User Typology Selection'!O19:O24,'User Typology Selection'!P19:P24)","v":"Tier 2"}]
[null,null,"Car Emissions Factors (Private Car or Shared Fleet Vehicle)","CO2","kg/km",0.2289137,{"$f":"F69","v":0.2289137},{"$f":"F69","v":0.2289137}]
[null,null,null,"PM10","kg/km",2.734E-6,2.734E-6,2.734E-6,1.8000000000000001E-4,null,"Grams/mi","km/mi","g/km","kg/g","kg/km"]
[null,null,null,"PM 2.5","kg/km",6.5982940000000003E-6,6.5982940000000003E-6,6.5982940000000003E-6,3.0000000000000001E-6,null,4.1000000000000003E-3,1.60934,{"$f":"L71*K71","v":6.5982940000000002E-3},1E-3,{"$f":"N71*M71","v":6.5982940000000003E-6}]
[null,null,null,"NOx","kg/km",4.306E-4,4.306E-4,4.306E-4,1.32E-3]
[null,null,"two-wheeler Emissions Factor","CO2","kg/km",0.06,0.06,0.06,0.06]
[null,null,null,"PM10","kg/km",2.9999999999999997E-4,2.9999999999999997E-4,2.9999999999999997E-4,2.9999999999999997E-4,null,null,null,"g/km","kg/g","kg/km"]
[null,null,null,"PM 2.5","kg/km",1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,2.7E-4,null,null,null,0.17,1E-3,{"$f":"N75*M75","v":1.7000000000000001E-4}]
[null,null,null,"NOx","kg/km",1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.1000000000000001E-3]
[null,null,"Bus Emissions Factor","CO2","kg/km",1.25,1.25,1.25,1.25]
[null,null,null,"PM10","kg/km",4.7800000000000002E-4,4.7800000000000002E-4,4.7800000000000002E-4,4.7800000000000002E-4,null,"Grams/mi","km/mi","g/km","kg/g","kg/km"]
[null,null,null,"PM 2.5","kg/km",4.4095916000000003E-5,4.4095916000000003E-5,4.4095916000000003E-5,4.0000000000000002E-4,null,2.7400000000000001E-2,1.60934,{"$f":"L79*K79","v":4.4095915999999999E-2},1E-3,{"$f":"N79*M79","v":4.4095916000000003E-5}]
[null,null,null,"NOx","kg/km",8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[]
[]
[]
[]
[]
[null,"Region","Country","Average GDP increase rate \n(2000-2017)",null,"World bank data "]
[null,"Asia","Afghanistan",7.2145758602949833E-2,{"$f":"LOOKUP('Initial Data Input'!F5,'City Default'!C87:C263,'City Default'!D87:D263)","v":9.2829993619859857E-2},"If country information","Row Labels","Average GDP increase rate (2000-2017)"]
[null,"Europe","Albania",4.3853079913694977E-2,{"$f":"LOOKUP('Initial Data Input'!H5,'City Default'!G88:G93,'City Default'!H88:H93)","v":5.1187185617478696E-2},"If area information","Africa",4.4395394405450712E-2]
[null,"Africa","Algeria",3.556635229716499E-2,null,null,"Asia",5.1187185617478696E-2]
[null,"Africa","Angola",6.2415180020664172E-2,null,null,"Europe",3.0134737284024032E-2]
[null,"Latin America","Antigua and Barbuda",2.3471446323187095E-2,null,null,"Latin America",3.1704907422511204E-2]
[null,"Latin America","Argentina",2.4765657010363103E-2,null,null,"North America",2.0818766771671205E-2]
[null,"Europe","Armenia",6.5896948352689264E-2,null,null,"Oceania",2.905930659774543E-2]
[null,"Oceania","Australia",2.9432427122646963E-2,null,null,"Total general",3.998908200308323E-2]
[null,"Europe","Austria",1.6091676853949407E-2]
[null,"Europe","Azerbaijan",9.5638340875709105E-2]
[null,"Asia","Bahamas",8.5720418685282119E-3]
[null,"Africa","Bahrain",4.694693708301681E-2]
[null,"Asia","Bangladesh",5.9494882164280984E-2]
[null,"Latin America","Barbados",1.0636580515975023E-2]
[null,"Europe","Belarus",4.7846312791921274E-2]
[null,"Europe","Belgium",1.5585877204475186E-2]
[null,"Latin America","Belize",3.7002973012721076E-2]
[null,"Africa","Benin",4.3279067410635176E-2]
[null,"Asia","Bhutan",7.4792170086016851E-2]
[null,"Latin America","Bolivia",4.2708955126689367E-2]
[null,"Europe","Bosnia and Herzegovina",3.4261967051417479E-2]
[null,"Africa","Botswana",4.1649082728597714E-2]
[null,"Latin America","Brazil",2.4760935596506366E-2]
[null,"Asia","Brunei Darussalam",8.4373134315963785E-3]
[null,"Europe","Bulgaria",3.7035394224952251E-2]
[null,"Africa","Burkina Faso",5.5887356018760992E-2]
[null,"Africa","Burundi",2.581328871141542E-2]
[null,"Africa","Cabo Verde",4.9580697160212343E-2]
[null,"Asia","Cambodia",7.8022366693427603E-2]
[null,"Africa","Cameroon",4.2670677101871689E-2]
[null,"North America","Canada",2.1974088040005568E-2]
[null,"Africa","Central African Republic",4.8170979072673916E-3]
[null,"Africa","Chad",6.9342941618148302E-2]
[null,"Latin America","Chile",3.8952591698629128E-2]
[null,"Asia","China",9.2829993619859857E-2]
[null,"Latin America","Colombia",3.9317330037036434E-2]
[null,"Africa","Comoros",3.1505359835147378E-2]
[null,"Africa","Congo, Dem. Rep.",4.7270909252924945E-2]
[null,"Africa","Congo, Rep.",3.8133546643983655E-2]
[null,"Latin America","Costa Rica",4.0645239095551559E-2]
[null,"Africa","Cote d'Ivoire",3.1995041959890377E-2]
[null,"Europe","Croatia",1.9525143093097507E-2]
[null,"Latin America","Cuba",4.1624340709660375E-2]
[null,"Europe","Cyprus",2.2412589889594461E-2]
[null,"Europe","Czech Republic",2.8822998057247771E-2]
[null,"Europe","Denmark",1.2018218724201333E-2]
[null,"Africa","Djibouti",7.854226607540013E-2]
[null,"Latin America","Dominican Republic",4.8841159416207904E-2]
[null,"Latin America","Ecuador",3.6643491035050949E-2]
[null,"Africa","Egypt",4.2751970949016151E-2]
[null,"Latin America","El Salvador",1.964410331984226E-2]
[null,"Africa","Equatorial Guinea",0.10640150278005299]
[null,"Europe","Estonia",3.9731440890439423E-2]
[null,"Africa","Ethiopia",9.0232043108477725E-2]
[null,"Asia","Fiji",2.0323256150826773E-2]
[null,"Europe","Finland",1.5521950783454171E-2]
[null,"Europe","France",1.3321143034744434E-2]
[null,"Africa","Gabon",2.3050990076443463E-2]
[null,"Africa","Gambia",3.3599436893017781E-2]
[null,"Europe","Georgia",5.4289915931450154E-2]
[null,"Europe","Germany",1.378294533618515E-2]
[null,"Africa","Ghana",6.0477809116988981E-2]
[null,"Europe","Greece",2.289796212050995E-3]
[null,"Latin America","Grenada",2.7160019102044977E-2]
[null,"Latin America","Guatemala",3.4504456995311295E-2]
[null,"Africa","Guinea",4.3224414265457763E-2]
[null,"Africa","Guinea-Bissau",3.327287850902113E-2]
[null,"Latin America","Guyana",2.8649062795611815E-2]
[null,"Latin America","Haiti",1.1962380187662873E-2]
[null,"Latin America","Honduras",4.1709437947546946E-2]
[null,"Europe","Hungary",2.2752572678605136E-2]
[null,"Europe","Iceland",3.1734341515547805E-2]
[null,"Asia","India",7.0595827846013051E-2]
[null,"Asia","Indonesia",5.2789042262245192E-2]
[null,"Asia","Iran",3.65856646483552E-2]
[null,"Africa","Iraq",5.2792489422802624E-2]
[null,"Europe","Ireland",5.1633155560323114E-2]
[null,"Africa","Israel",3.4994810321290683E-2]
[null,"Europe","Italy",3.6132896537721376E-3]
[null,"Latin America","Jamaica",7.4424721301021889E-3]
[null,"Asia","Japan",9.5637610748475765E-3]
[null,"Africa","Jordan",4.721734078072138E-2]
[null,"Asia","Kazakhstan",6.7722222222222281E-2]
[null,"Africa","Kenya",4.5837198649757827E-2]
[null,"Asia","Kiribati",2.1864987132459247E-2]
[null,"Asia","Korea, Rep.",4.1281126449448681E-2]
[null,"Africa","Kuwait",4.0171487487280506E-2]
[null,"Asia","Kyrgyz Republic",4.4820878901233561E-2]
[null,"Asia","Lao PDR",7.2199627578972955E-2]
[null,"Europe","Latvia",3.9359292979855749E-2]
[null,"Africa","Lebanon",3.9505052632816763E-2]
[null,"Africa","Lesotho",3.5240225830912263E-2]
[null,"Africa","Liberia",2.7666621202317002E-2]
[null,"Africa","Libya",4.9188450621264153E-2]
[null,"Europe","Lithuania",4.1663752060941688E-2]
[null,"Europe","Luxembourg",3.0900125823494266E-2]
[null,"Asia","Macedonia",2.7812154304105444E-2]
[null,"Africa","Madagascar",2.9950113617899995E-2]
[null,"Africa","Malawi",4.264545300198104E-2]
[null,"Asia","Malaysia",5.109893123741048E-2]
[null,"Asia","Maldives",5.5529188855744822E-2]
[null,"Africa","Mali",4.8650453966378994E-2]
[null,"Europe","Malta",3.6338881208882637E-2]
[null,"Africa","Mauritania",4.3614422262263537E-2]
[null,"Africa","Mauritius",4.3105682444879008E-2]
[null,"Latin America","Mexico",2.2014758540579101E-2]
[null,"Latin America","Micronesia",6.0365915918457955E-3]
[null,"Europe","Moldova",4.6170953156682647E-2]
[null,"Asia","Mongolia",6.9172931009521793E-2]
[null,"Europe","Montenegro",2.9722220787186081E-2]
[null,"Africa","Morocco",4.2613071186027904E-2]
[null,"Africa","Mozambique",7.0230148589345218E-2]
[null,"Asia","Myanmar",0.1014196397922266]
[null,"Africa","Namibia",4.3238473766321013E-2]
[null,"Asia","Nepal",4.1997429628733117E-2]
[null,"Europe","Netherlands",1.497875147435372E-2]
[null,"Oceania","New Zealand",2.8686186072843897E-2]
[null,"Latin America","Nicaragua",3.9181714312406128E-2]
[null,"Africa","Niger",4.7703603971447253E-2]
[null,"Africa","Nigeria",6.0620781916808093E-2]
[null,"Europe","Norway",1.7103810141951371E-2]
[null,"Africa","Oman",3.557583903557146E-2]
[null,"Asia","Pakistan",4.3213566103253831E-2]
[null,"Latin America","Panama",6.171311111918501E-2]
[null,"Asia","Papua New Guinea",4.0515263798166216E-2]
[null,"Latin America","Paraguay",3.5782486593749802E-2]
[null,"Latin America","Peru",4.9556990249692803E-2]
[null,"Asia","Philippines",5.2983013286074521E-2]
[null,"Europe","Poland",3.7208356120335913E-2]
[null,"Europe","Portugal",6.2988352956030039E-3]
[null,"Africa","Qatar",9.9235638896777514E-2]
[null,"Europe","Romania",4.0347372704837209E-2]
[null,"Europe","Russian Federation",3.8477873158328416E-2]
[null,"Africa","Rwanda",7.8108011426089807E-2]
[null,"Asia","Samoa",2.9688765121797678E-2]
[null,"Africa","Sao Tome and Principe",5.019318793390113E-2]
[null,"Africa","Saudi Arabia",3.7175478808555179E-2]
[null,"Africa","Senegal",4.4157604477442838E-2]
[null,"Europe","Serbia",3.2804144716596255E-2]
[null,"Africa","Seychelles",3.2028214843406948E-2]
[null,"Africa","Sierra Leone",6.099602970834006E-2]
[null,"Asia","Singapore",5.3173611886252255E-2]
[null,"Europe","Slovakia",3.9039753902066827E-2]
[null,"Europe","Slovenia",2.3172909575596302E-2]
[null,"Asia","Solomon Islands",2.6373369659849471E-2]
[null,"Africa","South Africa",2.8905213609706767E-2]
[null,"Africa","South Sudan",-6.8384211755472865E-2]
[null,"Europe","Spain",1.8474831462204178E-2]
[null,"Asia","Sri Lanka",5.372639768613291E-2]
[null,"Africa","Sudan",5.2220873738259163E-2]
[null,"Latin America","Suriname",3.1152413623104967E-2]
[null,"Europe","Sweden",2.36143423234732E-2]
[null,"Europe","Switzerland",1.8371035013190099E-2]
[null,"Africa","Syrian",4.7804750256836018E-2]
[null,"Asia","Tajikistan",7.7394704049065233E-2]
[null,"Africa","Tanzania",6.6511773349845704E-2]
[null,"Asia","Thailand",4.0353925020532172E-2]
[null,"Asia","Timor-Leste",8.4829948583962422E-2]
[null,"Africa","Togo",3.7322906184656141E-2]
[null,"Asia","Tonga",1.6748011013827023E-2]
[null,"Latin America","Trinidad and Tobago",3.4913556923261042E-2]
[null,"Africa","Tunisia",3.285752882572681E-2]
[null,"Asia","Turkey",5.2450659607469918E-2]
[null,"Asia","Turmienistan",8.2725538012231217E-2]
[null,"Africa","Uganda",6.2650317322498553E-2]
[null,"Europe","Ukraine",2.5392058295799078E-2]
[null,"Africa","United Arab Emirates",4.4550712743902432E-2]
[null,"Europe","United Kingdom",1.856056709810839E-2]
[null,"North America","United States",1.9663445503336843E-2]
[null,"Latin America","Uruguay",2.8289172647554671E-2]
[null,"Asia","Uzbekistan",7.0618709007557665E-2]
[null,"Asia","Vanuatu",2.8283742655602646E-2]
[null,"Latin America","Venezuela",3.0358887595744802E-2]
[null,"Asia","Vietnam",6.4149818028867822E-2]
[null,"Africa","Yemen",3.904588914827656E-3]
[null,"Africa","Zambia",6.1933014759350119E-2]
[null,"Africa","Zimbabwe",5.7496452670802254E-3]

{"sheet":"Emission Calc","index":10,"n_rows":189,"n_cols":6,"rows_kept":189,"cut":false,"hidden":true,"merged":[[177,1,177,5],[153,1,153,5],[0,0,3,6],[67,1,67,5],[5,1,5,5],[18,1,18,5],[32,1,32,5],[33,1,33,5],[41,1,41,5],[57,1,57,5],[76,1,76,5],[85,1,85,5],[101,1,101,5],[77,1,77,5],[152,1,152,5],[49,1,49,5],[93,1,93,5],[131,1,131,5],[169,1,169,5],[114,1,114,5],[115,1,115,5],[123,1,123,5],[139,1,139,5],[161,1,161,5]]}
["Emissions calculations"]
[]
[]
[]
[null,"Input",2020,2035,2050,"Unit"]
[null,"ICE Emissions Factors"]
[null,"Co2/distance traveled, cars (private or fleet)",{"$f":"IF(ISBLANK('City Data'!E54),'City Data'!H54,'City Data'!E54)","v":0.2289137},{"$f":"IF(ISBLANK('City Data'!F54),'City Data'!I54,'City Data'!F54)","v":0.2289137},{"$f":"IF(ISBLANK('City Data'!G54),'City Data'!J54,'City Data'!G54)","v":0.2289137},"kg of CO2/km"]
[null,"Co2/distance traveled, two-wheeler",{"$f":"IF(ISBLANK('City Data'!E58),'City Data'!H58,'City Data'!E58)","v":0.06},{"$f":"IF(ISBLANK('City Data'!F58),'City Data'!I58,'City Data'!F58)","v":0.06},{"$f":"IF(ISBLANK('City Data'!G58),'City Data'!J58,'City Data'!G58)","v":0.06},"kg of CO2/km"]
[null,"Co2/distance traveled, buses",{"$f":"IF(ISBLANK('City Data'!E62),'City Data'!H62,'City Data'!E62)","v":1.25},{"$f":"IF(ISBLANK('City Data'!F62),'City Data'!I62,'City Data'!F62)","v":1.25},{"$f":"IF(ISBLANK('City Data'!G62),'City Data'!J62,'City Data'!G62)","v":1.25},"kg of CO2/km"]
[null,"PM10/vehicle distance travelled, cars (private or fleet)",{"$f":"IF(ISBLANK('City Data'!E55),'City Data'!H55,'City Data'!E55)","v":2.734E-6},{"$f":"IF(ISBLANK('City Data'!F55),'City Data'!I55,'City Data'!F55)","v":2.734E-6},{"$f":"IF(ISBLANK('City Data'!G55),'City Data'!J55,'City Data'!G55)","v":2.734E-6},"kg of PM10/km"]
[null,"PM10/distance traveled, two-wheeler",{"$f":"IF(ISBLANK('City Data'!E59),'City Data'!H59,'City Data'!E59)","v":2.9999999999999997E-4},{"$f":"IF(ISBLANK('City Data'!F59),'City Data'!I59,'City Data'!F59)","v":2.9999999999999997E-4},{"$f":"IF(ISBLANK('City Data'!G59),'City Data'!J59,'City Data'!G59)","v":2.9999999999999997E-4},"kg of PM10/km"]
[null,"PM10/vehicle distance travelled, buses",{"$f":"IF(ISBLANK('City Data'!E63),'City Data'!H63,'City Data'!E63)","v":4.7800000000000002E-4},{"$f":"IF(ISBLANK('City Data'!F63),'City Data'!I63,'City Data'!F63)","v":4.7800000000000002E-4},{"$f":"IF(ISBLANK('City Data'!G63),'City Data'!J63,'City Data'!G63)","v":4.7800000000000002E-4},"kg of PM10/km"]
[null,"PM2.5/vehicle distance travelled, cars (private or fleet)",{"$f":"IF(ISBLANK('City Data'!E56),'City Data'!H56,'City Data'!E56)","v":6.5982940000000003E-6},{"$f":"IF(ISBLANK('City Data'!F56),'City Data'!I56,'City Data'!F56)","v":6.5982940000000003E-6},{"$f":"IF(ISBLANK('City Data'!G56),'City Data'!J56,'City Data'!G56)","v":6.5982940000000003E-6},"kg of PM2.5/km"]
[null,"PM2.5/distance traveled, two-wheeler",{"$f":"IF(ISBLANK('City Data'!E60),'City Data'!H60,'City Data'!E60)","v":1.7000000000000001E-4},{"$f":"IF(ISBLANK('City Data'!F60),'City Data'!I60,'City Data'!F60)","v":1.7000000000000001E-4},{"$f":"IF(ISBLANK('City Data'!G60),'City Data'!J60,'City Data'!G60)","v":1.7000000000000001E-4},"kg of PM2.5/km"]
[null,"PM2.5/vehicle distance travelled, buses",{"$f":"IF(ISBLANK('City Data'!E64),'City Data'!H64,'City Data'!E64)","v":4.4095916000000003E-5},{"$f":"IF(ISBLANK('City Data'!F64),'City Data'!I64,'City Data'!F64)","v":4.4095916000000003E-5},{"$f":"IF(ISBLANK('City Data'!G64),'City Data'!J64,'City Data'!G64)","v":4.4095916000000003E-5},"kg of PM2.5/km"]
[null,"NOx/vehicle distance travelled, cars (private or fleet)",{"$f":"IF(ISBLANK('City Data'!E57),'City Data'!H57,'City Data'!E57)","v":4.306E-4},{"$f":"IF(ISBLANK('City Data'!F57),'City Data'!I57,'City Data'!F57)","v":4.306E-4},{"$f":"IF(ISBLANK('City Data'!G57),'City Data'!J57,'City Data'!G57)","v":4.306E-4},"kg of NOx/km"]
[null,"NOx/distance traveled, two-wheeler",{"$f":"IF(ISBLANK('City Data'!E61),'City Data'!H61,'City Data'!E61)","v":1.4999999999999999E-4},{"$f":"IF(ISBLANK('City Data'!F61),'City Data'!I61,'City Data'!F61)","v":1.4999999999999999E-4},{"$f":"IF(ISBLANK('City Data'!G61),'City Data'!J61,'City Data'!G61)","v":1.4999999999999999E-4},"kg of NOx/km"]
[null,"NOx/vehicle distance travelled, buses",{"$f":"IF(ISBLANK('City Data'!E65),'City Data'!H65,'City Data'!E65)","v":8.0000000000000002E-3},{"$f":"IF(ISBLANK('City Data'!F65),'City Data'!I65,'City Data'!F65)","v":8.0000000000000002E-3},{"$f":"IF(ISBLANK('City Data'!G65),'City Data'!J65,'City Data'!G65)","v":8.0000000000000002E-3},"kg of NOx/km"]
[null,"Electric Vehicle Emissions Factors"]
[null,"CO2/km, cars (private or fleet)",{"$f":"C110","v":7.8194399999999997E-2},{"$f":"D110","v":4.2129600000000003E-2},{"$f":"E110","v":2.1064800000000002E-2},"kg of CO2/km"]
[null,"CO2/km, two-wheeler",{"$f":"C148","v":3.6304542857142859E-2},{"$f":"D148","v":2.0312485714285716E-2},6.6872380952380959E-3,"kg of CO2/km"]
[null,"CO2/km, buses",{"$f":"C186","v":0.43006920000000004},{"$f":"D186","v":0.16851840000000001},{"$f":"E186","v":7.7237600000000017E-2},"kg of CO2/km"]
[null,"PM10/km, cars (private or fleet)",{"$f":"C111","v":2.1366000000000002E-5},{"$f":"D111","v":1.3560000000000001E-5},{"$f":"E111","v":6.7799999999999995E-6},"kg of PM10/km"]
[null,"PM10/km, two-wheeler",{"$f":"C149","v":9.9199285714285733E-6},{"$f":"D149","v":6.5378571428571434E-6},2.1523809523809525E-6,"kg of PM10/km"]
[null,"PM10/km, buses",{"$f":"C187","v":1.1751300000000001E-4},{"$f":"D187","v":5.4240000000000002E-5},{"$f":"E187","v":1.9371428571428571E-5},"kg of PM10/km"]
[null,"PM2.5/km, cars (private or fleet)",{"$f":"C112","v":1.0227599999999999E-6},{"$f":"D112","v":5.5943999999999993E-7},1.5341399999999999E-6,"kg of PM2.5/km"]
[null,"PM2.5/km, two-wheeler",{"$f":"C150","v":4.7485285714285712E-7},{"$f":"D150","v":2.6973000000000002E-7},8.8800000000000001E-8,"kg of PM2.5/km"]
[null,"PM2.5/km, buses",{"$f":"C188","v":5.6251800000000002E-6},{"$f":"D188","v":2.2377599999999997E-6},7.991999999999999E-7,"kg of PM2.5/km"]
[null,"NOx/km, cars (private or fleet)",{"$f":"C113","v":1.2420000000000001E-4},{"$f":"D113","v":6.4800000000000003E-5},{"$f":"E113","v":3.2400000000000001E-5},"kg of NOx/km"]
[null,"NOx/km, two-wheeler",{"$f":"C151","v":5.7664285714285708E-5},{"$f":"D151","v":3.1242857142857142E-5},1.0285714285714285E-5,"kg of NOx/km"]
[null,"NOx/km, buses",{"$f":"C189","v":6.8310000000000007E-4},{"$f":"D189","v":2.5920000000000001E-4},{"$f":"E189","v":9.2571428571428568E-5},"kg of NOx/km"]
[]
[null,"Emissions Factors - Electricity"]
[null," CO2"]
[null,"Solar",{"$f":"IF(ISBLANK('City Data'!E24),'City Data'!H24,'City Data'!E24)/1000","v":0},null,null,"kg CO2 /kwh"]
[null,"Wind",{"$f":"IF(ISBLANK('City Data'!E28),'City Data'!H28,'City Data'!E28)/1000","v":0},null,null,"kg CO2 /kwh"]
[null,"Coal",{"$f":"IF(ISBLANK('City Data'!E32),'City Data'!H32,'City Data'!E32)/1000","v":1},null,null,"kg CO2 /kwh"]
[null,"Natural Gas",{"$f":"IF(ISBLANK('City Data'!E36),'City Data'!H36,'City Data'!E36)/1000","v":0.20216000000000001},null,null,"kg CO2 /kwh"]
[null,"Oil",{"$f":"IF(ISBLANK('City Data'!E40),'City Data'!H40,'City Data'!E40)/1000","v":0.26767000000000002},null,null,"kg CO2 /kwh"]
[null,"Hydro",{"$f":"IF(ISBLANK('City Data'!E44),'City Data'!H44,'City Data'!E44)/1000","v":0},null,null,"kg CO2 /kwh"]
[null,"Nuclear",{"$f":"IF(ISBLANK('City Data'!E48),'City Data'!H48,'City Data'!E48)/1000","v":0},null,null,"kg CO2 /kwh"]
[null,"PM 10"]
[null,"Solar",{"$f":"IF(ISBLANK('City Data'!E25),'City Data'!H25,'City Data'!E25)/1000","v":0},null,null,"kg PM10  /kwh"]
[null,"Wind",{"$f":"IF(ISBLANK('City Data'!E29),'City Data'!H29,'City Data'!E29)/1000","v":0},null,null,"kg PM10  /kwh"]
[null,"Coal",{"$f":"IF(ISBLANK('City Data'!E33),'City Data'!H33,'City Data'!E33)/1000","v":6.8400000000000009E-5},null,null,"kg PM10  /kwh"]
[null,"Natural Gas",{"$f":"IF(ISBLANK('City Data'!E37),'City Data'!H37,'City Data'!E37)/1000","v":1.918E-4},null,null,"kg PM10  /kwh"]
[null,"Oil",{"$f":"IF(ISBLANK('City Data'!E41),'City Data'!H41,'City Data'!E41)/1000","v":3.5999999999999994E-5},null,null,"kg PM10  /kwh"]
[null,"Hydro",{"$f":"IF(ISBLANK('City Data'!E45),'City Data'!H45,'City Data'!E45)/1000","v":0},null,null,"kg PM10  /kwh"]
[null,"Nuclear",{"$f":"IF(ISBLANK('City Data'!E49),'City Data'!H49,'City Data'!E49)/1000","v":0},null,null,"kg PM10  /kwh"]
[null,"PM 2.5"]
[null,"Solar",{"$f":"IF(ISBLANK('City Data'!E26),'City Data'!H26,'City Data'!E26)/1000","v":0},null,null,"kg PM2.5  /kwh"]
[null,"Wind",{"$f":"IF(ISBLANK('City Data'!E30),'City Data'!H30,'City Data'!E30)/1000","v":0},null,null,"kg PM2.5  /kwh"]
[null,"Coal",{"$f":"IF(ISBLANK('City Data'!E34),'City Data'!H34,'City Data'!E34)/1000","v":1.224E-5},null,null,"kg PM2.5  /kwh"]
[null,"Natural Gas",{"$f":"IF(ISBLANK('City Data'!E38),'City Data'!H38,'City Data'!E38)/1000","v":3.2039999999999997E-6},null,null,"kg PM2.5  /kwh"]
[null,"Oil",{"$f":"IF(ISBLANK('City Data'!E42),'City Data'!H42,'City Data'!E42)/1000","v":6.9480000000000006E-5},null,null,"kg PM2.5  /kwh"]
[null,"Hydro",{"$f":"IF(ISBLANK('City Data'!E46),'City Data'!H46,'City Data'!E46)/1000","v":0},null,null,"kg PM2.5  /kwh"]
[null,"Nuclear",{"$f":"IF(ISBLANK('City Data'!E50),'City Data'!H50,'City Data'!E50)/1000","v":0},null,null,"kg PM2.5  /kwh"]
[null,"NOx"]
[null,"Solar",{"$f":"IF(ISBLANK('City Data'!E27),'City Data'!H27,'City Data'!E27)/1000","v":0},null,null,"kg NOx/kwh"]
[null,"Wind",{"$f":"IF(ISBLANK('City Data'!E31),'City Data'!H31,'City Data'!E31)/1000","v":0},null,null,"kg NOx/kwh"]
[null,"Coal",{"$f":"IF(ISBLANK('City Data'!E35),'City Data'!H35,'City Data'!E35)/1000","v":1.8E-3},null,null,"kg NOx/kwh"]
[null,"Natural Gas",{"$f":"IF(ISBLANK('City Data'!E39),'City Data'!H39,'City Data'!E39)/1000","v":1.7999999999999998E-4},null,null,"kg NOx/kwh"]
[null,"Oil",{"$f":"IF(ISBLANK('City Data'!E43),'City Data'!H43,'City Data'!E43)/1000","v":4.6800000000000005E-4},null,null,"kg NOx/kwh"]
[null,"Hydro",{"$f":"IF(ISBLANK('City Data'!E47),'City Data'!H47,'City Data'!E47)/1000","v":0},null,null,"kg NOx/kwh"]
[null,"Nuclear",{"$f":"IF(ISBLANK('City Data'!E51),'City Data'!H51,'City Data'!E51)/1000","v":0},null,null,"kg NOx/kwh"]
[]
[]
[null,"Electricity Mix"]
[null,"% from solar",{"$f":"IF('City Data'!$E$20=1,'City Data'!E13,'City Data'!H13)","v":0.05},{"$f":"IF('City Data'!$F$20=1,'City Data'!F13,'City Data'!I13)","v":0.15},{"$f":"IF('City Data'!$G$20=1,'City Data'!G13,'City Data'!J13)","v":0.2},"%"]
[null,"% from wind",{"$f":"IF('City Data'!$E$20=1,'City Data'!E14,'City Data'!H14)","v":0.1},{"$f":"IF('City Data'!$F$20=1,'City Data'!F14,'City Data'!I14)","v":0.25},{"$f":"IF('City Data'!$G$20=1,'City Data'!G14,'City Data'!J14)","v":0.4},"%"]
[null,"% from coal",{"$f":"IF('City Data'!$E$20=1,'City Data'!E15,'City Data'!H15)","v":0.3},{"$f":"IF('City Data'!$F$20=1,'City Data'!F15,'City Data'!I15)","v":0.15},{"$f":"IF('City Data'!$G$20=1,'City Data'!G15,'City Data'!J15)","v":0.05},"%"]
[null,"% from natural gas",{"$f":"IF('City Data'!$E$20=1,'City Data'!E16,'City Data'!H16)","v":0.45},{"$f":"IF('City Data'!$F$20=1,'City Data'!F16,'City Data'!I16)","v":0.3},{"$f":"IF('City Data'!$G$20=1,'City Data'!G16,'City Data'!J16)","v":0.1},"%"]
[null,"% from oil",{"$f":"IF('City Data'!$E$20=1,'City Data'!E17,'City Data'!H17)","v":0},{"$f":"IF('City Data'!$F$20=1,'City Data'!F17,'City Data'!I17)","v":0},{"$f":"IF('City Data'!$G$20=1,'City Data'!G17,'City Data'!J17)","v":0},"%"]
[null,"% from hydro",{"$f":"IF('City Data'!$E$20=1,'City Data'!E18,'City Data'!H18)","v":0.05},{"$f":"IF('City Data'!$F$20=1,'City Data'!F18,'City Data'!I18)","v":0.1},{"$f":"IF('City Data'!$G$20=1,'City Data'!G18,'City Data'!J18)","v":0.2},"%"]
[null,"% from nuclear",{"$f":"IF('City Data'!$E$20=1,'City Data'!E19,'City Data'!H19)","v":0.05},{"$f":"IF('City Data'!$F$20=1,'City Data'!F19,'City Data'!I19)","v":0.05},{"$f":"IF('City Data'!$G$20=1,'City Data'!G19,'City Data'!J19)","v":0.05},"%"]
[]
[null,"Emissions Factors - Electric cars"]
[null," CO2 "]
[null,"Solar",{"$f":"$C35*'Charging Calc'!C$16","v":0},{"$f":"$C35*'Charging Calc'!D$16","v":0},{"$f":"$C35*'Charging Calc'!E$16","v":0},"kg CO2  /km"]
[null,"Wind",{"$f":"$C36*'Charging Calc'!C$16","v":0},{"$f":"$C36*'Charging Calc'!D$16","v":0},{"$f":"$C36*'Charging Calc'!E$16","v":0},"kg CO2  /km"]
[null,"Coal",{"$f":"$C37*'Charging Calc'!C$16","v":0.2},{"$f":"$C37*'Charging Calc'!D$16","v":0.2},{"$f":"$C37*'Charging Calc'!E$16","v":0.3},"kg CO2  /km"]
[null,"Natural Gas",{"$f":"$C38*'Charging Calc'!C$16","v":4.0432000000000003E-2},{"$f":"$C38*'Charging Calc'!D$16","v":4.0432000000000003E-2},{"$f":"$C38*'Charging Calc'!E$16","v":6.0648000000000001E-2},"kg CO2  /km"]
[null,"Oil",{"$f":"$C39*'Charging Calc'!C$16","v":5.3534000000000005E-2},{"$f":"$C39*'Charging Calc'!D$16","v":5.3534000000000005E-2},{"$f":"$C39*'Charging Calc'!E$16","v":8.0300999999999997E-2},"kg CO2  /km"]
[null,"Hydro",{"$f":"$C40*'Charging Calc'!C$16","v":0},{"$f":"$C40*'Charging Calc'!D$16","v":0},{"$f":"$C40*'Charging Calc'!E$16","v":0},"kg CO2  /km"]
[null,"Nuclear",{"$f":"$C41*'Charging Calc'!C$16","v":0},{"$f":"$C41*'Charging Calc'!D$16","v":0},{"$f":"$C41*'Charging Calc'!E$16","v":0},"kg CO2  /km"]
[null,"PM 10"]
[null,"Solar",{"$f":"$C43*'Charging Calc'!C$16","v":0},{"$f":"$C43*'Charging Calc'!D$16","v":0},{"$f":"$C43*'Charging Calc'!E$16","v":0},"kg PM10  /km"]
[null,"Wind",{"$f":"$C44*'Charging Calc'!C$16","v":0},{"$f":"$C44*'Charging Calc'!D$16","v":0},{"$f":"$C44*'Charging Calc'!E$16","v":0},"kg PM10  /km"]
[null,"Coal",{"$f":"$C45*'Charging Calc'!C$16","v":1.3680000000000003E-5},{"$f":"$C45*'Charging Calc'!D$16","v":1.3680000000000003E-5},{"$f":"$C45*'Charging Calc'!E$16","v":2.0520000000000003E-5},"kg PM10  /km"]
[null,"Natural Gas",{"$f":"$C46*'Charging Calc'!C$16","v":3.8360000000000005E-5},{"$f":"$C46*'Charging Calc'!D$16","v":3.8360000000000005E-5},{"$f":"$C46*'Charging Calc'!E$16","v":5.7539999999999995E-5},"kg PM10  /km"]
[null,"Oil",{"$f":"$C47*'Charging Calc'!C$16","v":7.1999999999999988E-6},{"$f":"$C47*'Charging Calc'!D$16","v":7.1999999999999988E-6},{"$f":"$C47*'Charging Calc'!E$16","v":1.0799999999999998E-5},"kg PM10  /km"]
[null,"Hydro",{"$f":"$C48*'Charging Calc'!C$16","v":0},{"$f":"$C48*'Charging Calc'!D$16","v":0},{"$f":"$C48*'Charging Calc'!E$16","v":0},"kg PM10  /km"]
[null,"Nuclear",{"$f":"$C49*'Charging Calc'!C$16","v":0},{"$f":"$C49*'Charging Calc'!D$16","v":0},{"$f":"$C49*'Charging Calc'!E$16","v":0},"kg PM10  /km"]
[null,"PM 2.5"]
[null,"Solar",{"$f":"$C51*'Charging Calc'!C$16","v":0},{"$f":"$C51*'Charging Calc'!D$16","v":0},{"$f":"$C51*'Charging Calc'!E$16","v":0},"kg PM2.5  /km"]
[null,"Wind",{"$f":"$C52*'Charging Calc'!C$16","v":0},{"$f":"$C52*'Charging Calc'!D$16","v":0},{"$f":"$C52*'Charging Calc'!E$16","v":0},"kg PM2.5  /km"]
[null,"Coal",{"$f":"$C53*'Charging Calc'!C$16","v":2.4480000000000001E-6},{"$f":"$C53*'Charging Calc'!D$16","v":2.4480000000000001E-6},{"$f":"$C53*'Charging Calc'!E$16","v":3.6719999999999997E-6},"kg PM2.5  /km"]
[null,"Natural Gas",{"$f":"$C54*'Charging Calc'!C$16","v":6.4079999999999997E-7},{"$f":"$C54*'Charging Calc'!D$16","v":6.4079999999999997E-7},{"$f":"$C54*'Charging Calc'!E$16","v":9.6119999999999979E-7},"kg PM2.5  /km"]
[null,"Oil",{"$f":"$C55*'Charging Calc'!C$16","v":1.3896000000000002E-5},{"$f":"$C55*'Charging Calc'!D$16","v":1.3896000000000002E-5},{"$f":"$C55*'Charging Calc'!E$16","v":2.0844000000000002E-5},"kg PM2.5  /km"]
[null,"Hydro",{"$f":"$C56*'Charging Calc'!C$16","v":0},{"$f":"$C56*'Charging Calc'!D$16","v":0},{"$f":"$C56*'Charging Calc'!E$16","v":0},"kg PM2.5  /km"]
[null,"Nuclear",{"$f":"$C57*'Charging Calc'!C$16","v":0},{"$f":"$C57*'Charging Calc'!D$16","v":0},{"$f":"$C57*'Charging Calc'!E$16","v":0},"kg PM2.5  /km"]
[null,"NOx"]
[null,"Solar",{"$f":"$C59*'Charging Calc'!C$16","v":0},{"$f":"$C59*'Charging Calc'!D$16","v":0},{"$f":"$C59*'Charging Calc'!E$16","v":0},"kg NOx/km"]
[null,"Wind",{"$f":"$C60*'Charging Calc'!C$16","v":0},{"$f":"$C60*'Charging Calc'!D$16","v":0},{"$f":"$C60*'Charging Calc'!E$16","v":0},"kg NOx/km"]
[null,"Coal",{"$f":"$C61*'Charging Calc'!C$16","v":3.6000000000000002E-4},{"$f":"$C61*'Charging Calc'!D$16","v":3.6000000000000002E-4},{"$f":"$C61*'Charging Calc'!E$16","v":5.4000000000000001E-4},"kg NOx/km"]
[null,"Natural Gas",{"$f":"$C62*'Charging Calc'!C$16","v":3.6000000000000001E-5},{"$f":"$C62*'Charging Calc'!D$16","v":3.6000000000000001E-5},{"$f":"$C62*'Charging Calc'!E$16","v":5.3999999999999991E-5},"kg NOx/km"]
[null,"Oil",{"$f":"$C63*'Charging Calc'!C$16","v":9.3600000000000012E-5},{"$f":"$C63*'Charging Calc'!D$16","v":9.3600000000000012E-5},{"$f":"$C63*'Charging Calc'!E$16","v":1.404E-4},"kg NOx/km"]
[null,"Hydro",{"$f":"$C64*'Charging Calc'!C$16","v":0},{"$f":"$C64*'Charging Calc'!D$16","v":0},{"$f":"$C64*'Charging Calc'!E$16","v":0},"kg NOx/km"]
[null,"Nuclear",{"$f":"$C65*'Charging Calc'!C$16","v":0},{"$f":"$C65*'Charging Calc'!D$16","v":0},{"$f":"$C65*'Charging Calc'!E$16","v":0},"kg NOx/km"]
[null,"Electric car CO2 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C79:C85)","v":7.8194399999999997E-2},{"$f":"SUMPRODUCT($D$69:$D$75, D79:D85)","v":4.2129600000000003E-2},{"$f":"SUMPRODUCT($E$69:$E$75, E79:E85)","v":2.1064800000000002E-2},"kg CO2  /km"]
[null,"Electric car PM 10 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C87:C93)","v":2.1366000000000002E-5},{"$f":"SUMPRODUCT($D$69:$D$75, D87:D93)","v":1.3560000000000001E-5},{"$f":"SUMPRODUCT($E$69:$E$75, E87:E93)","v":6.7799999999999995E-6},"kg PM10  /km"]
[null,"Electric car PM 2.5 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C95:C101)","v":1.0227599999999999E-6},{"$f":"SUMPRODUCT($D$69:$D$75, D95:D101)","v":5.5943999999999993E-7},{"$f":"SUMPRODUCT($C$69:$C$75, E95:E101)","v":1.5341399999999999E-6},"kg PM2.5  /km"]
[null,"Electric car NOx per km",{"$f":"SUMPRODUCT($C$69:$C$75, C103:C109)","v":1.2420000000000001E-4},{"$f":"SUMPRODUCT($D$69:$D$75, D103:D109)","v":6.4800000000000003E-5},{"$f":"SUMPRODUCT($E$69:$E$75, E103:E109)","v":3.2400000000000001E-5},"kg NOx/km"]
[]
[null,"Emissions Factors - Two-wheelers"]
[null," CO2 "]
[null,"Solar",{"$f":"$C35*'Charging Calc'!C$17","v":0},{"$f":"$C35*'Charging Calc'!D$17","v":0},{"$f":"$C35*'Charging Calc'!E$17","v":0},"kg CO2 /km"]
[null,"Wind",{"$f":"$C36*'Charging Calc'!C$17","v":0},{"$f":"$C36*'Charging Calc'!D$17","v":0},{"$f":"$C36*'Charging Calc'!E$17","v":0},"kg CO2 /km"]
[null,"Coal",{"$f":"$C37*'Charging Calc'!C$17","v":9.285714285714286E-2},{"$f":"$C37*'Charging Calc'!D$17","v":9.6428571428571433E-2},{"$f":"$C37*'Charging Calc'!E$17","v":9.5238095238095233E-2},"kg CO2 /km"]
[null,"Natural Gas",{"$f":"$C38*'Charging Calc'!C$17","v":1.8772E-2},{"$f":"$C38*'Charging Calc'!D$17","v":1.9494000000000001E-2},{"$f":"$C38*'Charging Calc'!E$17","v":1.9253333333333334E-2},"kg CO2 /km"]
[null,"Oil",{"$f":"$C39*'Charging Calc'!C$17","v":2.4855071428571431E-2},{"$f":"$C39*'Charging Calc'!D$17","v":2.5811035714285717E-2},{"$f":"$C39*'Charging Calc'!E$17","v":2.5492380952380954E-2},"kg CO2 /km"]
[null,"Hydro",{"$f":"$C40*'Charging Calc'!C$17","v":0},{"$f":"$C40*'Charging Calc'!D$17","v":0},{"$f":"$C40*'Charging Calc'!E$17","v":0},"kg CO2 /km"]
[null,"Nuclear",{"$f":"$C41*'Charging Calc'!C$17","v":0},{"$f":"$C41*'Charging Calc'!D$17","v":0},{"$f":"$C41*'Charging Calc'!E$17","v":0},"kg CO2 /km"]
[null,"PM10"]
[null,"Solar",{"$f":"$C43*'Charging Calc'!C$17","v":0},{"$f":"$C43*'Charging Calc'!D$17","v":0},{"$f":"$C43*'Charging Calc'!E$17","v":0},"kg PM10  /km"]
[null,"Wind",{"$f":"$C44*'Charging Calc'!C$17","v":0},{"$f":"$C44*'Charging Calc'!D$17","v":0},{"$f":"$C44*'Charging Calc'!E$17","v":0},"kg PM10  /km"]
[null,"Coal",{"$f":"$C45*'Charging Calc'!C$17","v":6.3514285714285727E-6},{"$f":"$C45*'Charging Calc'!D$17","v":6.5957142857142871E-6},{"$f":"$C45*'Charging Calc'!E$17","v":6.5142857142857145E-6},"kg PM10  /km"]
[null,"Natural Gas",{"$f":"$C46*'Charging Calc'!C$17","v":1.7810000000000001E-5},{"$f":"$C46*'Charging Calc'!D$17","v":1.8495000000000002E-5},{"$f":"$C46*'Charging Calc'!E$17","v":1.8266666666666666E-5},"kg PM10  /km"]
[null,"Oil",{"$f":"$C47*'Charging Calc'!C$17","v":3.3428571428571423E-6},{"$f":"$C47*'Charging Calc'!D$17","v":3.471428571428571E-6},{"$f":"$C47*'Charging Calc'!E$17","v":3.4285714285714277E-6},"kg PM10  /km"]
[null,"Hydro",{"$f":"$C48*'Charging Calc'!C$17","v":0},{"$f":"$C48*'Charging Calc'!D$17","v":0},{"$f":"$C48*'Charging Calc'!E$17","v":0},"kg PM10  /km"]
[null,"Nuclear",{"$f":"$C49*'Charging Calc'!C$17","v":0},{"$f":"$C49*'Charging Calc'!D$17","v":0},{"$f":"$C49*'Charging Calc'!E$17","v":0},"kg PM10  /km"]
[null,"PM2.5"]
[null,"Solar",{"$f":"$C51*'Charging Calc'!C$17","v":0},{"$f":"$C51*'Charging Calc'!D$17","v":0},{"$f":"$C51*'Charging Calc'!E$17","v":0},"kg PM2.5  /km"]
[null,"Wind",{"$f":"$C52*'Charging Calc'!C$17","v":0},{"$f":"$C52*'Charging Calc'!D$17","v":0},{"$f":"$C52*'Charging Calc'!E$17","v":0},"kg PM2.5  /km"]
[null,"Coal",{"$f":"$C53*'Charging Calc'!C$17","v":1.1365714285714285E-6},{"$f":"$C53*'Charging Calc'!D$17","v":1.1802857142857144E-6},{"$f":"$C53*'Charging Calc'!E$17","v":1.1657142857142857E-6},"kg PM2.5  /km"]
[null,"Natural Gas",{"$f":"$C54*'Charging Calc'!C$17","v":2.9751428571428568E-7},{"$f":"$C54*'Charging Calc'!D$17","v":3.0895714285714286E-7},{"$f":"$C54*'Charging Calc'!E$17","v":3.0514285714285711E-7},"kg PM2.5  /km"]
[null,"Oil",{"$f":"$C55*'Charging Calc'!C$17","v":6.4517142857142864E-6},{"$f":"$C55*'Charging Calc'!D$17","v":6.6998571428571437E-6},{"$f":"$C55*'Charging Calc'!E$17","v":6.6171428571428577E-6},"kg PM2.5  /km"]
[null,"Hydro",{"$f":"$C56*'Charging Calc'!C$17","v":0},{"$f":"$C56*'Charging Calc'!D$17","v":0},{"$f":"$C56*'Charging Calc'!E$17","v":0},"kg PM2.5  /km"]
[null,"Nuclear",{"$f":"$C57*'Charging Calc'!C$17","v":0},{"$f":"$C57*'Charging Calc'!D$17","v":0},{"$f":"$C57*'Charging Calc'!E$17","v":0},"kg PM2.5  /km"]
[null,"NOx"]
[null,"Solar",{"$f":"$C59*'Charging Calc'!C$17","v":0},{"$f":"$C59*'Charging Calc'!D$17","v":0},{"$f":"$C59*'Charging Calc'!E$17","v":0},"kg NOx/km"]
[null,"Wind",{"$f":"$C60*'Charging Calc'!C$17","v":0},{"$f":"$C60*'Charging Calc'!D$17","v":0},{"$f":"$C60*'Charging Calc'!E$17","v":0},"kg NOx/km"]
[null,"Coal",{"$f":"$C61*'Charging Calc'!C$17","v":1.6714285714285713E-4},{"$f":"$C61*'Charging Calc'!D$17","v":1.7357142857142859E-4},{"$f":"$C61*'Charging Calc'!E$17","v":1.7142857142857143E-4},"kg NOx/km"]
[null,"Natural Gas",{"$f":"$C62*'Charging Calc'!C$17","v":1.6714285714285713E-5},{"$f":"$C62*'Charging Calc'!D$17","v":1.7357142857142856E-5},{"$f":"$C62*'Charging Calc'!E$17","v":1.7142857142857142E-5},"kg NOx/km"]
[null,"Oil",{"$f":"$C63*'Charging Calc'!C$17","v":4.3457142857142864E-5},{"$f":"$C63*'Charging Calc'!D$17","v":4.5128571428571438E-5},{"$f":"$C63*'Charging Calc'!E$17","v":4.4571428571428574E-5},"kg NOx/km"]
[null,"Hydro",{"$f":"$C64*'Charging Calc'!C$17","v":0},{"$f":"$C64*'Charging Calc'!D$17","v":0},{"$f":"$C64*'Charging Calc'!E$17","v":0},"kg NOx/km"]
[null,"Nuclear",{"$f":"$C65*'Charging Calc'!C$17","v":0},{"$f":"$C65*'Charging Calc'!D$17","v":0},{"$f":"$C65*'Charging Calc'!E$17","v":0},"kg NOx/km"]
[null,"Electric two-wheeler CO2 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C117:C123)","v":3.6304542857142859E-2},{"$f":"SUMPRODUCT($D$69:$D$75, D117:D123)","v":2.0312485714285716E-2},{"$f":"SUMPRODUCT($E$69:$E$75, E117:E123)","v":6.6872380952380959E-3},"kg CO2  /km"]
[null,"Electric two-wheeler PM10 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C125:C131)","v":9.9199285714285733E-6},{"$f":"SUMPRODUCT($D$69:$D$75, D125:D131)","v":6.5378571428571434E-6},{"$f":"SUMPRODUCT($E$69:$E$75, E125:E131)","v":2.1523809523809525E-6},"kg PM10  /km"]
[null,"Electric two-wheeler PM10 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C133:C139)","v":4.7485285714285712E-7},{"$f":"SUMPRODUCT($D$69:$D$75, D133:D139)","v":2.6973000000000002E-7},{"$f":"SUMPRODUCT($E$69:$E$75, E133:E139)","v":8.8800000000000001E-8},"kg PM2.5  /km"]
[null,"Electric two-wheeler NOx per km",{"$f":"SUMPRODUCT($C$69:$C$75, C141:C147)","v":5.7664285714285708E-5},{"$f":"SUMPRODUCT($D$69:$D$75, D141:D147)","v":3.1242857142857142E-5},{"$f":"SUMPRODUCT($E$69:$E$75, E141:E147)","v":1.0285714285714285E-5},"kg NOx/km"]
[]
[null,"Emissions Factors - Bus"]
[null," CO2 "]
[null,"Solar",{"$f":"C35*'Charging Calc'!C$18","v":0},{"$f":"C35*'Charging Calc'!D$18","v":0},{"$f":"C35*'Charging Calc'!C$18","v":0},"kg CO2 /km"]
[null,"Wind",{"$f":"C36*'Charging Calc'!C$18","v":0},{"$f":"C36*'Charging Calc'!D$18","v":0},{"$f":"C36*'Charging Calc'!C$18","v":0},"kg CO2 /km"]
[null,"Coal",{"$f":"C37*'Charging Calc'!C$18","v":1.1000000000000001},{"$f":"C37*'Charging Calc'!D$18","v":0.8},{"$f":"C37*'Charging Calc'!C$18","v":1.1000000000000001},"kg CO2 /km"]
[null,"Natural Gas",{"$f":"C38*'Charging Calc'!C$18","v":0.22237600000000002},{"$f":"C38*'Charging Calc'!D$18","v":0.16172800000000001},{"$f":"C38*'Charging Calc'!C$18","v":0.22237600000000002},"kg CO2 /km"]
[null,"Oil",{"$f":"C39*'Charging Calc'!C$18","v":0.29443700000000006},{"$f":"C39*'Charging Calc'!D$18","v":0.21413600000000002},{"$f":"C39*'Charging Calc'!C$18","v":0.29443700000000006},"kg CO2 /km"]
[null,"Hydro",{"$f":"C40*'Charging Calc'!C$18","v":0},{"$f":"C40*'Charging Calc'!D$18","v":0},{"$f":"C40*'Charging Calc'!C$18","v":0},"kg CO2 /km"]
[null,"Nuclear",{"$f":"C41*'Charging Calc'!C$18","v":0},{"$f":"C41*'Charging Calc'!D$18","v":0},{"$f":"C41*'Charging Calc'!C$18","v":0},"kg CO2 /km"]
[null,"PM10"]
[null,"Solar",{"$f":"C43*'Charging Calc'!C$18","v":0},{"$f":"C43*'Charging Calc'!D$18","v":0},{"$f":"C43*'Charging Calc'!E$18","v":0},"kg PM10  /km"]
[null,"Wind",{"$f":"C44*'Charging Calc'!C$18","v":0},{"$f":"C44*'Charging Calc'!D$18","v":0},{"$f":"C44*'Charging Calc'!E$18","v":0},"kg PM10  /km"]
[null,"Coal",{"$f":"C45*'Charging Calc'!C$18","v":7.5240000000000018E-5},{"$f":"C45*'Charging Calc'!D$18","v":5.4720000000000011E-5},{"$f":"C45*'Charging Calc'!E$18","v":5.8628571428571435E-5},"kg PM10  /km"]
[null,"Natural Gas",{"$f":"C46*'Charging Calc'!C$18","v":2.1098000000000002E-4},{"$f":"C46*'Charging Calc'!D$18","v":1.5344000000000002E-4},{"$f":"C46*'Charging Calc'!E$18","v":1.6439999999999998E-4},"kg PM10  /km"]
[null,"Oil",{"$f":"C47*'Charging Calc'!C$18","v":3.9599999999999994E-5},{"$f":"C47*'Charging Calc'!D$18","v":2.8799999999999995E-5},{"$f":"C47*'Charging Calc'!E$18","v":3.0857142857142849E-5},"kg PM10  /km"]
[null,"Hydro",{"$f":"C48*'Charging Calc'!C$18","v":0},{"$f":"C48*'Charging Calc'!D$18","v":0},{"$f":"C48*'Charging Calc'!E$18","v":0},"kg PM10  /km"]
[null,"Nuclear",{"$f":"C49*'Charging Calc'!C$18","v":0},{"$f":"C49*'Charging Calc'!D$18","v":0},{"$f":"C49*'Charging Calc'!E$18","v":0},"kg PM10  /km"]
[null,"PM2.5"]
[null,"Solar",{"$f":"C51*'Charging Calc'!C$18","v":0},{"$f":"C51*'Charging Calc'!D$18","v":0},{"$f":"C51*'Charging Calc'!E$18","v":0},"kg PM2.5  /km"]
[null,"Wind",{"$f":"C52*'Charging Calc'!C$18","v":0},{"$f":"C52*'Charging Calc'!D$18","v":0},{"$f":"C52*'Charging Calc'!E$18","v":0},"kg PM2.5  /km"]
[null,"Coal",{"$f":"C53*'Charging Calc'!C$18","v":1.3464E-5},{"$f":"C53*'Charging Calc'!D$18","v":9.7920000000000004E-6},{"$f":"C53*'Charging Calc'!E$18","v":1.0491428571428571E-5},"kg PM2.5  /km"]
[null,"Natural Gas",{"$f":"C54*'Charging Calc'!C$18","v":3.5244000000000001E-6},{"$f":"C54*'Charging Calc'!D$18","v":2.5631999999999999E-6},{"$f":"C54*'Charging Calc'!E$18","v":2.7462857142857139E-6},"kg PM2.5  /km"]
[null,"Oil",{"$f":"C55*'Charging Calc'!C$18","v":7.6428000000000008E-5},{"$f":"C55*'Charging Calc'!D$18","v":5.5584000000000009E-5},{"$f":"C55*'Charging Calc'!E$18","v":5.9554285714285719E-5},"kg PM2.5  /km"]
[null,"Hydro",{"$f":"C56*'Charging Calc'!C$18","v":0},{"$f":"C56*'Charging Calc'!D$18","v":0},{"$f":"C56*'Charging Calc'!E$18","v":0},"kg PM2.5  /km"]
[null,"Nuclear",{"$f":"C57*'Charging Calc'!C$18","v":0},{"$f":"C57*'Charging Calc'!D$18","v":0},{"$f":"C57*'Charging Calc'!E$18","v":0},"kg PM2.5  /km"]
[null,"NOx"]
[null,"Solar",{"$f":"C59*'Charging Calc'!C$18","v":0},{"$f":"C59*'Charging Calc'!D$18","v":0},{"$f":"C59*'Charging Calc'!E$18","v":0},"kg NOx/km"]
[null,"Wind",{"$f":"C60*'Charging Calc'!C$18","v":0},{"$f":"C60*'Charging Calc'!D$18","v":0},{"$f":"C60*'Charging Calc'!E$18","v":0},"kg NOx/km"]
[null,"Coal",{"$f":"C61*'Charging Calc'!C$18","v":1.98E-3},{"$f":"C61*'Charging Calc'!D$18","v":1.4400000000000001E-3},{"$f":"C61*'Charging Calc'!E$18","v":1.5428571428571427E-3},"kg NOx/km"]
[null,"Natural Gas",{"$f":"C62*'Charging Calc'!C$18","v":1.9799999999999999E-4},{"$f":"C62*'Charging Calc'!D$18","v":1.44E-4},{"$f":"C62*'Charging Calc'!E$18","v":1.5428571428571425E-4},"kg NOx/km"]
[null,"Oil",{"$f":"C63*'Charging Calc'!C$18","v":5.1480000000000004E-4},{"$f":"C63*'Charging Calc'!D$18","v":3.7440000000000005E-4},{"$f":"C63*'Charging Calc'!E$18","v":4.0114285714285718E-4},"kg NOx/km"]
[null,"Hydro",{"$f":"C64*'Charging Calc'!C$18","v":0},{"$f":"C64*'Charging Calc'!D$18","v":0},{"$f":"C64*'Charging Calc'!E$18","v":0},"kg NOx/km"]
[null,"Nuclear",{"$f":"C65*'Charging Calc'!C$18","v":0},{"$f":"C65*'Charging Calc'!D$18","v":0},{"$f":"C65*'Charging Calc'!E$18","v":0},"kg NOx/km"]
[null,"Electric bus CO2 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C155:C161)","v":0.43006920000000004},{"$f":"SUMPRODUCT($D$69:$D$75, D155:D161)","v":0.16851840000000001},{"$f":"SUMPRODUCT($E$69:$E$75, E155:E161)","v":7.7237600000000017E-2},"kg CO2 /km"]
[null,"Electric bus PM10 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C163:C169)","v":1.1751300000000001E-4},{"$f":"SUMPRODUCT($D$69:$D$75, D163:D169)","v":5.4240000000000002E-5},{"$f":"SUMPRODUCT($E$69:$E$75, E163:E169)","v":1.9371428571428571E-5},"kg PM10  /km"]
[null,"Electric bus PM2.5 per km",{"$f":"SUMPRODUCT($C$69:$C$75, C171:C177)","v":5.6251800000000002E-6},{"$f":"SUMPRODUCT($D$69:$D$75, D171:D177)","v":2.2377599999999997E-6},{"$f":"SUMPRODUCT($E$69:$E$75, E171:E177)","v":7.991999999999999E-7},"kg PM2.5  /km"]
[null,"Electric bus NOx per km",{"$f":"SUMPRODUCT($C$69:$C$75, C179:C185)","v":6.8310000000000007E-4},{"$f":"SUMPRODUCT($D$69:$D$75, D179:D185)","v":2.5920000000000001E-4},{"$f":"SUMPRODUCT($E$69:$E$75, E179:E185)","v":9.2571428571428568E-5},"kg NOx/km"]

{"sheet":"Benefit Calc 1-Emissions","index":11,"n_rows":158,"n_cols":67,"rows_kept":158,"cut":false,"hidden":true,"merged":[[151,10,152,10],[151,11,152,11],[151,12,152,12],[151,13,152,13],[0,0,2,48],[114,5,114,12],[114,16,114,23],[114,40,114,47],[77,40,77,47],[77,5,77,12],[77,16,77,23],[77,28,77,35],[114,28,114,35],[40,56,40,60],[3,53,3,54],[40,16,40,23],[40,40,40,47],[40,5,40,12],[3,5,3,12],[3,16,3,23],[3,40,3,47],[3,28,3,35],[40,28,40,35]]}
["SOCIAL BENEFITS ANNUALIZATION "]
[]
[]
[null,"KM by private cars per day ",null,null,null,"CO2/ KM by private car",null,null,null,null,null,null,null,null,null,null,"PM10/ KM by private car",null,null,null,null,null,null,null,null,null,null,null,"PM2.5/ KM by private car",null,null,null,null,null,null,null,null,null,null,null,"NOX/ KM by private car",null,null,null,null,null,null,null,null,null,null,"Private Car benefits",null,"Total Benefits"]
["YEAR","ICE Baseline (2020)","ICE Projected ","EV Projected ",null,"ICE","EV ",null,"ICE Baseline (2020) ","ICE Projected ","EV Projected ","Reduction","Annual CO2 kg reduction","USD 2020",null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM10 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM2.5 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual NOx kg reduction","USD 2020",null,null,"USD 2020",null,"YEAR","USD million 2020 ",null,"YEAR","NOx Reductions Annual ",null,"YEAR","CO2 Reductions Annual ",null,"YEAR","PM10  Reductions Annual ",null,"YEAR","PM2.5  Reductions Annual "]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"(C6+D6)-((C6+D6)*'Mobility Data'!$E$24)","v":186602938.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C43","v":186602938.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C5","v":1293750},null,{"$f":"'Emission Calc'!$C$7","v":0.2289137},{"$f":"'Emission Calc'!C20","v":7.8194399999999997E-2},null,{"$f":"B6*F6","v":42715969.140135877},{"$f":"C6*F6","v":42715969.140135877},{"$f":"G6*D6","v":101164.00499999999},{"$f":"I6-(K6+J6)","v":-101164.00500000268},{"$f":"L6*365","v":-36924861.825000979},{"$f":"M6*'Benefit Default'!$D$13","v":-14400696.111750383},{"$f":"N6","v":-14400696.111750383},null,{"$f":"'Emission Calc'!C10","v":2.734E-6},{"$f":"'Emission Calc'!C23","v":2.1366000000000002E-5},null,{"$f":"B6*Q6","v":510.17243454250001},{"$f":"C6*Q6","v":510.17243454250001},{"$f":"D6*R6","v":27.642262500000001},{"$f":"T6-(V6+U6)","v":-27.642262500000015},{"$f":"W6*365","v":-10089.425812500005},{"$f":"X6*'Benefit Default'!$D$14","v":-5758741.5710006282},{"$f":"Y6","v":-5758741.5710006282},null,null,{"$f":"'Emission Calc'!C13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!C26","v":1.0227599999999999E-6},null,{"$f":"B6*AC6","v":1231.2610511364926},{"$f":"C6*AC6","v":1231.2610511364926},{"$f":"D6*AD6","v":1.32319575},{"$f":"AF6-(AH6+AG6)","v":-1.323195749999968},{"$f":"AI6*365","v":-482.96644874998833},{"$f":"AJ6*'Benefit Default'!$D$15","v":-158871.81331630866},{"$f":"AK6","v":-158871.81331630866},null,null,{"$f":"'Emission Calc'!C16","v":4.306E-4},{"$f":"'Emission Calc'!C29","v":1.2420000000000001E-4},null,{"$f":"B6*AO6","v":80351.225425750003},{"$f":"AO6*C6","v":80351.225425750003},{"$f":"AP6*D6","v":160.68375},{"$f":"AR6-(AT6+AS6)","v":-160.68374999999651},{"$f":"AU6*365","v":-58649.568749998725},{"$f":"AV6*'Benefit Default'!$D$16","v":-757752.42824998358},{"$f":"AW6","v":-757752.42824998358},null,{"$f":"N6+Y6+AW6","v":-20917190.111000996},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"(AZ6+AZ43+AZ80+AZ117)/1000000","v":-24.886709932746388},null,2020,{"$f":"(AV6+AV43+AV80+AV117)","v":-69779.678695669863},null,2020,{"$f":"(M6+M43+M80+M117)","v":-43932206.987124965},null,2020,{"$f":"(X6+X43+X80+X117)","v":-12004.12733503792},null,2020,{"$f":"AJ6+AJ43+AJ80+AJ117","v":-522.19972618698898}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"(C7+D7)-((C7+D7)*'Mobility Data'!$E$24)","v":186399505.43784925},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C44","v":184370443.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C6","v":3321401.2499999995},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42669400.467948191,42204920.449454375,139929.306102,{"$f":"I7-(K7+J7)","v":324550.71239181608},{"$f":"L7*365","v":118461010.02301288},{"$f":"M7*'Benefit Default'!$D$13","v":46199793.90897502},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,{"$f":"B7*Q7","v":509.61624786707984},504.0687932125,45.038200949999997,{"$f":"T7-(V7+U7)","v":-39.490746295420138},{"$f":"W7*365","v":-14414.122397828351},{"$f":"X7*'Benefit Default'!$D$14","v":-8227148.641008487},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,{"$f":"B7*AC7","v":1229.9187383335282},{"$f":"C7*AC7","v":1216.5303927729626},{"$f":"D7*AD7","v":1.8581247152999996},{"$f":"AF7-(AH7+AG7)","v":11.530220845265603},{"$f":"AI7*365","v":4208.5306085219454},{"$f":"AJ7*'Benefit Default'!$D$15","v":1384396.143673294},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,80263.627041537882,79389.913078750003,215.22680099999997,{"$f":"AR7-(AT7+AS7)","v":658.48716178788163},{"$f":"AU7*365","v":240347.81405257678},{"$f":"AV7*'Benefit Default'!$D$16","v":3105293.757559292},null,null,41077939.025525823,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"(AZ7+AZ44+AZ81+AZ118)/1000000","v":51.942309553464412},null,2021,{"$f":"(AV7+AV44+AV81+AV118)","v":273831.40567203198},null,2021,124794153.28483652,null,2021,-464.83169911606433,null,2021,{"$f":"AJ7+AJ44+AJ81+AJ118","v":12588.407560587986}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"(C8+D8)-((C8+D8)*'Mobility Data'!$E$24)","v":186094341.19360122},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C45","v":181021701.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C7","v":6362863.7499999991},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42599544.19168967,41438347.413432121,268064.90464199998,{"$f":"I8-(K8+J8)","v":893131.87361554801},325993133.86967504,{"$f":"M8*'Benefit Default'!$D$13","v":127137322.20917328},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,{"$f":"B8*Q8","v":508.78192882330575},494.9133312175,86.280432449999992,-72.411834844194232,-26430.319718130893,{"$f":"X8*'Benefit Default'!$D$14","v":-15085633.58551757},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1227.9051749316918,{"$f":"C8*AC8","v":1194.4344052276676},{"$f":"D8*AD8","v":3.5596404962999992},29.911129207724116,10917.562160819303,{"$f":"AJ8*'Benefit Default'!$D$15","v":3591332.0728015099},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,80132.223317964686,77947.944558250005,412.31357099999997,1771.9651887146756,646767.2938808566,{"$f":"AV8*'Benefit Default'!$D$16","v":8356233.4369406672},null,null,120407922.06059638,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"(AZ8+AZ45+AZ82+AZ119)/1000000","v":150.86408667967737},null,2022,739379.51318217837,null,2022,347364658.72118598,null,2022,10230.191615013207,null,2022,31942.577203949073]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"(C9+D9)-((C9+D9)*'Mobility Data'!$E$24)","v":185687474.56929973},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C46","v":176556711.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C8","v":10418166.25},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42506406.847314306,40416250.032069124,438913.17684600002,{"$f":"I9-(K9+J9)","v":1651243.6383991838},{"$f":"L9*365","v":602703928.01570201},{"$f":"M9*'Benefit Default'!$D$13","v":235054531.9261238},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,{"$f":"B9*Q9","v":507.66955547246545},482.70604855750003,141.27033435000001,-116.30682743503456,-42451.992013787618,{"$f":"X9*'Benefit Default'!$D$14","v":-24230323.481709559},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1225.2205493257629,1164.9730885006074,5.828338926899999,54.419121898255526,19862.979492863265,{"$f":"AJ9*'Benefit Default'!$D$15","v":6533927.1041773707},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,79957.02654954046,76025.319864250007,675.097173,3256.6095122904517,1188662.4719860149,{"$f":"AV9*'Benefit Default'!$D$16","v":15357519.138059312},null,null,226181727.58247355,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},282.74395158451961,null,2023,1359948.4912357659,null,2023,644103191.15654695,null,2023,24481.266581460546,null,2023,57747.238243963213]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"(C10+D10)-((C10+D10)*'Mobility Data'!$E$24)","v":185178877.01290098},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C47","v":170975473.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C9","v":15487279.999999998},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42389981.898868114,39138628.305365376,652472.91148799995,{"$f":"I10-(K10+J10)","v":2598880.682014741},{"$f":"L10*365","v":948591448.93538046},{"$f":"M10*'Benefit Default'!$D$13","v":369950665.0847984},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,506.27904975327129,467.44694523250001,210.00751679999999,-171.17541227922874,-62479.025481918492,{"$f":"X10*'Benefit Default'!$D$14","v":-35661153.374314614},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1221.8646731209626,1128.1464425917825,8.6642039231999988,85.054026605980198,31044.719711182774,{"$f":"AJ10*'Benefit Default'!$D$15","v":10212160.548993573},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,79738.024441755158,73622.038996749994,1003.5757439999999,5112.4097010051628,1866029.5408668844,{"$f":"AV10*'Benefit Default'!$D$16","v":24109101.668000147},null,null,358398613.37848395,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},447.63085431365187,null,2024,2136037.0205928595,null,2024,1015078707.7269003,null,2024,42315.748890272705,null,2024,90005.070637337136]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"(C11+D11)-((C11+D11)*'Mobility Data'!$E$24)","v":184568577.07644874},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C48","v":164277988.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C10","v":21570233.75},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42250275.882305063,37605482.233320877,908745.31979400001,{"$f":"I11-(K11+J11)","v":3736048.3291901872},{"$f":"L11*365","v":1363657640.1544182},{"$f":"M11*'Benefit Default'!$D$13","v":531826479.66022313},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,504.61048972701087,449.13602124250002,292.49236965,-237.01790116548909,-86511.533925403521,{"$f":"X11*'Benefit Default'!$D$14","v":-49378188.218602568},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1217.8377347120693,1083.9544675011925,12.067251569099998,121.81601564177663,44462.845709248468,{"$f":"AJ11*'Benefit Default'!$D$15","v":14626053.096057283},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,79475.229289118826,70738.101955749997,1397.7511470000002,{"$f":"AR11-(AT11+AS11)","v":7339.3761863688269},2678872.308024622,{"$f":"AV11*'Benefit Default'!$D$16","v":34611030.219678119},null,null,517059321.66129869,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},645.47509068946113,null,2025,3067136.9972607447,null,2025,1460221643.7838778,null,2025,63705.590008479339,null,2025,128713.42085013278]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"(C12+D12)-((C12+D12)*'Mobility Data'!$E$24)","v":183856546.20789921},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C49","v":156464256.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C11","v":28666998.749999996},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,42087282.261671178,35816811.815935627,1207729.1905379998,5062741.2551975548,{"$f":"L12*365","v":1847900558.1471076},{"$f":"M12*'Benefit Default'!$D$13","v":720681217.67737198},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,502.66379733239643,427.77327658749999,388.72450304999995,-313.83398230510346,-114549.40354136276,{"$f":"X12*'Benefit Default'!$D$14","v":-65381363.059303619},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1213.1395457043043,1032.3971632288376,16.037465780699996,164.70491669476678,60117.294593589875,{"$f":"AJ12*'Benefit Default'!$D$15","v":19775584.056561388},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,79168.628797121404,67373.50874125,1857.6215189999998,9937.4985368714115,3627186.9659580654,{"$f":"AV12*'Benefit Default'!$D$16","v":46863255.600178204},null,null,702163110.21824658,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},876.2766534432053,null,2026,4153253.9512619115,null,2026,1979530617.7499156,null,2026,88651.596037693627,null,2026,173872.19825274995]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"(C13+D13)-((C13+D13)*'Mobility Data'!$E$24)","v":183042812.95929623},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C50","v":147534276.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C12","v":36777603.75},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,41901007.572920449,33772617.053209625,1549425.7349460002,6578964.7847648263,{"$f":"L13*365","v":2401322146.4391618},{"$f":"M13*'Benefit Default'!$D$13","v":936515637.11127317},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,500.43905063071588,403.35871126749998,498.70430685000002,-401.62396748678407,-146592.74813267618,{"$f":"X13*'Benefit Default'!$D$14","v":-83670742.85168758},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1207.7702944924465,973.47452977471755,20.574862641899998,213.72090207582892,78008.12925767756,{"$f":"AJ13*'Benefit Default'!$D$15","v":25660774.119313031},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,78818.235260272952,63528.259353250003,2383.1887230000002,12906.787184022949,4710977.3221683763,{"$f":"AV13*'Benefit Default'!$D$16","v":60865827.002415419},null,null,913710721.26200104,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},1140.0847133099383,null,2027,5394882.3808517111,null,2027,2573076662.6241541,null,2027,117180.18558423498,null,2027,225484.14440203572]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"(C14+D14)-((C14+D14)*'Mobility Data'!$E$24)","v":182127348.77859595},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C51","v":137488048.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C13","v":45902020},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,41691445.280098878,31472897.945142876,1933833.7417920001,8284713.5931640007,3023920461.5048604,{"$f":"M14*'Benefit Default'!$D$13","v":1179328979.9868956},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,497.93617156068132,375.8923252825,622.43139120000001,-500.38754492181869,-182641.45389646382,{"$f":"X14*'Benefit Default'!$D$14","v":-104246262.64048465},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1201.7297926817171,907.18656713883252,25.679426068799998,268.86379947408454,98135.286808040852,{"$f":"AJ14*'Benefit Default'!$D$15","v":32281602.595505036},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,78424.036384063424,59202.35379175,2974.4508960000003,16247.231696313422,5930239.5691543985,{"$f":"AV14*'Benefit Default'!$D$16","v":76618695.233474836},null,null,1151701412.5798857,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},1436.8506475346487,null,2028,6791530.3334671762,null,2028,3240790040.2118077,null,2028,149264.95776520841,null,2028,283546.61097743449]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"(C15+D15)-((C15+D15)*'Mobility Data'!$E$24)","v":181110182.21784222},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C52","v":126325573.74999999},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C14","v":56040276.249999993},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,41458601.91916047,28917654.491735373,{"$f":"G15*D15","v":2360954.4223019998},10179993.005123097,3715697446.8699307,{"$f":"M15*'Benefit Default'!$D$13","v":1449122004.279273},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,495.15523818358065,345.37411863249997,759.90614594999988,-610.12502639891932,-222695.63463560556,{"$f":"X15*'Benefit Default'!$D$14","v":-127107987.38096458},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1195.0182286668951,833.53327532118249,31.351172145299991,330.13378120041261,120498.8301381506,{"$f":"AJ15*'Benefit Default'!$D$15","v":39638090.173944637},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,77986.044463002865,54395.792056749997,3631.4099009999995,19958.842505252869,7284977.5144172972,{"$f":"AV15*'Benefit Default'!$D$16","v":94121909.486271486},null,null,1416135926.3845799,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},1766.6238930935908,null,2029,8343699.2307575066,null,2029,3982741114.5614843,null,2029,184933.09801360435,null,2029,348062.27184413048]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"(C16+D16)-((C16+D16)*'Mobility Data'!$E$24)","v":179991313.27703503},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C53","v":114046851.24999999},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C15","v":67192372.5},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,41202477.490105212,26106886.692987122,2830787.7764760004,{"$f":"I16-(K16+J16)","v":12264803.020642091},4476653102.5343628,{"$f":"M16*'Benefit Default'!$D$13","v":1745894709.9884017},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,492.09625049941377,311.80409131749997,911.12857110000004,-730.83641191808624,-266755.29035010148,{"$f":"X16*'Benefit Default'!$D$14","v":-152255917.07312742},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1187.6356024479805,752.51465432176747,37.590100871399997,397.53084725481312,145098.7592480068,{"$f":"AJ16*'Benefit Default'!$D$15","v":47730236.854631834},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,77504.259497091291,49108.574148249994,4354.0657380000002,24041.619610841299,8775191.1579570733,{"$f":"AV16*'Benefit Default'!$D$16","v":113375469.76080538},null,null,1707014262.6760795,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},2129.3544122099206,null,2030,10050879.529505052,null,2030,4798859590.0563536,null,2030,224156.50536422333,null,2030,419028.39856285095]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"(C17+D17)-((C17+D17)*'Mobility Data'!$E$24)","v":178770713.40413058},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C54","v":100651881.24999999},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C16","v":79358280},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,40923065.456979126,23040594.548898123,3343332.5930880001,14539138.314993002,5306785484.9724455,{"$f":"M17*'Benefit Default'!$D$13","v":2069646339.1392539},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,488.75913044689298,275.18224333749998,1076.0982768000001,-862.52138969060718,-314820.30723707163,{"$f":"X17*'Benefit Default'!$D$14","v":-179689986.76170337},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1179.5817256301943,664.13070414058745,44.396196163199996,471.0548253264069,171935.01124413853,{"$f":"AJ17*'Benefit Default'!$D$15","v":56558021.94875937},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,76978.669191818626,43340.700066249992,5142.4165440000006,28495.552581568634,10400876.692272551,{"$f":"AV17*'Benefit Default'!$D$16","v":134379326.86416137},null,null,2024335679.2417121,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},2525.0920292398309,null,2031,11913579.425409678,null,2031,5689215068.0276489,null,2031,266963.41176437843,null,2031,496447.74860232859]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"(C18+D18)-((C18+D18)*'Mobility Data'!$E$24)","v":177448411.15117261},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C55","v":86140663.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C17","v":92538027.5},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,40620372.355736181,19718778.059468374,3898590.0833640001,17003004.212903809,6206096537.7098904,{"$f":"M18*'Benefit Default'!$D$13","v":2420377649.7068572},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,485.14395608730592,235.50857469249999,1254.8156529,-1005.180271505194,-366890.79909939581,{"$f":"X18*'Benefit Default'!$D$14","v":-209410261.40196213},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1170.8567866083154,568.38142477764256,51.769474104599993,550.70588772607277,201007.64902001657,{"$f":"AJ18*'Benefit Default'!$D$15","v":66121466.145134449},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,76409.285841694931,37092.169810749998,5996.4641820000006,33320.65184894493,12162037.924864899,{"$f":"AV18*'Benefit Default'!$D$16","v":157133529.9892545},null,null,2368100918.2941494,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},2953.7882027511023,null,2032,13931302.605987545,null,2032,6653739803.8966408,null,2032,313326.29528891412,null,2032,580317.62999399239]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"(C19+D19)-((C19+D19)*'Mobility Data'!$E$24)","v":176024377.96611741},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C56","v":70513198.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C18","v":106731586.24999999},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,40294391.650422409,16141437.224697875,4496559.0360779995,19656395.389646534,7174584317.2209845,{"$f":"M19*'Benefit Default'!$D$13","v":2798087883.7161841},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,481.25064935936501,192.78308538249999,1447.2803095499999,-1158.8127455731349,-422966.65213419421,{"$f":"X19*'Benefit Default'!$D$14","v":-241416676.03863403},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1161.4605969875647,465.26681623293251,59.709918611699983,636.48386214293225,232316.60968217027,{"$f":"AJ19*'Benefit Default'!$D$15","v":76420548.754949912},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,75796.097152210161,30362.98338175,6916.2067889999989,38516.906981460161,14058671.04823296,{"$f":"AV19*'Benefit Default'!$D$16","v":181638029.94316983},null,null,2738309237.6207199,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},3415.4404798056253,null,2033,16104030.926536256,null,2033,7692428739.2636213,null,2033,363244.72540947201,null,2033,670637.92504271353]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"(C20+D20)-((C20+D20)*'Mobility Data'!$E$24)","v":172769942.64352402},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C57","v":34793557.224452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C19","v":139174228.89780971},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,39549406.819316864,7964721.9204111379,5863354.5937731648,25721330.30513256,9388285561.3733845,{"$f":"M20*'Benefit Default'!$D$13","v":3661431368.9356203},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,472.35302318739468,95.125585451652967,1887.2025438542998,-1509.9751061185582,-551140.91373327374,{"$f":"X20*'Benefit Default'!$D$14","v":-314574699.33154064},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1139.9868759251087,229.57811987276116,77.859630614590657,832.54912543775686,303880.43078478123,{"$f":"AJ20*'Benefit Default'!$D$15","v":99961467.706653789},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,74394.737302301437,14982.10574084922,9018.4900325780691,50394.141528874148,18393861.658039063,{"$f":"AV20*'Benefit Default'!$D$16","v":237648692.62186471},null,null,3584505362.2259445,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},4471.0935160731806,null,2034,21074915.893001262,null,2034,10067177657.826775,null,2034,477611.50057494623,null,2034,877114.59506358195]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"(C21+D21)-((C21+D21)*'Mobility Data'!$E$24)","v":172769942.64352402},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C58","v":34793557.224452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C20","v":139174228.89780971},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,39549406.819316864,7964721.9204111379,5863354.5937731648,25721330.30513256,9388285561.3733845,{"$f":"M21*'Benefit Default'!$D$13","v":3661431368.9356203},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,472.35302318739468,95.125585451652967,1887.2025438542998,-1509.9751061185582,-551140.91373327374,{"$f":"X21*'Benefit Default'!$D$14","v":-314574699.33154064},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,1139.9868759251087,229.57811987276116,77.859630614590657,832.54912543775686,303880.43078478123,{"$f":"AJ21*'Benefit Default'!$D$15","v":99961467.706653789},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,74394.737302301437,14982.10574084922,9018.4900325780691,50394.141528874148,18393861.658039063,{"$f":"AV21*'Benefit Default'!$D$16","v":237648692.62186471},null,null,3584505362.2259445,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"(AZ21+AZ58+AZ95+AZ132)/1000000","v":4471.0935160731806},null,2035,{"$f":"(AV21+AV58+AV95+AV132)","v":21074915.893001262},null,2035,10067177657.826775,null,2035,477611.50057494623,null,2035,877114.59506358195]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"(C22+D22)-((C22+D22)*'Mobility Data'!$E$24)","v":171600422.37699676},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C59","v":33053865.974452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C21","v":139736291.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,39281687.607881121,7566482.7595160119,2943517.0310365823,28771687.817328528,10501666053.324913,{"$f":"M22*'Benefit Default'!$D$13","v":4095649760.7967162},{"$f":"SUM(N7:N21)","v":21494032376.022114},null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,469.15555477870913,90.369269574152952,947.41205567714974,-568.62577047259356,-207548.40622249665,{"$f":"X22*'Benefit Default'!$D$14","v":-118462403.81961441},{"$f":"SUM(Y7:Y21)","v":-1886045639.5803008},null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1132.2700373676034,218.09912553603365,214.37503408503579,699.79587774653396,255425.49537748488,{"$f":"AJ22*'Benefit Default'!$D$15","v":84022216.704423651},{"$f":"SUM(AK7:AK21)","v":587950951.63134146},null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,73891.141875534799,14232.994688599218,4527.4558412890347,55130.691345646548,20122702.34116099,{"$f":"AV22*'Benefit Default'!$D$16","v":259985314.24779999},{"$f":"SUM(AW7:AW21)","v":1396076790.2386811},null,4237172671.2249017,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},5268.3008803866214,{"$f":"SUM(BC6:BC21)","v":26178.474660280881},2036,23092425.13502685,null,2036,11319754304.657015,null,2036,972795.64242311125,null,2036,893263.92984175112]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"(C23+D23)-((C23+D23)*'Mobility Data'!$E$24)","v":170463736.96085173},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C60","v":31314174.724452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C22","v":140331416.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,39021484.743535325,7168243.5986208869,2956053.2201365824,28897187.924777858,10547473592.543919,{"$f":"M23*'Benefit Default'!$D$13","v":4113514701.0921283},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,466.04785685096863,85.612953696652951,951.44700317714978,-571.01210002283415,-208419.41650833446,{"$f":"X23*'Benefit Default'!$D$14","v":-118959550.36046205},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1124.7698528063663,206.62013119930614,215.28803915253579,702.86168245452438,256544.5140959014,{"$f":"AJ23*'Benefit Default'!$D$15","v":84390317.911846757},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,73401.685135342748,13483.883636349217,4546.7378912890354,55371.063607704491,20210438.216812138,{"$f":"AV23*'Benefit Default'!$D$16","v":261118861.76121283},null,null,4255674012.4928789,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},5315.0952277019578,null,2037,23267866.892833333,null,2037,11386837505.93589,null,2037,1004971.8102415225,null,2037,911825.3745404745]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"(C24+D24)-((C24+D24)*'Mobility Data'!$E$24)","v":169263922.9758414},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C61","v":29477825.974452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C23","v":140959632.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,38746830.884914868,6747878.2117680116,2969286.4697995824,29029666.203347273,10595828164.221754,{"$f":"M24*'Benefit Default'!$D$13","v":4132372984.046484},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,462.7675654159504,80.592376214152949,955.70630935214979,-573.53112015035231,-209338.85885487861,{"$f":"X24*'Benefit Default'!$D$14","v":-119484340.46859905},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1116.8531273879564,194.50336226027363,216.25181083031077,706.09795429737198,257725.75331854078,{"$f":"AJ24*'Benefit Default'!$D$15","v":84778886.554133981},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,72885.045233397308,12693.151864599218,4567.0920977890346,55624.801271009055,20303052.463918306,{"$f":"AV24*'Benefit Default'!$D$16","v":262315437.83382452},null,null,4275204081.4117098,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},5365.6926240728199,null,2038,23454162.067719333,null,2038,11458011209.28993,null,2038,1040770.325235757,null,2038,932458.04384994379]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"(C25+D25)-((C25+D25)*'Mobility Data'!$E$24)","v":168000980.42196575},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C62","v":27544848.474452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C24","v":141620911.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,38457726.032019742,6305393.1802262617,2983216.1744125821,29169116.677380897,10646727587.244028,{"$f":"M25*'Benefit Default'!$D$13","v":4152223759.0251713},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,459.31468047365433,75.307615729152943,960.1897792771498,-576.18271453264833,-210306.69080441663,{"$f":"X25*'Benefit Default'!$D$14","v":-120036749.91043688},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1108.5198611123742,181.74900841988864,217.26630501183578,709.50454768064981,258969.15990343719,{"$f":"AJ25*'Benefit Default'!$D$15","v":85187905.150235668},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,72341.222169698449,11860.811753099217,4588.5175292890353,55891.892887310198,20400540.903868221,{"$f":"AV25*'Benefit Default'!$D$16","v":263574988.47797742},null,null,4295761997.5927114,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},5418.9258571972878,null,2039,23649991.306911521,null,2039,11532891551.49198,null,2039,1078438.3629660264,null,2039,954175.89015499642]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"(C26+D26)-((C26+D26)*'Mobility Data'!$E$24)","v":166674880.747181},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C63","v":25515213.474452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C25","v":142315252.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,38154163.648895964,5840781.9227267615,2997842.3339755824,29315539.392193619,10700171878.150671,{"$f":"M26*'Benefit Default'!$D$13","v":4173067032.4787617},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,455.68912396279285,69.758593639152949,964.89741295214981,-578.96688262850989,-211322.91215940611,{"$f":"X26*'Benefit Default'!$D$14","v":-120616778.57322422},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1099.7698655848399,168.35687997719864,218.33152169711079,713.08146391053037,260274.73432734358,{"$f":"AJ26*'Benefit Default'!$D$15","v":85617373.856979668},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,71770.203649736141,10986.850922099218,4611.0141857890349,56172.338541847887,20502903.567774478,{"$f":"AV26*'Benefit Default'!$D$16","v":264897514.09564626},null,null,4317347768.0011835,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},5474.8486994803689,null,2040,23855874.98372313,null,2040,11611554737.830275,null,2040,1118006.2843822511,null,2040,976981.74417545181]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"(C27+D27)-((C27+D27)*'Mobility Data'!$E$24)","v":165285623.95148712},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C64","v":23388920.974452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C26","v":143042656.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,37836143.735543534,5354044.439269512,3013164.9484885824,29468934.347785439,10756161036.941685,{"$f":"M27*'Benefit Default'!$D$13","v":4194902804.4072571},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,451.89089588336577,63.945309944152953,969.82921037714982,-581.88362443793699,-212387.52291984699,{"$f":"X27*'Benefit Default'!$D$14","v":-121224426.45696107},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1090.6031408053539,154.32697693220365,219.44746088613579,716.82870298701437,261642.47659026025,{"$f":"AJ27*'Benefit Default'!$D$15","v":86067292.674366102},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,71171.989673510354,10071.269371599217,4634.582067289035,56466.1382346221,20610140.455637068,{"$f":"AV27*'Benefit Default'!$D$16","v":266283014.68683091},null,null,4339961392.6371269,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},5533.4048703281806,null,2041,24071288.700132318,null,2041,11693922663.593828,null,2041,1159440.7230949025,null,2041,1000871.0113354498]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"(C28+D28)-((C28+D28)*'Mobility Data'!$E$24)","v":163833210.03488412},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C65","v":21165970.974452432},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C27","v":143803122.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,37503666.291962452,4845180.729854512,3029184.0179515821,29629301.544156358,10814695063.617071,{"$f":"M28*'Benefit Default'!$D$13","v":4217731074.810658},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,447.91999623537322,57.867764644152949,974.98517155214984,-584.93293996092962,-213500.52308573932,{"$f":"X28*'Benefit Default'!$D$14","v":-121859693.56164743},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1081.0196867739157,139.65929928490365,220.61412257891078,720.74626491010133,263072.38669218699,{"$f":"AJ28*'Benefit Default'!$D$15","v":86537661.602394909},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,70546.580241021104,9114.0671015992175,4659.2211737890348,56773.291965632852,20722251.567455992,{"$f":"AV28*'Benefit Default'!$D$16","v":267731490.25153142},null,null,4363602871.5005417,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},5594.6499215623444,null,2042,24296747.606492884,null,2042,11780072951.59445,null,2042,1202774.3072772229,null,2042,1025848.254005225]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"(C29+D29)-((C29+D29)*'Mobility Data'!$E$24)","v":162317667.54941583},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C66","v":18846392.224452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C28","v":144596651.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,37156737.854106709,4314197.3757506376,3045899.5423645824,29796640.935991488,10875773941.636892,{"$f":"M29*'Benefit Default'!$D$13","v":4241551837.2383881},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,443.77650308010288,51.526036341652961,980.36529647714974,-588.11482973869988,-214661.91285462547,{"$f":"X29*'Benefit Default'!$D$14","v":-122522580.00003457},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1071.0196918853053,124.35403673625116,221.83150677543577,724.83414837361829,264564.46415637067,{"$f":"AJ29*'Benefit Default'!$D$15","v":87028480.484238133},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,69893.987646778449,8115.2564918492189,4684.9315052890352,57093.79964964019,20839236.87211867,{"$f":"AV29*'Benefit Default'!$D$16","v":269242940.38777322},null,null,4388272197.6261272,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},5658.5315383223751,null,2043,24531749.824827679,null,2043,11869930360.342258,null,2043,1247978.1524118648,null,2043,1051910.7058762093]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"(C30+D30)-((C30+D30)*'Mobility Data'!$E$24)","v":160738967.94303843},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C67","v":16430155.974452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C29","v":145423242.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,36795351.886022314,3761087.7956890124,3063311.5217275824,29970952.568605721,10939397687.541088,{"$f":"M30*'Benefit Default'!$D$13","v":4266365098.1410246},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,439.46033835626707,44.920046434152958,985.96958515214976,-591.42929323003568,-215871.69202896304,{"$f":"X30*'Benefit Default'!$D$14","v":-123213085.65937123},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1060.602967744743,108.41099958529367,223.09961347571078,729.09235468373845,266118.70945956453,{"$f":"AJ30*'Benefit Default'!$D$15","v":87539749.476723745},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,69214.199596272345,7074.8251625992189,4711.7130617890352,57427.661371884089,20961096.400737692,{"$f":"AV30*'Benefit Default'!$D$16","v":270817365.497531},null,null,4413969377.9791842,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},5725.0995203145849,null,2044,24776793.17729266,null,2044,11963568215.364454,null,2044,1295078.1373790246,null,2044,1079059.3689241773]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"(C31+D31)-((C31+D31)*'Mobility Data'!$E$24)","v":159097111.21575189},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C68","v":13917262.224452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C30","v":146282896.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,36419508.38770926,3185851.9896696378,3081419.9560405822,30152236.441999041,11005566301.329649,{"$f":"M31*'Benefit Default'!$D$13","v":4292170857.5185633},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,434.97150206386567,38.049794921652961,991.79803757714978,-594.87633043493702,-217129.860608752,{"$f":"X31*'Benefit Default'!$D$14","v":-123931210.53965737},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1049.7695143522285,91.830187832031172,224.41844267973579,733.52088384046147,267735.12260176841,{"$f":"AJ31*'Benefit Default'!$D$15","v":88071468.579851717},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,68507.216089502763,5992.773113849219,4739.565843289035,57774.877132364505,21087830.153313044,{"$f":"AV31*'Benefit Default'!$D$16","v":272454765.58080453},null,null,4440694412.5597105,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},5794.3027918739863,null,2045,25031367.989628419,null,2045,12060911350.921265,null,2045,1344047.6734738911,null,2045,1107293.1761499448]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"(C32+D32)-((C32+D32)*'Mobility Data'!$E$24)","v":157392125.91960007},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C69","v":11307739.724452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C31","v":147175612.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,36029213.895121552,2588496.5389613877,3100224.8453035825,30340492.510856584,11074279766.462652,{"$f":"M32*'Benefit Default'!$D$13","v":4318969108.920435},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,430.3100722641866,30.915360406652958,997.85065375214981,-598.45594189461622,-218436.41879153493,{"$f":"X32*'Benefit Default'!$D$14","v":-124676954.75364439},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1038.5195201025417,74.611791177416166,225.78799438751079,738.1197345376147,269413.70310622937,{"$f":"AJ32*'Benefit Default'!$D$15","v":88623637.63679415},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,67773.049420979791,4869.1127253492186,4768.4898497890354,58135.446845841536,21219438.098732162,{"$f":"AV32*'Benefit Default'!$D$16","v":274155140.23561954},null,null,4468447294.4024105,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},5866.1943188652449,null,2046,25295998.469599411,null,2046,12162038166.15979,null,2046,1394914.1227389337,null,2046,1136613.3448380388]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"(C33+D33)-((C33+D33)*'Mobility Data'!$E$24)","v":155623983.50253913},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C70","v":8601559.724452436},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C32","v":148101391.39780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,35624461.872305192,1969014.8622953875,3119726.1895165825,30535720.820493221,11145538099.480026,{"$f":"M33*'Benefit Default'!$D$13","v":4346759858.7972107},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,425.475970895942,23.516664286652961,1004.1274336771498,-602.16812706786072,-219791.36637976917,{"$f":"X33*'Benefit Default'!$D$14","v":-125450318.18858084},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1026.852796600903,56.755619920496166,227.20826859903579,742.88890808137103,271154.4514497004,{"$f":"AJ33*'Benefit Default'!$D$15","v":89196256.804378942},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,67011.687296193355,3703.831617349219,4798.4850812890354,58509.370597555098,21355920.268107612,{"$f":"AV33*'Benefit Default'!$D$16","v":275918489.86395031},null,null,4497228030.47258,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},5940.7211354236942,null,2047,25570160.409441177,null,2047,12266870261.932936,null,2047,1447650.1231316824,null,2047,1167018.6577039326]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"(C34+D34)-((C34+D34)*'Mobility Data'!$E$24)","v":153792683.96456906},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C71","v":5798722.2244524369},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C33","v":149060232.64780971},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,35205252.319260173,1327406.9596716377,3139923.9886795823,30737921.370908953,11219341300.381767,{"$f":"M34*'Benefit Default'!$D$13","v":4375543107.1488895},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,420.4691979591318,15.853706561652963,1010.6283773521498,-606.01288595467076,-221194.70337345483,{"$f":"X34*'Benefit Default'!$D$14","v":-126251300.84446681},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,1014.7693438473123,38.261674061271172,228.67926531431078,747.82840447173032,272957.36763218156,{"$f":"AJ34*'Benefit Default'!$D$15","v":89789326.082606122},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,66223.129715143441,2496.9297898492196,4829.5515377890351,58896.648387505185,21497276.661439393,{"$f":"AV34*'Benefit Default'!$D$16","v":277744814.46579695},null,null,4527036620.7702198,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},6017.9362782167836,null,2048,25854364.903686311,null,2048,12375483345.089819,null,2048,1502285.2971882299,null,2048,1198511.9127850675]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"(C35+D35)-((C35+D35)*'Mobility Data'!$E$24)","v":150037055.45358667},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C72","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C34","v":151077287.9482803},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,34345537.500985704,0,3182412.8551729354,31163124.645812768,11374540495.721661,{"$f":"M35*'Benefit Default'!$D$13","v":4436070793.3314476},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,410.20130961010597,0,1024.3040122893403,-614.10270267923443,-224147.48647792055,{"$f":"X35*'Benefit Default'!$D$14","v":-127936660.85700271},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,989.98860277706819,0,231.77371053297472,758.21489224409345,276748.43566909409,{"$f":"AJ35*'Benefit Default'!$D$15","v":91036397.913348496},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,64605.956078314419,0,4894.9041295242823,59711.051948790133,21794533.961308397,{"$f":"AV35*'Benefit Default'!$D$16","v":281585378.78010452},null,null,4589719511.25455,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},6127.504251590045,null,2049,26417465.723324601,null,2049,12589801133.928791,null,2049,1535063.4269713922,null,2049,1217778.5300296342]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"(C36+D36)-((C36+D36)*'Mobility Data'!$E$24)","v":150037055.45358667},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C73","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C35","v":151077287.9482803},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,34345537.500985704,0,3182412.8551729354,{"$f":"I36-(K36+J36)","v":31163124.645812768},11374540495.721661,{"$f":"M36*'Benefit Default'!$D$13","v":4436070793.3314476},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,410.20130961010597,0,1024.3040122893403,-614.10270267923443,-224147.48647792055,{"$f":"X36*'Benefit Default'!$D$14","v":-127936660.85700271},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,989.98860277706819,0,231.77371053297472,758.21489224409345,276748.43566909409,{"$f":"AJ36*'Benefit Default'!$D$15","v":91036397.913348496},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,64605.956078314419,0,4894.9041295242823,59711.051948790133,21794533.961308397,{"$f":"AV36*'Benefit Default'!$D$16","v":281585378.78010452},null,null,4589719511.25455,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},6127.504251590045,null,2050,26417465.723324601,null,2050,12589801133.928791,null,2050,1535063.4269713922,null,2050,{"$f":"AJ36+AJ73+AJ110+AJ147","v":1217778.5300296342}]
[2050,{"$f":"(C37+D37)-((C37+D37)*'Mobility Data'!$E$24)","v":151054964.36747947},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C74","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!C36","v":152102254.1982803},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,34578550.796727888,0,3204003.564235935,31374547.232491955,11451709739.859564,{"$f":"M37*'Benefit Default'!$D$13","v":4466166798.5452299},{"$f":"SUM(N22:N36)","v":63762211625.27803},null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,412.98427258068887,0,1031.2532834643405,-618.26901088365162,-225668.18897253284,{"$f":"X37*'Benefit Default'!$D$14","v":-128804632.21985257},{"$f":"SUM(Y22:Y36)","v":-1841705956.8277566},null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,{"$f":"B37*AC37","v":996.70506505615367},{"$f":"C37*AC37","v":0},{"$f":"D37*AD37","v":233.34615225574973},763.35891280040391,278626.00317214744,{"$f":"AJ37*'Benefit Default'!$D$15","v":91654023.743477896},{"$f":"SUM(AK22:AK36)","v":1308289816.7469697},null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,65044.267656636664,0,4928.1130360242823,60116.154620612382,21942396.436523519,{"$f":"AV37*'Benefit Default'!$D$16","v":283495761.95988387},{"$f":"SUM(AW22:AW36)","v":4047459629.8055882},null,4620857928.2852612,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!H35","v":2052},4971.8133451864805,{"$f":"SUM(BC22:BC36)","v":85199.046977537029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Change 2035 ",{"$f":"(BF21/((AR21+AR58+AR95+AR132)*365))","v":0.68681188139546345},null,"Percent Change 2035 ",{"$f":"(BI21/((I21+I58+I95+I132)*365))","v":0.6530497124956921},null,"Percent Change 2035 ",{"$f":"(BL21/((T21+T58+T95+T132)*365))","v":0.31014543563601521},null,"Percent Change 2035 ",{"$f":"(BO21/((AF21+AF58+AF95+AF132)*365))","v":0.77067474658836566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Change 2050 ",{"$f":"(BF36/((AR36+AR73+AR110+AR147)*365))","v":0.93097591182233463},null,"Percent Change 2050 ",{"$f":"(BI36/((I36+I73+I110+I147)*365))","v":0.90772315460103625},null,"Percent Change 2050 ",{"$f":"(BL36/((T36+T73+T110+T147)*365))","v":0.78926579716968293},null,"Percent Change 2050 ",{"$f":"(BO36/((AF36+AF73+AF110+AF147)*365))","v":0.93176332132273088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BG21-BG6)/BG21","v":{"$error":"#DIV/0!"}}]
[null,null,"KM by private two-wheelers",null,null,"CO2/ KM by private two-wheeler",null,null,null,null,null,null,null,null,null,null,"PM10/ KM by private two-wheeler",null,null,null,null,null,null,null,null,null,null,null,"PM2.5/ KM by private two-wheeler",null,null,null,null,null,null,null,null,null,null,null,"NOX/ KM by private two-wheeler",null,null,null,null,null,null,null,null,null,null,"Two-wheeler  benefits",null,null,null,null,"Emissions Comparison"]
["YEAR","BASELINE ICE","ICE","EV ",null,"ICE","EV ",null,"Baseline ICE ","ICE Projected","EV Projected","Reduction","Annual CO2 kg reduction","USD 2020",null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM10 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM2.5 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual NOx kg reduction","USD 2020",null,null,"USD 2020",null,null,null,null,"Regional per capita emissions",{"$f":"IF('City Data'!E11<>0,'City Data'!E11,'City Data'!H11)","v":7},{"$f":"IF('City Data'!F11<>0,'City Data'!F11,'City Data'!I11)","v":7},{"$f":"IF('City Data'!G11<>0,'City Data'!G11,'City Data'!J11)","v":7},"mtCO2/year"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"(C43+D43)-((C43+D43)*'Mobility Data'!$E$26)","v":4682627.5},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D43","v":4682627.5},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D5","v":140501.25},null,{"$f":"'Emission Calc'!C8","v":0.06},{"$f":"'Emission Calc'!C21","v":3.6304542857142859E-2},null,{"$f":"B43*F43","v":280957.64999999997},{"$f":"C43*F43","v":280957.64999999997},{"$f":"G43*D43","v":5100.8336521071433},{"$f":"I43-(K43+J43)","v":-5100.8336521071615},{"$f":"L43*365","v":-1861804.2830191138},{"$f":"M43*'Benefit Default'!$D$13","v":-726103.67037745437},{"$f":"N43","v":-726103.67037745437},null,{"$f":"'Emission Calc'!C11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!C24","v":9.9199285714285733E-6},null,{"$f":"B43*Q43","v":1404.7882499999998},{"$f":"C43*Q43","v":1404.7882499999998},{"$f":"D43*R43","v":1.3937623641964287},{"$f":"T43-(V43+U43)","v":-1.393762364196391},{"$f":"W43*365","v":-508.72326293168271},{"$f":"X43*'Benefit Default'!$D$14","v":-290363.97678351653},{"$f":"Y43","v":-290363.97678351653},null,null,{"$f":"'Emission Calc'!C14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!C27","v":4.7485285714285712E-7},null,{"$f":"B43*AC43","v":796.04667500000005},{"$f":"C43*AC43","v":796.04667500000005},{"$f":"D43*AD43","v":6.6717419994642854E-2},{"$f":"AF43-(AH43+AG43)","v":-6.6717419994688498E-2},{"$f":"AI43*365","v":-24.351858298061302},{"$f":"AJ43*'Benefit Default'!$D$15","v":-8010.543787147265},{"$f":"AK43","v":-8010.543787147265},null,null,{"$f":"'Emission Calc'!C17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!C30","v":5.7664285714285708E-5},null,{"$f":"B43*AO43","v":702.39412499999992},{"$f":"AO43*C43","v":702.39412499999992},{"$f":"AP43*D43","v":8.1019042232142855},{"$f":"AR43-(AT43+AS43)","v":-8.1019042232143192},{"$f":"AU43*365","v":-2957.1950414732264},{"$f":"AV43*'Benefit Default'!$D$16","v":-38206.959935834086},{"$f":"AW43","v":-38206.959935834086},null,{"$f":"N43+Y43+AW43","v":-1054674.607096805},null,null,null,null,"Population",{"$f":"IF('City Data'!E8<>0,'City Data'!E8,'City Data'!H8)","v":21540000},{"$f":"IF('City Data'!F8<>0,'City Data'!F8,'City Data'!I8)","v":22529922.316267315},{"$f":"IF('City Data'!G8<>0,'City Data'!G8,'City Data'!J8)","v":23565338.884727947},"people"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"(C44+D44)-((C44+D44)*'Mobility Data'!$E$26)","v":4779344.2833256833},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D44","v":4647868.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D6","v":274878.75},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,286760.65699954098,278872.125,5583.4706825357143,{"$f":"I44-(K44+J44)","v":2305.0613170052529},{"$f":"L44*365","v":841347.38070691726},{"$f":"M44*'Benefit Default'!$D$13","v":328125.47847569775},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,{"$f":"B44*Q44","v":1433.8032849977048},{"$f":"C44*Q44","v":1394.3606249999998},1.7971179991071431,{"$f":"T44-(V44+U44)","v":37.645541998597992},{"$f":"W44*365","v":13740.622829488268},{"$f":"X44*'Benefit Default'!$D$14","v":7842735.292387018},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,{"$f":"B44*AC44","v":812.48852816536623},{"$f":"C44*AC44","v":790.13768750000008},{"$f":"D44*AD44","v":7.414304523750001E-2},{"$f":"AF44-(AH44+AG44)","v":22.27669762012863},{"$f":"AI44*365","v":8130.99463134695},{"$f":"AJ44*'Benefit Default'!$D$15","v":2674690.6839815793},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,716.90164249885242,697.1803124999999,8.5879975178571435,{"$f":"AR44-(AT44+AS44)","v":11.133332480995364},{"$f":"AU44*365","v":4063.6663555633077},{"$f":"AV44*'Benefit Default'!$D$16","v":52502.569313877932},null,null,8223363.3401765935,null,null,null,null,"Total City Emissions",{"$f":"(BF42*BF43)*1000","v":150780000000},{"$f":"(BG42*BG43)*1000","v":157709456213.87122},164957372193.09561,"mtCO2/year"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"(C45+D45)-((C45+D45)*'Mobility Data'!$E$26)","v":4924405.502068419},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D45","v":4595716.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D7","v":476444.99999999994},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,295464.33012410515,275742.97499999998,9677.7822561428566,10043.572867962299,3665904.0968062393,{"$f":"M45*'Benefit Default'!$D$13","v":1429702.5977544333},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1477.3216506205256,1378.7148749999999,3.1149293464285712,95.491846274097043,34854.523890045421,{"$f":"X45*'Benefit Default'!$D$14","v":19893916.600721225},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,837.14893535163128,{"$f":"C45*AC45","v":781.27176250000002},{"$f":"D45*AD45","v":0.12851150984999998},55.748661341781258,20348.261389750158,{"$f":"AJ45*'Benefit Default'!$D$15","v":6693560.5841583144},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,738.66082531026279,689.35743749999995,14.88550307142857,34.417884738834232,12562.527929674494,{"$f":"AV45*'Benefit Default'!$D$16","v":162307.86085139445},null,null,21485927.059327055,null,null,null,null,"Reductions from EVs",null,{"$f":"BI21/BG44","v":6.3833697100410924E-2},{"$f":"BI36/BH44","v":7.6321542751005E-2}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"(C46+D46)-((C46+D46)*'Mobility Data'!$E$26)","v":5117839.0687197857},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D46","v":4526198.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D8","v":745200},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,307070.34412318713,271571.92499999999,15136.864354285715,20361.554768901435,7431967.490649024,{"$f":"M46*'Benefit Default'!$D$13","v":2898467.3213531193},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1535.3517206159356,1357.8596249999998,4.8720111428571435,172.62008447307858,63006.330832673681,{"$f":"X46*'Benefit Default'!$D$14","v":35962123.449365154},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,870.03264168236365,769.45378750000009,0.20100279600000001,100.37785138636355,36637.915756022696,{"$f":"AJ46*'Benefit Default'!$D$15","v":12052042.387943665},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,767.67586030796781,678.92981249999991,23.282177142857144,65.46387066511079,23894.312792765439,{"$f":"AV46*'Benefit Default'!$D$16","v":308714.52128252946},null,null,39169305.292000808]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"(C47+D47)-((C47+D47)*'Mobility Data'!$E$26)","v":5359644.9832797851},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D47","v":4439316.25},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D9","v":1081143.75},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,321578.69899678708,266358.97499999998,21960.716976964286,33259.007019822835,12139537.562235335,{"$f":"M47*'Benefit Default'!$D$13","v":4734419.6492717806},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1607.8934949839354,1331.7948749999998,7.068363388392858,269.03025659554282,98196.043657373128,{"$f":"X47*'Benefit Default'!$D$14","v":56047355.838318855},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,911.13964715756356,754.68376250000006,0.29161690368750004,156.16426775387595,56999.957730164722,{"$f":"AJ47*'Benefit Default'!$D$15","v":18750136.095337685},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,803.9467474919677,665.89743749999991,33.778019732142859,104.27129025982492,38059.020944836098,{"$f":"AV47*'Benefit Default'!$D$16","v":491722.55060728238},null,null,61273498.038197912]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"(C48+D48)-((C48+D48)*'Mobility Data'!$E$26)","v":5649795.333256836},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D48","v":4335040},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D10","v":1484276.25},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,338987.71999541012,260102.39999999999,30149.340124178572,48735.979871231539,17788632.652999513,{"$f":"M48*'Benefit Default'!$D$13","v":6937566.7346698102},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1694.9385999770507,1300.5119999999999,9.7039860830357156,384.72261389401501,140423.75407131549,{"$f":"X48*'Benefit Default'!$D$14","v":80149666.111284733},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,960.46520665366222,736.95680000000004,0.40035383291250004,223.10805282074966,81434.43927957362,{"$f":"AJ48*'Benefit Default'!$D$15","v":26787858.801015742},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,847.46929998852534,650.25599999999997,46.373030839285711,150.8402691492397,55056.698239472491,{"$f":"AV48*'Benefit Default'!$D$16","v":711332.54125398456},null,null,87798565.387208521]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"(C49+D49)-((C49+D49)*'Mobility Data'!$E$26)","v":5988318.0311425179},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D49","v":4213398.75},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D11","v":1954597.4999999998},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,359299.08186855109,252803.92499999999,39702.733795928572,66792.423072622507,24379234.421507213,{"$f":"M49*'Benefit Default'!$D$13","v":9507901.4243878126},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1796.4954093427552,1264.0196249999999,12.778879226785714,519.69690511596968,189689.37036732893,{"$f":"X49*'Benefit Default'!$D$14","v":108269001.92456032},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1018.0140652942281,716.27778750000004,0.52721358367499993,301.20906421055304,109941.30843685186,{"$f":"AJ49*'Benefit Default'!$D$15","v":36165193.410302415},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,898.24770467137762,632.00981249999995,61.067210464285708,205.17068170709194,74887.298823088553,{"$f":"AV49*'Benefit Default'!$D$16","v":967543.90079430409},null,null,118744447.24974243]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"(C50+D50)-((C50+D50)*'Mobility Data'!$E$26)","v":6375213.0769368326},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D50","v":4074392.4999999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D12","v":2492107.5},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,382512.78461620992,244463.54999999996,50620.89799221429,87428.336623995681,31911342.867758423,{"$f":"M50*'Benefit Default'!$D$13","v":12445423.718425786},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,1912.5639230810496,1222.3177499999997,16.29304281964286,673.95313026140707,245992.89254541358,{"$f":"X50*'Benefit Default'!$D$14","v":140405363.2781457},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1083.7862230792616,692.64672499999995,0.67219615597500004,390.46730192328664,142520.56520199962,{"$f":"AJ50*'Benefit Default'!$D$15","v":46882139.923197776},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,956.28196154052478,611.15887499999985,77.860558607142849,267.2625279333821,97550.822695684474,{"$f":"AV50*'Benefit Default'!$D$16","v":1260356.6292282434},null,null,154111143.62579972]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"(C51+D51)-((C51+D51)*'Mobility Data'!$E$26)","v":6810452.5581481978},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D51","v":3917992.4999999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D13","v":3096806.2499999995},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,408627.15348889184,235079.54999999996,62903.832713035707,110643.77077585616,40384976.333187498,{"$f":"M51*'Benefit Default'!$D$13","v":15750140.769943126},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2043.1357674444591,1175.3977499999999,20.246476861607142,847.49154058285217,309334.41231274104,{"$f":"X51*'Benefit Default'!$D$14","v":176558802.5157432},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1157.7769348851937,666.05872499999998,0.83530154981249993,490.88290833538122,179172.26154241414,{"$f":"AJ51*'Benefit Default'!$D$15","v":58938715.434377126},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1021.5678837222296,587.69887499999993,96.753075267857128,337.11593345437257,123047.31571084599,{"$f":"AV51*'Benefit Default'!$D$16","v":1589771.3189841302},null,null,193898714.60467044]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"(C52+D52)-((C52+D52)*'Mobility Data'!$E$26)","v":7294064.3872681959},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D52","v":3744227.4999999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D14","v":3768693.7499999995},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,437643.86323609174,224653.64999999997,76551.537958392859,136438.6752776989,49800116.476360098,{"$f":"M52*'Benefit Default'!$D$13","v":19422045.425780438},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2188.2193161804585,1123.2682499999999,24.63918135267857,1040.31188482778,379713.83796213969,{"$f":"X52*'Benefit Default'!$D$14","v":216729267.29365048},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1239.9909458355935,636.51867499999992,1.0165297651875,602.45574107040602,219896.34549069821,{"$f":"AJ52*'Benefit Default'!$D$15","v":72334902.849165171},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1094.1096580902292,561.63412499999993,117.74476044642856,414.73077264380072,151376.73201498727,{"$f":"AV52*'Benefit Default'!$D$16","v":1955787.3776336354},null,null,238107100.09706455]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"(C53+D53)-((C53+D53)*'Mobility Data'!$E$26)","v":7826048.5642968267},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D53","v":3553097.4999999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D15","v":4507770},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,469562.91385780956,213185.84999999998,91564.013728285718,164813.05012952385,60156763.297276206,{"$f":"M53*'Benefit Default'!$D$13","v":23461137.685937721},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2347.814569289048,1065.9292499999997,29.471156292857145,1252.4141629961912,457131.16949360981,{"$f":"X53*'Benefit Default'!$D$14","v":260916757.61186767},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1330.4282559304606,604.02657499999998,1.2158808021,725.18580012836071,264692.81704685168,{"$f":"AJ53*'Benefit Default'!$D$15","v":87070702.167561859},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1173.907284644524,532.96462499999984,140.83561414285714,500.10704550166702,182539.07160810847,{"$f":"AV53*'Benefit Default'!$D$16","v":2358404.8051767615},null,null,286736300.1029821]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"(C54+D54)-((C54+D54)*'Mobility Data'!$E$26)","v":8406377.176742509},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D54","v":3344573.7499999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D16","v":5314035},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,504382.63060455053,200674.42499999996,107941.2600227143,195766.94558183628,71454935.137370244,{"$f":"M54*'Benefit Default'!$D$13","v":27867424.703574397},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2521.9131530227523,1003.3721249999998,34.742401682142862,1483.7986263406096,541586.49861432251,{"$f":"X54*'Benefit Default'!$D$14","v":309121325.81409687},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1429.0841200462266,568.57753749999995,1.43335466055,859.07322788567672,313561.72817827202,{"$f":"AJ54*'Benefit Default'!$D$15","v":103146130.48424257},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1260.9565765113762,501.68606249999988,166.02563635714284,593.24487765423351,216534.38034379523,{"$f":"AV54*'Benefit Default'!$D$16","v":2797624.1940418342},null,null,339786374.71171314]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"(C55+D55)-((C55+D55)*'Mobility Data'!$E$26)","v":9035078.1370968204},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D55","v":3118684.9999999995},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D17","v":6187488.7499999991},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,542104.68822580925,187121.09999999998,125683.27684167855,229300.31138413073,83694613.655207723,{"$f":"M55*'Benefit Default'!$D$13","v":32640899.325531013},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2710.5234411290458,935.60549999999978,40.452917520535713,1734.4650236085104,633079.73361710634,{"$f":"X55*'Benefit Default'!$D$14","v":361342919.5566358},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1535.9632833064595,530.17644999999993,1.6689513405374998,1004.117881965922,366503.02691756154,{"$f":"AJ55*'Benefit Default'!$D$15","v":120561170.70453186},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1355.2617205645229,467.80274999999989,193.31482708928567,694.14414347523734,253362.61236846162,{"$f":"AV55*'Benefit Default'!$D$16","v":3273444.9518005243},null,null,397257263.83396733]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"(C56+D56)-((C56+D56)*'Mobility Data'!$E$26)","v":9712123.5328681879},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D56","v":2875402.5},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D18","v":7128131.2499999991},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,582727.4119720913,172524.15,144790.06418517855,265413.19778691279,96875817.192223161,{"$f":"M56*'Benefit Default'!$D$13","v":37781568.704967037},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,2913.6370598604562,862.62074999999993,46.602703808035713,2004.4136060524206,731610.9662091335,{"$f":"X56*'Benefit Default'!$D$14","v":417581591.18318713},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1651.0610005875922,488.81842500000005,1.9226708420624998,1160.3199047455296,423516.76523211831,{"$f":"AJ56*'Benefit Default'!$D$15","v":139315839.9231053},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1456.8185299302281,431.31037499999996,222.70318633928568,802.80496859094251,293023.81353569403,{"$f":"AV56*'Benefit Default'!$D$16","v":3785867.6708811671},null,null,459149027.5590353]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"(C57+D57)-((C57+D57)*'Mobility Data'!$E$26)","v":11259998.528413365},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D57","v":2319570.4816301609},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D19","v":9278281.9265206456},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,675599.91170480184,139174.22889780966,188464.96908556597,347960.7137214262,127005660.50832057,{"$f":"M57*'Benefit Default'!$D$13","v":49532207.598245025},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,3377.999558524009,695.87114448904822,60.660081766745343,2621.4683322682154,956835.94127789862,{"$f":"X57*'Benefit Default'!$D$14","v":546133250.20318615},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1914.1997498302721,394.32698187712737,2.502630984040414,1517.3701369691044,553840.0999937231,{"$f":"AJ57*'Benefit Default'!$D$15","v":182185700.89293522},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1688.9997792620045,347.93557224452411,289.88003676143791,1051.1841702560425,383682.22214345552,{"$f":"AV57*'Benefit Default'!$D$16","v":4957174.3100934457},null,null,600622632.11152458]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"(C58+D58)-((C58+D58)*'Mobility Data'!$E$26)","v":11259998.528413365},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D58","v":2319570.4816301609},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D20","v":9278281.9265206456},null,{"$f":"'Emission Calc'!$D$8","v":0.06},{"$f":"'Emission Calc'!$D$21","v":2.0312485714285716E-2},null,675599.91170480184,139174.22889780966,188464.96908556597,347960.7137214262,127005660.50832057,{"$f":"M58*'Benefit Default'!$D$13","v":49532207.598245025},null,null,{"$f":"'Emission Calc'!$D$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$D$24","v":6.5378571428571434E-6},null,3377.999558524009,695.87114448904822,60.660081766745343,2621.4683322682154,956835.94127789862,{"$f":"X58*'Benefit Default'!$D$14","v":546133250.20318615},null,null,null,{"$f":"'Emission Calc'!$D$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$D$27","v":2.6973000000000002E-7},null,1914.1997498302721,394.32698187712737,2.502630984040414,1517.3701369691044,553840.0999937231,{"$f":"AJ58*'Benefit Default'!$D$15","v":182185700.89293522},null,null,null,{"$f":"'Emission Calc'!$D$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$D$30","v":3.1242857142857142E-5},null,1688.9997792620045,347.93557224452411,289.88003676143791,1051.1841702560425,383682.22214345552,{"$f":"AV58*'Benefit Default'!$D$16","v":4957174.3100934457},null,null,600622632.11152458]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"(C59+D59)-((C59+D59)*'Mobility Data'!$E$26)","v":12197355.820662457},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D59","v":2210032.9816301609},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D21","v":10353301.926520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,731841.34923974739,132601.97889780966,69234.995054530824,530004.37528740685,193451596.97990349,{"$f":"M59*'Benefit Default'!$D$13","v":75446122.82216236},{"$f":"SUM(N44:N58)","v":288026456.8270402},null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3659.2067461987367,663.00989448904818,22.284249860892057,2973.9126018487964,1085478.0996748107,{"$f":"X59*'Benefit Default'!$D$14","v":619558334.9513917},{"$f":"SUM(Y44:Y58)","v":3214791365.0231981},null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2073.5504895126178,375.70560687712737,0.91937321107503334,1696.9255094244154,619377.81093991164,{"$f":"AJ59*'Benefit Default'!$D$15","v":203744330.90868393},{"$f":"SUM(AK44:AK58)","v":1072968905.3871439},null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1829.6033730993684,331.50494724452409,106.49110552992663,1391.6073203249175,507936.67191859492,{"$f":"AV59*'Benefit Default'!$D$16","v":6562541.8011882463},{"$f":"SUM(AW44:AW58)","v":29007446.960798539},null,701566999.57474232]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"(C60+D60)-((C60+D60)*'Mobility Data'!$E$26)","v":12354531.060751036},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D60","v":2094026.7316301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D22","v":10631199.426520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,741271.86364506208,125641.60389780966,71093.361803102263,544536.89794415014,198755967.7496148,{"$f":"M60*'Benefit Default'!$D$13","v":77514827.422349781},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3706.3593182253103,628.2080194890483,22.882391146606345,3055.2689075896556,1115173.1512702242,{"$f":"X60*'Benefit Default'!$D$14","v":636507379.55050588},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2100.2702803276761,355.98454437712741,0.9440505090750333,1743.3416854414736,636319.71518613782,{"$f":"AJ60*'Benefit Default'!$D$15","v":209317370.31048003},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1853.1796591126551,314.10400974452415,109.34947981564092,1429.7261695524901,521850.05188665888,{"$f":"AV60*'Benefit Default'!$D$16","v":6742302.6703756331},null,null,720764509.64323127]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"(C61+D61)-((C61+D61)*'Mobility Data'!$E$26)","v":12537190.405652413},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D61","v":1971580.4816301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D23","v":10941785.676520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,752231.42433914472,118294.82889780967,73170.326005959403,560766.2694353757,204679688.34391212,{"$f":"M61*'Benefit Default'!$D$13","v":79825078.454125732},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3761.1571216957236,591.47414448904829,23.550891075177773,3146.1320861314975,1148338.2114379967,{"$f":"X61*'Benefit Default'!$D$14","v":655437000.94246531},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2131.3223689609104,335.16868187712743,0.97163056807503334,1795.1820565157079,655241.45062823338,{"$f":"AJ61*'Benefit Default'!$D$15","v":215541675.18415737},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1880.5785608478618,295.73707224452414,112.54408124421235,1472.2974073591254,537388.55368608073,{"$f":"AV61*'Benefit Default'!$D$16","v":6943060.113624163},null,null,742205139.51021528]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"(C62+D62)-((C62+D62)*'Mobility Data'!$E$26)","v":12729479.56014899},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D62","v":1842694.2316301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D24","v":11268730.676520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,763768.77360893937,110561.65389780967,75356.685065007026,577850.43464612262,210915408.64583474,{"$f":"M62*'Benefit Default'!$D$13","v":82257009.371875554},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3818.8438680446966,552.80826948904826,24.254601265653964,3241.7809972899945,1183250.0640108481,{"$f":"X62*'Benefit Default'!$D$14","v":675363639.03547168},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2164.0115252253286,313.25801937712743,1.0006632840750334,1849.7528425641262,675159.78753590607,{"$f":"AJ62*'Benefit Default'!$D$15","v":222093812.1099363},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1909.4219340223483,276.40413474452413,115.90694410135521,1517.1108551764689,553745.46213941113,{"$f":"AV62*'Benefit Default'!$D$16","v":7154391.3708411921},null,null,764775039.77818835]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"(C63+D63)-((C63+D63)*'Mobility Data'!$E$26)","v":12931398.524240762},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D63","v":1707367.9816301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D25","v":11612034.426520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,775883.91145444568,102442.07889780967,77652.438980245119,595789.39357639092,217463128.65538269,{"$f":"M63*'Benefit Default'!$D$13","v":84810620.175599247},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3879.4195572722283,512.21039448904833,24.993521718034916,3342.2156410651451,1219908.7089887781,{"$f":"X63*'Benefit Default'!$D$14","v":696287293.82952487},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2198.3377491209299,290.2525568771274,1.0311486570750334,1907.0540435867274,696074.72590915544,{"$f":"AJ63*'Benefit Default'!$D$15","v":228973781.08781669},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1939.7097786361142,256.10519724452416,119.43806838706949,1564.1665130045205,570920.77724664996,{"$f":"AV63*'Benefit Default'!$D$16","v":7376296.4420267176},null,null,788474210.44715083]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"(C64+D64)-((C64+D64)*'Mobility Data'!$E$26)","v":13142919.385436153},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D64","v":1565601.7316301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D26","v":11971668.176520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,788575.16312616912,93936.103897809662,80057.395493578457,614581.66373478097,224322307.26319507,{"$f":"M64*'Benefit Default'!$D$13","v":87485699.832646087},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,3942.8758156308454,469.68051948904832,25.767590551368247,3447.427705590429,1258311.1125405065,{"$f":"X64*'Benefit Default'!$D$14","v":718206233.70474494},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2234.296295524146,266.15229437712742,1.0630841340750334,1967.0809170129435,717984.53470972436,{"$f":"AJ64*'Benefit Default'!$D$15","v":236181012.69276384},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,1971.4379078154227,234.84025974452416,123.13715838706949,1613.4604896838291,588913.07873459766,{"$f":"AV64*'Benefit Default'!$D$16","v":7608756.9772510016},null,null,813300690.51464212]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"(C65+D65)-((C65+D65)*'Mobility Data'!$E$26)","v":13364070.056226743},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D65","v":1417395.4816301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D27","v":12347660.676520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,801844.20337360457,85043.728897809662,82571.746863102264,634228.72761269263,231493485.5786328,{"$f":"M65*'Benefit Default'!$D$13","v":90282459.375666797},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4009.2210168680226,425.2186444890483,26.576869646606344,3557.4255027323679,1298460.3084973143,{"$f":"X65*'Benefit Default'!$D$14","v":741122190.28101206},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2271.8919095585466,240.95723187712741,1.0964722680750334,2029.838205413344,740890.94497587055,{"$f":"AJ65*'Benefit Default'!$D$15","v":243716076.3498126},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2004.6105084340113,212.60932224452415,127.00450981564092,1664.9966763738462,607723.7868764539,{"$f":"AV65*'Benefit Default'!$D$16","v":7851791.3264437839},null,null,839256440.98312271]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"(C66+D66)-((C66+D66)*'Mobility Data'!$E$26)","v":13594850.536612529},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D66","v":1262749.2316301612},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D28","v":12740011.926520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,815691.03219675168,75764.953897809668,85195.49308881654,654730.58521012543,238976663.60169578,{"$f":"M66*'Benefit Default'!$D$13","v":93200898.804661348},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4078.4551609837586,378.82476948904832,27.421359003749199,3672.2090324909609,1340356.2968592008,{"$f":"X66*'Benefit Default'!$D$14","v":765035163.55832601},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2311.1245912241302,214.66736937712741,1.1313130590750333,2095.3259087879278,764793.95670759364,{"$f":"AJ66*'Benefit Default'!$D$15","v":251578972.05896291},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2039.2275804918793,189.41238474452416,131.04012267278378,1718.7750730745713,627352.90167221858,{"$f":"AV66*'Benefit Default'!$D$16","v":8105399.4896050636},null,null,866341461.85259247]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"(C67+D67)-((C67+D67)*'Mobility Data'!$E$26)","v":13835232.914101934},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D67","v":1101662.9816301614},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D29","v":13148693.176520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,830113.97484611603,66099.77889780968,87928.441912626076,676085.75403568032,246771300.22302333,{"$f":"M67*'Benefit Default'!$D$13","v":96240807.086979106},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4150.5698742305794,330.49889448904838,28.30099674184444,3791.7699829996868,1383996.0437948857,{"$f":"X67*'Benefit Default'!$D$14","v":789943421.91680694},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2351.9895953973291,187.28270687712745,1.1676039540750334,2163.5392845661268,789691.83886663627,{"$f":"AJ67*'Benefit Default'!$D$15","v":259769130.39517999},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2075.2849371152897,165.24944724452419,135.24370124421233,1774.7917886265532,647799.00284869189,{"$f":"AV67*'Benefit Default'!$D$16","v":8369563.116805099},null,null,894553792.12059116]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"(C68+D68)-((C68+D68)*'Mobility Data'!$E$26)","v":14085245.101186536},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D68","v":934136.73163016129},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D30","v":13573733.176520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,845114.70607119217,56048.203897809675,90770.785592626067,698295.71658075647,254877936.55197611,{"$f":"M68*'Benefit Default'!$D$13","v":99402395.25527069},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4225.5735303559604,280.24101948904837,29.215844741844439,3916.1166661250677,1429382.5831356498,{"$f":"X68*'Benefit Default'!$D$14","v":815848696.97633481},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2394.4916672017112,158.80324437712744,1.2053475060750334,2234.4830753185088,815586.32249125571,{"$f":"AJ68*'Benefit Default'!$D$15","v":268287120.78349856},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2112.7867651779802,140.12050974452418,139.61554124421235,1833.0507141892435,669063.51067907386,{"$f":"AV68*'Benefit Default'!$D$16","v":8644300.5579736345},null,null,923895392.78957915]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"(C69+D69)-((C69+D69)*'Mobility Data'!$E$26)","v":14344831.272883177},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D69","v":760141.73163016129},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D31","v":14015103.176520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,860689.87637299055,45608.503897809678,93722.331870721304,721359.04060445959,263296049.82062775,{"$f":"M69*'Benefit Default'!$D$13","v":102685459.43004483},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4303.4493818649526,228.04251948904837,30.16584112279682,4045.2410212531072,1476512.9727573842,{"$f":"X69*'Benefit Default'!$D$14","v":842749309.4607321},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2438.6213163901402,129.22409437712741,1.2445411620750333,2308.1526808509379,842475.72851059237,{"$f":"AJ69*'Benefit Default'!$D$15","v":277132390.89355934},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2151.7246909324763,114.02125974452419,144.15534695849806,1893.5480842294542,691145.05074375076,{"$f":"AV69*'Benefit Default'!$D$16","v":8929594.0556092598},null,null,954364362.9463861]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"(C70+D70)-((C70+D70)*'Mobility Data'!$E$26)","v":14614047.254175015},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D70","v":579706.73163016129},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D32","v":14472831.926520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,876842.83525050082,34782.40389780968,96783.273005007024,745277.15834768419,272026162.79690474,{"$f":"M70*'Benefit Default'!$D$13","v":106090203.49079286},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4384.2141762525043,173.91201948904836,31.151047765653963,4179.1511089978021,1525390.1547841977,{"$f":"X70*'Benefit Default'!$D$14","v":870646938.64617646},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2484.3880332097528,98.550144377127424,1.2851874750750334,2384.5527013575502,870361.73599550582,{"$f":"AJ70*'Benefit Default'!$D$15","v":286305493.05572164},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2192.1070881262522,86.956009744524181,148.8634141013552,1956.2876642803728,714044.99746233609,{"$f":"AV70*'Benefit Default'!$D$16","v":9225461.3672133815},null,null,985962603.5041827]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"(C71+D71)-((C71+D71)*'Mobility Data'!$E$26)","v":14892893.04506205},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D71","v":392831.73163016135},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D33","v":14946919.426520646},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,893573.58270372299,23569.90389780968,99953.608995483213,770050.06981043005,281068275.48080695,{"$f":"M71*'Benefit Default'!$D$13","v":109616627.43751471},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4467.8679135186148,117.84951948904839,32.171464670415865,4317.8469293591506,1576014.1292160901,{"$f":"X71*'Benefit Default'!$D$14","v":899541584.53266776},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2531.7918176605485,66.781394377127427,1.3272864450750332,2463.6831368383459,899244.3449459963,{"$f":"AJ71*'Benefit Default'!$D$15","v":295806427.2699855},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2233.9339567593074,58.924759744524195,153.73974267278376,2021.2694543419993,737763.35083482973,{"$f":"AV71*'Benefit Default'!$D$16","v":9531902.4927859996},null,null,1018690114.4629685]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"(C72+D72)-((C72+D72)*'Mobility Data'!$E$26)","v":14721848.428878684},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D72","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D34","v":15163574.384353038},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,883310.90573272097,0,101402.43228302219,781908.47344969877,285396592.80914003,{"$f":"M72*'Benefit Default'!$D$13","v":111304671.19556461},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4416.5545286636043,0,32.637788674893208,4383.916739988711,1600129.6100958795,{"$f":"X72*'Benefit Default'!$D$14","v":913305977.55442512},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2502.7142329093763,0,1.3465254053305498,2501.3677075040459,912999.21323897678,{"$f":"AJ72*'Benefit Default'!$D$15","v":300331091.19496143},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2208.2772643318021,0,155.96819366763123,2052.309070664171,749092.81079242239,{"$f":"AV72*'Benefit Default'!$D$16","v":9678279.1154380981},null,null,1034288927.8654279]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"(C73+D73)-((C73+D73)*'Mobility Data'!$E$26)","v":14721848.428878684},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D73","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D35","v":15163574.384353038},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,883310.90573272097,0,101402.43228302219,781908.47344969877,285396592.80914003,{"$f":"M73*'Benefit Default'!$D$13","v":111304671.19556461},null,null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,4416.5545286636043,0,32.637788674893208,4383.916739988711,1600129.6100958795,{"$f":"X73*'Benefit Default'!$D$14","v":913305977.55442512},null,null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,2502.7142329093763,0,1.3465254053305498,2501.3677075040459,912999.21323897678,{"$f":"AJ73*'Benefit Default'!$D$15","v":300331091.19496143},null,null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,2208.2772643318021,0,155.96819366763123,2052.309070664171,749092.81079242239,{"$f":"AV73*'Benefit Default'!$D$16","v":9678279.1154380981},null,null,1034288927.8654279]
[2050,{"$f":"C74+D74","v":527428.67423836654},{"$f":"'Cost Calc 3-Vehicle Maintenance'!D74","v":0},{"$f":"'Mobility Calc'!E88","v":527428.67423836654},null,{"$f":"'Emission Calc'!$E$8","v":0.06},{"$f":"'Emission Calc'!$E$21","v":6.6872380952380959E-3},null,31645.720454301991,0,3527.0411228877283,28118.679331414263,10263317.955966206,{"$f":"M74*'Benefit Default'!$D$13","v":4002694.0028268206},{"$f":"SUM(N59:N73)","v":1409427400.3928134},null,{"$f":"'Emission Calc'!$E$11","v":2.9999999999999997E-4},{"$f":"'Emission Calc'!$E$24","v":2.1523809523809525E-6},null,{"$f":"B74*Q74","v":158.22860227150994},0,1.1352274321701985,157.09337483933973,57339.081816359001,{"$f":"X74*'Benefit Default'!$D$14","v":32727427.728323225},{"$f":"SUM(Y59:Y73)","v":11568984680.44091},null,null,{"$f":"'Emission Calc'!$E$14","v":1.7000000000000001E-4},{"$f":"'Emission Calc'!$E$27","v":8.8800000000000001E-8},null,{"$f":"B74*AC74","v":89.662874620522317},0,{"$f":"D74*AD74","v":4.6835666272366946E-2},89.616038954249944,32709.854218301229,{"$f":"AJ74*'Benefit Default'!$D$15","v":10759906.545110188},{"$f":"SUM(AK59:AK73)","v":3804413308.4068365},null,null,{"$f":"'Emission Calc'!$E$17","v":1.4999999999999999E-4},{"$f":"'Emission Calc'!$E$30","v":1.0285714285714285E-5},null,79.114301135754971,0,5.4249806493089121,73.689320486446064,26896.601977552815,{"$f":"AV74*'Benefit Default'!$D$16","v":347504.09754998237},{"$f":"SUM(AW59:AW73)","v":122572539.97957866},null,37077625.828700028]
[]
[]
[]
[null,null,"KM by shared fleet",null,null,"CO2/ KM by shared fleet",null,null,null,null,null,null,null,null,null,null,"PM10/ KM by shared fleet",null,null,null,null,null,null,null,null,null,null,null,"PM2.5/ KM by shared fleet",null,null,null,null,null,null,null,null,null,null,null,"NOX/ KM by shared fleet",null,null,null,null,null,null,null,null,null,null,"Shared fleet benefits"]
["YEAR","BASELINE ICE","ICE","EV ",null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual CO2 kg reduction","USD 2020",null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM10 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM2.5 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual NOx kg reduction","USD 2020",null,null,"USD 2020"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"(C80+D80)-((C80+D80)*'Mobility Data'!$E$30)","v":4680750},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E43","v":4680750},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E5","v":140422.5},null,{"$f":"'Emission Calc'!$C$7","v":0.2289137},{"$f":"'Emission Calc'!C20","v":7.8194399999999997E-2},null,{"$f":"B80*F80","v":1071487.801275},{"$f":"C80*F80","v":1071487.801275},{"$f":"G80*D80","v":10980.253134000001},{"$f":"I80-(K80+J80)","v":-10980.253134000115},{"$f":"L80*365","v":-4007792.393910042},{"$f":"M80*'Benefit Default'!$D$13","v":-1563039.0336249163},{"$f":"N80","v":-1563039.0336249163},null,{"$f":"'Emission Calc'!D10","v":2.734E-6},{"$f":"'Emission Calc'!$C$23","v":2.1366000000000002E-5},null,{"$f":"B80*Q80","v":12.7971705},{"$f":"C80*Q80","v":12.7971705},{"$f":"D80*R80","v":3.0002671350000001},{"$f":"T80-(V80+U80)","v":-3.0002671349999996},{"$f":"W80*365","v":-1095.0975042749999},{"$f":"X80*'Benefit Default'!$D$14","v":-625048.80251504167},{"$f":"Y80","v":-625048.80251504167},null,null,{"$f":"'Emission Calc'!C87","v":0},{"$f":"'Emission Calc'!C100","v":0},null,{"$f":"B80*AC80","v":0},{"$f":"C80*AC80","v":0},{"$f":"D80*AD80","v":0},{"$f":"AF80-(AH80+AG80)","v":0},{"$f":"AI80*365","v":0},{"$f":"AJ80*'Benefit Default'!$D$15","v":0},{"$f":"AK80","v":0},null,null,{"$f":"'Emission Calc'!C16","v":4.306E-4},{"$f":"'Emission Calc'!C29","v":1.2420000000000001E-4},null,{"$f":"B80*AO80","v":2015.5309500000001},{"$f":"AO80*C80","v":2015.5309500000001},{"$f":"AP80*D80","v":17.440474500000001},{"$f":"AR80-(AT80+AS80)","v":-17.440474499999937},{"$f":"AU80*365","v":-6365.7731924999771},{"$f":"AV80*'Benefit Default'!$D$16","v":-82245.789647099708},{"$f":"AW80","v":-82245.789647099708},null,{"$f":"N80+Y80+AW80","v":-2270333.6257870574}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"(C81+D81)-((C81+D81)*'Mobility Data'!$E$30)","v":4680731.8223300977},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E44","v":4611400.0080000004},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E6","v":209753.769},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071483.6401573252,1055612.6380113098,8836.8423864624001,{"$f":"I81-(K81+J81)","v":7034.1597595529165},{"$f":"L81*365","v":2567468.3122368148},{"$f":"M81*'Benefit Default'!$D$13","v":1001312.6417723577},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.797120802250488,12.607567621872001,2.84426110764,{"$f":"T81-(V81+U81)","v":-2.6547079272615122},{"$f":"W81*365","v":-968.96839345045191},{"$f":"X81*'Benefit Default'!$D$14","v":-553058.08992971445},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,{"$f":"B81*AC81","v":30.884844698889751},{"$f":"C81*AC81","v":30.427373004386357},{"$f":"D81*AD81","v":0.11734464852935998},{"$f":"AF81-(AH81+AG81)","v":0.34012704597403243},{"$f":"AI81*365","v":124.14637178052183},{"$f":"AJ81*'Benefit Default'!$D$15","v":40837.948997202657},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.5231226953401,1985.6688434448001,13.592044231200001,{"$f":"AR81-(AT81+AS81)","v":16.262235019340096},{"$f":"AU81*365","v":5935.7157820591347},{"$f":"AV81*'Benefit Default'!$D$16","v":76689.447904204018},null,null,524943.99974684732]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"(C82+D82)-((C82+D82)*'Mobility Data'!$E$30)","v":4680713.6446601944},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E45","v":4507375.0200000005},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E7","v":313760.03400000004},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071479.4790396504,1031799.8931157741,13218.584728406402,26461.001195469871,9658265.436346503,{"$f":"M82*'Benefit Default'!$D$13","v":3766723.5201751362},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.797071104500972,12.323163304680001,4.2545860610400004,-3.7806782612190304,-1379.947565344946,{"$f":"X82*'Benefit Default'!$D$14","v":-787632.67187193478},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.884724757279493,{"$f":"C82*AC82","v":29.740985550215886},{"$f":"D82*AD82","v":0.17552991342096},0.96820929364264785,353.39639217956648,{"$f":"AJ82*'Benefit Default'!$D$15","v":116249.74320746839},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.5152953906797,1940.8756836120003,20.331650203200002,54.307961575479339,19822.405975049958,{"$f":"AV82*'Benefit Default'!$D$16","v":256105.48519764547},null,null,3235196.3335008472]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"(C83+D83)-((C83+D83)*'Mobility Data'!$E$30)","v":4680677.2893203888},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E46","v":4368675.0360000003},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E8","v":452422.57200000004},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071471.1568043006,1000049.5665883933,19060.381989331203,52361.208226576098,19111841.002700277,{"$f":"M83*'Benefit Default'!$D$13","v":7453617.9910531081},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796971709001943,11.943957548424001,6.1348500763200011,-5.2818359157420591,-1927.8701092458516,{"$f":"X83*'Benefit Default'!$D$14","v":-1100370.4222542546},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.884484874058987,28.825802277988586,0.25310328367967999,1.8055793123907229,659.03644902261385,{"$f":"AJ83*'Benefit Default'!$D$15","v":216790.03990598882},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4996407813594,1881.1514705016002,29.316982665600005,105.03118761415908,38336.383479168064,{"$f":"AV83*'Benefit Default'!$D$16","v":495306.07455085136},null,null,6848553.6433497043]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"(C84+D84)-((C84+D84)*'Mobility Data'!$E$30)","v":4680640.9339805823},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E47","v":4195300.0559999999},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E9","v":625760.10600000003},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071462.8345689508,960361.65842916712,26363.022961737603,84738.153178046108,30929425.909986831,{"$f":"M84*'Benefit Default'!$D$13","v":12062476.104894865},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796872313502911,11.469950353104,8.4853070373600001,-7.1583850769610873,-2612.8105530907969,{"$f":"X84*'Benefit Default'!$D$14","v":-1491313.8793876341},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.884244990838475,27.681823187704463,0.35007523370063998,2.8523465694333723,1041.1064978431809,{"$f":"AJ84*'Benefit Default'!$D$15","v":342471.98246551433},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4839861720388,1806.4962041136,40.549254868800006,168.43852718963876,61480.062424218151,{"$f":"AV84*'Benefit Default'!$D$16","v":794322.40652089845},null,null,11365484.632028129]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"(C85+D85)-((C85+D85)*'Mobility Data'!$E$30)","v":4680604.5786407767},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E48","v":3987250.08},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E10","v":833772.63600000006},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071454.5123336012,912736.16863809596,35126.507645625607,123591.83604987967,45111020.158206075,{"$f":"M85*'Benefit Default'!$D$13","v":17593297.861700371},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796772918003883,10.90114171872,11.305956944160002,-9.4103257448761166,-3434.7688968797825,{"$f":"X85*'Benefit Default'!$D$14","v":-1960463.0432720734},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.884005107617966,26.309048279363523,0.46644576348383998,4.1085110647706031,1499.6065386412702,{"$f":"AJ85*'Benefit Default'!$D$15","v":493295.57088604581},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4683315627185,1716.909884448,54.028466812800005,244.52998030191861,89253.4428102003,{"$f":"AV85*'Benefit Default'!$D$16","v":1153154.4811077879},null,null,16785989.299536083]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"(C86+D86)-((C86+D86)*'Mobility Data'!$E$30)","v":4680568.2233009711},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E49","v":3744543.8310000002},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E11","v":1076441.439},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071446.1900982514,857177.38316638477,45350.047248494404,168918.75968337222,61655347.284430861,{"$f":"M86*'Benefit Default'!$D$13","v":24045585.440928038},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796673522504856,10.237582833954001,14.596545912840002,{"$f":"T86-(V86+U86)","v":-12.037455224289145},-4393.6711568655383,{"$f":"X86*'Benefit Default'!$D$14","v":-2507775.6862041433},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.883765224397457,24.707601092824316,0.60220439863415998,5.5739597329389809,2034.495302522728,{"$f":"AJ86*'Benefit Default'!$D$15","v":669247.22976485139},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4526769533982,1612.4005736286001,69.753405247200007,333.29869807759815,121654.02479832333,{"$f":"AV86*'Benefit Default'!$D$16","v":1571770.0003943373},null,null,23109579.755118232]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"(C87+D87)-((C87+D87)*'Mobility Data'!$E$30)","v":4680531.8679611655},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E50","v":3467162.5860000001},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E12","v":1353785.2380000001},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071437.8678629019,793681.01606282825,57034.430562844813,220722.42123722879,80563683.751588508,{"$f":"M87*'Benefit Default'!$D$13","v":31419836.663119521},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796574127005826,9.479222510124,18.357327827280002,-15.039976210398176,-5489.591316795334,{"$f":"X87*'Benefit Default'!$D$14","v":-3133294.0358872726},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.883525341176952,22.877358088228284,0.75736161354671994,7.2488056394019473,2645.8140583817108,{"$f":"AJ87*'Benefit Default'!$D$15","v":870340.53450466378},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4370223440778,1492.9602095316,87.725283422400011,434.75152939007785,158684.30822737841,{"$f":"AV87*'Benefit Default'!$D$16","v":2050201.262297729},null,null,30336743.889529981]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"(C88+D88)-((C88+D88)*'Mobility Data'!$E$30)","v":4680495.5126213599},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E51","v":3155106.3450000002},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E13","v":1665804.0330000001},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071429.5456275521,722247.06732742651,70179.657588676811,279002.82071144879,101836029.55967881,{"$f":"M88*'Benefit Default'!$D$13","v":39716051.528274737},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796474731506798,8.6260607472300013,22.588302687480002,-18.417888703203204,-6722.5293766691693,{"$f":"X88*'Benefit Default'!$D$14","v":-3837018.0923214615},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.883285457956443,20.818319265575433,0.93191740822151992,9.1330487841594916,3333.5628062182145,{"$f":"AJ88*'Benefit Default'!$D$15","v":1096575.4851054817},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.4213677347575,1358.5887921570002,107.9441013384,548.88847423935727,200344.29309736541,{"$f":"AV88*'Benefit Default'!$D$16","v":2588448.2668179614},null,null,38467481.702771239]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"(C89+D89)-((C89+D89)*'Mobility Data'!$E$30)","v":4680440.979611651},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E52","v":2808375.1080000005},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E14","v":2012479.1010000003},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071417.0622745275,642875.53696017968,84784.939533489611,343756.58578085818,125471153.81001323,{"$f":"M89*'Benefit Default'!$D$13","v":48933749.985905163},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796325638258255,7.6780975452720011,27.289216609560004,-22.17098851657375,-8092.410808549419,{"$f":"X89*'Benefit Default'!$D$14","v":-4618905.3171957517},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.88292563312568,18.530484624865757,1.1258613082634401,11.226579699996485,4097.7015904987165,{"$f":"AJ89*'Benefit Default'!$D$15","v":1347938.9381945527},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.397885820777,1209.2863215048003,130.40864574480003,675.70291857117672,246631.56527847951,{"$f":"AV89*'Benefit Default'!$D$16","v":3186479.8233979554},null,null,47501324.492107369]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"(C90+D90)-((C90+D90)*'Mobility Data'!$E$30)","v":4680386.4466019422},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E53","v":2426968.875},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E15","v":2393829.165},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071404.5789215029,555566.42496108753,100851.06518978401,414987.08877063135,151470287.40128043,{"$f":"M90*'Benefit Default'!$D$13","v":59073412.086499371},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796176545009709,6.6353329042500002,32.460323477400003,-26.299479836640295,-9599.3101403737073,{"$f":"X90*'Benefit Default'!$D$14","v":-5478998.2488211012},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.882565808294917,16.01385416609925,1.3392037880675998,13.529507854128067,4938.2703667567439,{"$f":"AJ90*'Benefit Default'!$D$15","v":1624444.0371446309},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.3744039067963,1045.0527975750001,155.12012989200002,815.20147643979612,297548.5389005256,{"$f":"AV90*'Benefit Default'!$D$16","v":3844327.1225947905},null,null,57438740.960273057]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"(C91+D91)-((C91+D91)*'Mobility Data'!$E$30)","v":4680331.9135922333},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E54","v":2010887.6460000002},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E16","v":2809854.2250000001},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071392.0955684783,460319.73133015021,118378.03455756001,492694.32968076807,179833430.33348036,{"$f":"M91*'Benefit Default'!$D$13","v":70135037.830057338},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.796027451761166,5.4977668241640005,38.101623291000003,-30.80336266340284,-11243.227372142037,{"$f":"X91*'Benefit Default'!$D$14","v":-6417296.8871975103},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.882205983464154,13.268427889275925,1.5719448476339999,16.041833246554226,5855.2691349922925,{"$f":"AJ91*'Benefit Default'!$D$15","v":1926090.7819557146},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.3509219928158,865.88822036760007,182.07855378000002,967.38414784521569,353095.21396350372,{"$f":"AV91*'Benefit Default'!$D$16","v":4561990.1644084677},null,null,68279731.107268304]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"(C92+D92)-((C92+D92)*'Mobility Data'!$E$30)","v":4680277.3805825245},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E55","v":1560131.4210000001},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E17","v":3260554.2810000004},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071379.6122154538,357135.45606736769,137365.84763681763,576878.30851126846,210560582.60661298,{"$f":"M92*'Benefit Default'!$D$13","v":82118627.216579065},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.795878358512622,4.2653993050140002,44.213116050360007,-35.682636996861383,-13024.162503854404,{"$f":"X92*'Benefit Default'!$D$14","v":-7433801.2323249783},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.88184615863339,10.294205794395776,1.82408448696264,18.763555877274975,6848.697895205366,{"$f":"AJ92*'Benefit Default'!$D$15","v":2252879.1726278053},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.327440078835,671.79258988260005,211.28391740880005,1132.250932787435,413271.59046741377,{"$f":"AV92*'Benefit Default'!$D$16","v":5339468.9488389855},null,null,80024294.933093071]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"(C93+D93)-((C93+D93)*'Mobility Data'!$E$30)","v":4680222.8475728165},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E56","v":1074718.9230000002},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E18","v":3745910.6100000003},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1071367.1288624294,246017.88512394513,157813.71563505603,667535.52810342819,243650467.75775129,{"$f":"M93*'Benefit Default'!$D$13","v":95023682.425522998},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.795729265264081,2.9382815354820004,50.79454787160001,-40.937100141817929,-14942.041551763545,{"$f":"X93*'Benefit Default'!$D$14","v":-8528469.0565000772},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,30.881486333802631,7.0913114213173634,2.0956122316584,21.694562680826866,7918.5153785018065,{"$f":"AJ93*'Benefit Default'!$D$15","v":2604795.6337581691},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2015.3039581648547,462.77396824380008,242.73500752800004,1309.7949823930546,478075.16857346497,{"$f":"AV93*'Benefit Default'!$D$16","v":6176731.177969167},null,null,92671944.546992093]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"(C94+D94)-((C94+D94)*'Mobility Data'!$E$30)","v":4714030.7923542624},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E57","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E19","v":4855451.7161248904},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1079106.2305917458,0,204558.2386196552,874547.99197209068,319210017.06981307,{"$f":"M94*'Benefit Default'!$D$13","v":124491906.6572271},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.888160186296554,0,65.839925270653509,-52.951765084356957,-19327.394255790288,{"$f":"X94*'Benefit Default'!$D$14","v":-11031496.819377422},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,31.104561093006378,0,2.7163339080689082,28.38822718493747,10361.702922502176,{"$f":"AJ94*'Benefit Default'!$D$15","v":3408482.1763570905},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2029.8616591877453,0,314.63327120489294,1715.2283879828524,626058.36161374114,{"$f":"AV94*'Benefit Default'!$D$16","v":8088674.0320495358},null,null,121549083.86989921]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"(C95+D95)-((C95+D95)*'Mobility Data'!$E$30)","v":4714030.7923542624},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E58","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E20","v":4855451.7161248904},null,{"$f":"'Emission Calc'!$D$7","v":0.2289137},{"$f":"'Emission Calc'!$D$20","v":4.2129600000000003E-2},null,1079106.2305917458,0,204558.2386196552,874547.99197209068,319210017.06981307,{"$f":"M95*'Benefit Default'!$D$13","v":124491906.6572271},null,null,{"$f":"'Emission Calc'!$D$10","v":2.734E-6},{"$f":"'Emission Calc'!$D$23","v":1.3560000000000001E-5},null,12.888160186296554,0,65.839925270653509,-52.951765084356957,-19327.394255790288,{"$f":"X95*'Benefit Default'!$D$14","v":-11031496.819377422},null,null,null,{"$f":"'Emission Calc'!$D$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$D$26","v":5.5943999999999993E-7},null,31.104561093006378,0,2.7163339080689082,28.38822718493747,10361.702922502176,{"$f":"AJ95*'Benefit Default'!$D$15","v":3408482.1763570905},null,null,null,{"$f":"'Emission Calc'!$D$16","v":4.306E-4},{"$f":"'Emission Calc'!$D$29","v":6.4800000000000003E-5},null,2029.8616591877453,0,314.63327120489294,1715.2283879828524,626058.36161374114,{"$f":"AV95*'Benefit Default'!$D$16","v":8088674.0320495358},null,null,121549083.86989921]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"(C96+D96)-((C96+D96)*'Mobility Data'!$E$30)","v":4801865.2933251355},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E59","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E21","v":4945921.2521248898},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1099212.7511966419,0,104184.84199176039,995027.90920488152,363185186.85978174,{"$f":"M96*'Benefit Default'!$D$13","v":141642222.87531489},{"$f":"SUM(N81:N95)","v":725686019.2311399},null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,13.12829971195092,0,33.533346089406749,-20.405046377455829,-7447.8419277713774,{"$f":"X96*'Benefit Default'!$D$14","v":-4251004.7371140691},{"$f":"SUM(Y81:Y95)","v":-68581236.069971561},null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,31.684118953755483,0,7.5877356297348779,24.096383324020607,8795.1799132675224,{"$f":"AJ96*'Benefit Default'!$D$15","v":2893174.4324693512},{"$f":"SUM(AK81:AK95)","v":19992293.015624717},null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2067.6831953058036,0,160.24784856884642,1907.4353467369572,696213.90155898931,{"$f":"AV96*'Benefit Default'!$D$16","v":8995083.6081421413},{"$f":"SUM(AW81:AW95)","v":47257477.84376651},null,146386301.74634296]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"(C97+D97)-((C97+D97)*'Mobility Data'!$E$30)","v":4894862.2525484366},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E60","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E22","v":5041708.1201248895},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1120501.0292211971,0,106202.57320880677,1014298.4560123903,370218936.44452244,{"$f":"M97*'Benefit Default'!$D$13","v":144385385.21336377},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,13.382553398467426,0,34.18278105444675,-20.800227655979324,-7592.0830944324534,{"$f":"X97*'Benefit Default'!$D$14","v":-4333333.2678092113},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,32.297740231816839,0,7.7346860954083976,24.563054136408439,8965.5147597890809,{"$f":"AJ97*'Benefit Default'!$D$15","v":2949206.0802326179},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2107.7276859473568,0,163.35134309204642,1944.3763428553104,709697.36514218827,{"$f":"AV97*'Benefit Default'!$D$16","v":9169289.9576370716},null,null,149221341.90319163]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"(C98+D98)-((C98+D98)*'Mobility Data'!$E$30)","v":4993021.670024165},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E61","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E23","v":5142812.3201248897},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1142971.0646654107,0,108332.31296096678,1034638.7517044439,377643144.37212205,{"$f":"M98*'Benefit Default'!$D$13","v":147280826.30512759},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,13.650921245846067,0,34.868267530446751,-21.217346284600684,-7744.3313938792498,{"$f":"X98*'Benefit Default'!$D$14","v":-4420232.0296844589},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,32.94542492719043,0,7.8897940927963974,25.055630834394034,9145.305254553823,{"$f":"AJ98*'Benefit Default'!$D$15","v":3008348.16348548},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2149.9951311124055,0,166.62711917204643,1983.3680119403591,723929.32435823104,{"$f":"AV98*'Benefit Default'!$D$16","v":9353166.8707083445},null,null,152213761.14615148]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"(C99+D99)-((C99+D99)*'Mobility Data'!$E$30)","v":5096361.7234222228},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E62","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E24","v":5249252.5751248896},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1166627.0186469576,0,110574.45564449078,1056052.5630024667,385459185.49590033,{"$f":"M99*'Benefit Default'!$D$13","v":150329082.34340113},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,13.933452951836356,0,35.589932459346748,-21.65647950751039,-7904.6150202412928,{"$f":"X99*'Benefit Default'!$D$14","v":-4511717.1151031228},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,33.627292981486512,0,8.053088345602097,25.574204635884414,9334.5846920978111,{"$f":"AJ99*'Benefit Default'!$D$15","v":3070611.6344655748},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2194.4933581056093,0,170.07578343404643,2024.417574671563,738912.41475512052,{"$f":"AV99*'Benefit Default'!$D$16","v":9546748.3986361567},null,null,155364113.62693417]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"(C100+D100)-((C100+D100)*'Mobility Data'!$E$30)","v":5204864.2350727087},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E63","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E25","v":5361010.1621248899},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1191464.7300481636,0,112928.60686312839,1078536.1231850351,393665684.96253783,{"$f":"M100*'Benefit Default'!$D$13","v":153529617.13538975},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,14.230098818688786,0,36.347648899206753,-22.117550080517965,-8072.905779389057,{"$f":"X100*'Benefit Default'!$D$14","v":-4607772.4317018921},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,34.343224453094848,0,8.2245401301222785,26.11868432297257,9533.3197778849881,{"$f":"AJ100*'Benefit Default'!$D$15","v":3135985.5409352668},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2241.2145396223082,0,173.69672925284644,2067.5178103694616,754644.00078485347,{"$f":"AV100*'Benefit Default'!$D$16","v":9750000.4901403077},null,null,158671845.19382817]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"(C101+D101)-((C101+D101)*'Mobility Data'!$E$30)","v":5318529.2049756199},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E64","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E26","v":5478085.0811248887},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1217484.1988690277,0,115394.76661687957,1102089.4322521482,402262642.77203411,{"$f":"M101*'Benefit Default'!$D$13","v":156882430.68109331},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,14.540858846403346,0,37.141416850026744,-22.600558003623398,-8249.2036713225407,{"$f":"X101*'Benefit Default'!$D$14","v":-4708397.9794807667},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,35.093219342015402,0,8.4041494463569357,26.689069895658466,9741.5105119153395,{"$f":"AJ101*'Benefit Default'!$D$15","v":3204469.8828945509},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2290.158675662502,0,177.48995662844641,2112.6687190340554,771124.08244743024,{"$f":"AV101*'Benefit Default'!$D$16","v":9962923.1452207994},null,null,162136955.84683332]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"(C102+D102)-((C102+D102)*'Mobility Data'!$E$30)","v":5437374.8108008634},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E65","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E27","v":5600496.0551248891},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1244689.5862272256,0,117973.32930199477,1126716.2569252308,411251433.77770925,{"$f":"M102*'Benefit Default'!$D$13","v":160388059.17330661},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,14.86578273272956,0,37.971363253746745,-23.105580521017185,-8433.5368901712718,{"$f":"X102*'Benefit Default'!$D$14","v":-4813609.8508030567},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,35.877397589858475,0,8.5919450180092962,27.285452571849177,9959.1901887249496,{"$f":"AJ102*'Benefit Default'!$D$15","v":3276075.6125810719},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2341.3335935308519,0,181.45607218604641,2159.8775213448052,788355.29529085394,{"$f":"AV102*'Benefit Default'!$D$16","v":10185550.415157832},null,null,165759999.73766139]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"(C103+D103)-((C103+D103)*'Mobility Data'!$E$30)","v":5561382.8748785332},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E66","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E28","v":5728224.361124889},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1273076.7310050821,0,120663.90052222357,1152412.8304828585,420630683.12624335,{"$f":"M103*'Benefit Default'!$D$13","v":164045966.4192349},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,15.20482077991791,0,38.837361168426746,-23.632540388508836,-8625.8772418057251,{"$f":"X103*'Benefit Default'!$D$14","v":-4923391.953305454},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,36.695639255013781,0,8.787898121376136,27.907741133637643,10186.32551377774,{"$f":"AJ103*'Benefit Default'!$D$15","v":3350791.7777571874},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2394.7314659226963,0,185.59446930044641,2209.1369966222501,806335.00376712123,{"$f":"AV103*'Benefit Default'!$D$16","v":10417848.248671206},null,null,169540422.71460065]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"(C104+D104)-((C104+D104)*'Mobility Data'!$E$30)","v":5690553.397208631},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E67","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E29","v":5861269.9991248902},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1302645.6332025975,0,123466.48027756599,1179179.1529250315,430400390.81763649,{"$f":"M104*'Benefit Default'!$D$13","v":167856152.41887823},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,15.557972987968398,0,39.739410594066754,-24.181437606098356,-8826.2247262259007,{"$f":"X104*'Benefit Default'!$D$14","v":-5037744.2869879575},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,37.547944337481326,0,8.9920087564574587,28.555935581023867,10422.916487073711,{"$f":"AJ104*'Benefit Default'!$D$15","v":3428618.3784228973},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2450.3522928380366,0,189.90514797164644,2260.4471448663903,825063.20787623245,{"$f":"AV104*'Benefit Default'!$D$16","v":10659816.645760924},null,null,173478224.77765119]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"(C105+D105)-((C105+D105)*'Mobility Data'!$E$30)","v":5824886.3777911551},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E68","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E30","v":5999632.9691248899},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1333396.2928197712,0,126381.06856802199,1207015.2242517492,440560556.85188848,{"$f":"M105*'Benefit Default'!$D$13","v":171818617.1722365},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,15.925239356881018,0,40.677511530666749,-24.75227217378573,-9034.5793434317911,{"$f":"X105*'Benefit Default'!$D$14","v":-5156666.8518505637},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,38.43431283726111,0,9.2042769232532589,29.23003591400785,10668.963108612865,{"$f":"AJ105*'Benefit Default'!$D$15","v":3509555.4145782017},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2508.1960742768715,0,194.38810819964644,2313.807966077225,844539.90761818714,{"$f":"AV105*'Benefit Default'!$D$16","v":10911455.606426978},null,null,177573405.92681292]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"(C106+D106)-((C106+D106)*'Mobility Data'!$E$30)","v":5964399.9942960097},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E69","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E31","v":6143331.9941248903},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1365332.8709742785,0,129408.05978984199,1235924.8111844365,451112556.08231932,{"$f":"M106*'Benefit Default'!$D$13","v":175933896.87210456},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,16.306669584405292,0,41.651790920166754,-25.345121335761462,-9250.9692875529345,{"$f":"X106*'Benefit Default'!$D$14","v":-5280175.740256588},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,39.354864695963393,0,9.4247313454667587,29.930133350496632,10924.498672931271,{"$f":"AJ106*'Benefit Default'!$D$15","v":3593613.8384607416},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2568.270637543862,0,199.04395660964644,2369.2266809342154,864767.73854098865,{"$f":"AV106*'Benefit Default'!$D$16","v":11172799.181949573},null,null,181826520.31379756]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"(C107+D107)-((C107+D107)*'Mobility Data'!$E$30)","v":6109076.0690532904},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E70","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E32","v":6292348.3511248892},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1398451.2065484442,0,132547.05954677556,1265904.1470016686,462055013.65560901,{"$f":"M107*'Benefit Default'!$D$13","v":180201455.32568753},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,16.702213972791697,0,42.662121820626744,-25.959907847835048,-9475.3663644597927,{"$f":"X107*'Benefit Default'!$D$14","v":-5408254.8598427158},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,40.309479971977915,0,9.6533432993947361,30.65613667258318,11189.489885492862,{"$f":"AJ107*'Benefit Default'!$D$15","v":3680782.6978328768},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2630.568155334347,0,203.87208657644641,2426.6960687579008,885744.06509663374,{"$f":"AV107*'Benefit Default'!$D$16","v":11443813.321048507},null,null,186237013.78689331]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"(C108+D108)-((C108+D108)*'Mobility Data'!$E$30)","v":6258914.6020629993},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E71","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E33","v":6446682.0401248895},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1432751.2995422687,0,135798.06783882278,1296953.231703446,473387929.57175779,{"$f":"M108*'Benefit Default'!$D$13","v":184621292.53298554},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,17.11187252204024,0,43.708504232046749,-26.596631710006509,-9707.770574152375,{"$f":"X108*'Benefit Default'!$D$14","v":-5540904.2106089508},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,41.298158665304676,0,9.8901127850371964,31.40804588026748,11463.93674629763,{"$f":"AJ108*'Benefit Default'!$D$15","v":3771061.9926946051},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2695.0886276483275,0,208.87249810004644,2486.2161295482811,907468.88728512253,{"$f":"AV108*'Benefit Default'!$D$16","v":11724498.023723783},null,null,190804886.34610036]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"(C109+D109)-((C109+D109)*'Mobility Data'!$E$30)","v":6574233.8315217337},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E72","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E34","v":6771460.846467386},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1504932.1910388167,0,142639.4684386662,1362292.7226001504,497236843.74905491,{"$f":"M109*'Benefit Default'!$D$13","v":193922369.06213143},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,17.973955295380421,0,45.910504539048873,-27.936549243668452,-10196.840473938984,{"$f":"X109*'Benefit Default'!$D$14","v":-5820050.6373101538},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,43.378727645126865,0,10.388368942999476,32.990358702127388,12041.480926276496,{"$f":"AJ109*'Benefit Default'!$D$15","v":3961045.150698653},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2830.8650878532585,0,219.3953314255433,2611.4697564277153,953186.46109611611,{"$f":"AV109*'Benefit Default'!$D$16","v":12315169.07736182},null,null,200417487.50218311]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"(C110+D110)-((C110+D110)*'Mobility Data'!$E$30)","v":6574233.8315217337},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E73","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E35","v":6771460.846467386},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1504932.1910388167,0,142639.4684386662,1362292.7226001504,497236843.74905491,{"$f":"M110*'Benefit Default'!$D$13","v":193922369.06213143},null,null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,17.973955295380421,0,45.910504539048873,-27.936549243668452,-10196.840473938984,{"$f":"X110*'Benefit Default'!$D$14","v":-5820050.6373101538},null,null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,43.378727645126865,0,10.388368942999476,32.990358702127388,12041.480926276496,{"$f":"AJ110*'Benefit Default'!$D$15","v":3961045.150698653},null,null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2830.8650878532585,0,219.3953314255433,2611.4697564277153,953186.46109611611,{"$f":"AV110*'Benefit Default'!$D$16","v":12315169.07736182},null,null,200417487.50218311]
[2050,{"$f":"(C111+D111)-((C111+D111)*'Mobility Data'!$E$30)","v":6739577.9169586273},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E74","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!E36","v":6941765.2544673858},null,{"$f":"'Emission Calc'!$E$7","v":0.2289137},{"$f":"'Emission Calc'!$E$20","v":2.1064800000000002E-2},null,1542781.717409292,0,146226.89673230459,1396554.8206769875,509742509.54710042,{"$f":"M111*'Benefit Default'!$D$13","v":198799578.72336918},{"$f":"SUM(N96:N110)","v":2482030782.0242548},null,{"$f":"'Emission Calc'!$E$10","v":2.734E-6},{"$f":"'Emission Calc'!$E$23","v":6.7799999999999995E-6},null,18.426006024964888,0,47.065168425288874,-28.639162400323986,-10453.294276118255,{"$f":"X111*'Benefit Default'!$D$14","v":-5966426.7739800159},{"$f":"SUM(Y96:Y110)","v":-74491379.74441424},null,null,{"$f":"'Emission Calc'!$E$13","v":6.5982940000000003E-6},{"$f":"'Emission Calc'!$E$26","v":1.5341399999999999E-6},null,{"$f":"B111*AC111","v":44.469716532000611},{"$f":"C111*AC111","v":0},{"$f":"D111*AD111","v":10.649639747488594},33.820076784512018,12344.328026346886,{"$f":"AJ111*'Benefit Default'!$D$15","v":4060666.704266808},{"$f":"SUM(AK96:AK110)","v":50697792.320555009},null,null,{"$f":"'Emission Calc'!$E$16","v":4.306E-4},{"$f":"'Emission Calc'!$E$29","v":3.2400000000000001E-5},null,2902.062251042385,0,224.91319424474332,2677.1490567976416,977159.40573113924,{"$f":"AV111*'Benefit Default'!$D$16","v":12624899.522046318},{"$f":"SUM(AW96:AW110)","v":157623016.28056085},null,205458051.47143549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV112*'Benefit Default'!$D$16","v":0}]
[]
[]
[null,null,"KM by bus",null,null,"CO2/ KM by bus",null,null,null,null,null,null,null,null,null,null,"PM10/ KM by bus",null,null,null,null,null,null,null,null,null,null,null,"PM2.5/ KM by bus",null,null,null,null,null,null,null,null,null,null,null,"NOx/ KM by bus",null,null,null,null,null,null,null,null,null,null,"Bus  Benefits"]
["YEAR","BASELINE ICE","ICE","EV ",null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual CO2 kg reduction","USD 2020",null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM10 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual PM2.5 kg reduction","USD 2020",null,null,null,"ICE","EV ",null,"Baseline ICE ","Scenario ICE","Scenario EV","Reduction","Annual NOx kg reduction","USD 2020",null,null,"USD 2020"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"(C117+D117)-((C117+D117)*'Mobility Data'!$E$28)","v":315466.93057898828},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F43","v":315466.93057898828},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F5","v":7247.9478593679096},null,{"$f":"'Emission Calc'!C9","v":1.25},{"$f":"'Emission Calc'!C22","v":0.43006920000000004},null,{"$f":"B117*F117","v":394333.66322373535},{"$f":"C117*F117","v":394333.66322373535},{"$f":"G117*D117","v":3117.1191375200697},{"$f":"I117-(K117+J117)","v":-3117.119137520087},{"$f":"L117*365","v":-1137748.4851948316},{"$f":"M117*'Benefit Default'!$D$13","v":-443721.90922598436},{"$f":"N117","v":-443721.90922598436},null,{"$f":"'Emission Calc'!C12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!C25","v":1.1751300000000001E-4},null,{"$f":"B117*Q117","v":150.7931928167564},{"$f":"C117*Q117","v":150.7931928167564},{"$f":"D117*R117","v":0.85172809679790129},{"$f":"T117-(V117+U117)","v":-0.85172809679789907},{"$f":"W117*365","v":-310.88075533123316},{"$f":"X117*'Benefit Default'!$D$14","v":-177441.40872040796},{"$f":"Y117","v":-177441.40872040796},null,null,{"$f":"'Emission Calc'!C15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!C28","v":5.6251800000000002E-6},null,{"$f":"B117*AC117","v":13.9108032715889},{"$f":"C117*AC117","v":13.9108032715889},{"$f":"D117*AD117","v":4.0771011339559182E-2},{"$f":"AF117-(AH117+AG117)","v":-4.0771011339559848E-2},{"$f":"AI117*365","v":-14.881419138939345},{"$f":"AJ117*'Benefit Default'!$D$15","v":-4895.2428257540969},{"$f":"AK117","v":-4895.2428257540969},null,null,{"$f":"'Emission Calc'!C18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!C31","v":6.8310000000000007E-4},null,{"$f":"B117*AO117","v":2523.7354446319064},{"$f":"AO117*C117","v":2523.7354446319064},{"$f":"AP117*D117","v":4.9510731827342198},{"$f":"AR117-(AT117+AS117)","v":-4.9510731827340351},{"$f":"AU117*365","v":-1807.1417116979228},{"$f":"AV117*'Benefit Default'!$D$16","v":-23348.270915137164},{"$f":"AW117","v":-23348.270915137164},null,{"$f":"N117+Y117+AW117","v":-644511.58886152948}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"(C118+D118)-((C118+D118)*'Mobility Data'!$E$28)","v":321489.32004540355},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F44","v":312930.14882820949},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F6","v":15945.485290609402},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,401861.65005675447,391162.68603526184,2687.1076683970318,{"$f":"I118-(K118+J118)","v":8011.8563530956162},{"$f":"L118*365","v":2924327.5688799},{"$f":"M118*'Benefit Default'!$D$13","v":1140487.7518631611},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,153.67189498170291,149.58061113988416,0.86488312216265395,{"$f":"T118-(V118+U118)","v":3.226400719656084},{"$f":"W118*365","v":1177.6362626744706},{"$f":"X118*'Benefit Default'!$D$14","v":672159.44964670751},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,{"$f":"B118*AC118","v":14.176366051619231},{"$f":"C118*AC118","v":13.798941556596224},{"$f":"D118*AD118","v":3.568216916391409E-2},{"$f":"AF118-(AH118+AG118)","v":0.34174232585909259},{"$f":"AI118*365","v":124.7359489385688},{"$f":"AJ118*'Benefit Default'!$D$15","v":41031.890403342208},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,2571.9145603632287,2503.441190625676,4.1330697873259572,{"$f":"AR118-(AT118+AS118)","v":64.340299950226836},{"$f":"AU118*365","v":23484.209481832797},{"$f":"AV118*'Benefit Default'!$D$16","v":303415.98650527972},null,null,2116063.1880151485]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"(C119+D119)-((C119+D119)*'Mobility Data'!$E$28)","v":330877.16244893323},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F45","v":309306.17489852553},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F7","v":29172.990133955835},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,413596.45306116657,386632.71862315689,4916.1856205900231,22047.54881741968,8047355.3183581829,{"$f":"M119*'Benefit Default'!$D$13","v":3138468.5741596916},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,158.15928365059008,147.84835160149521,1.5823429848657646,8.7285890642291122,3185.935008443626,{"$f":"X119*'Benefit Default'!$D$14","v":1818436.1247693684},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,14.590331561666515,{"$f":"C119*AC119","v":13.639139106606692},{"$f":"D119*AD119","v":6.5282150402160996E-2},0.88591030465766174,323.35726120004654,{"$f":"AJ119*'Benefit Default'!$D$15","v":106368.3710717553},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,2647.0172995914659,2474.4493991882041,7.5616390427213531,165.00626136054052,60227.28539659729,{"$f":"AV119*'Benefit Default'!$D$16","v":778136.52732403693},null,null,5735041.2262530969]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"(C120+D120)-((C120+D120)*'Mobility Data'!$E$28)","v":343276.19958567055},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F46","v":304413.81009345222},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F8","v":46749.263692923014},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,429095.2494820882,380517.26261681528,7878.1111187094784,40699.875746563426,14855454.64749565,{"$f":"M120*'Benefit Default'!$D$13","v":5793627.3125233036},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,164.08602340195054,145.50980122467016,2.5356800627041443,16.040542114576255,5854.7978718203331,{"$f":"X120*'Benefit Default'!$D$14","v":3341742.9812988914},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,15.137078461728965,13.423405799120822,0.10461363232147539,1.6090590302866676,587.30654605463371,{"$f":"AJ120*'Benefit Default'!$D$15","v":193194.48832467175},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,2746.2095966853644,2435.3104807476179,12.117409149205645,298.78170678854076,109055.32297781738,{"$f":"AV120*'Benefit Default'!$D$16","v":1408994.7728734007},null,null,10544365.066695597]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"(C121+D121)-((C121+D121)*'Mobility Data'!$E$28)","v":358863.56055756891},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F47","v":298253.05441298947},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F9","v":68855.504663995147},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,448579.45069696114,372816.31801623682,11603.419477169,64159.713203555322,23418295.319297694,{"$f":"M121*'Benefit Default'!$D$13","v":9133135.174526101},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,171.53678194651795,142.56496000940896,3.7347225729750968,25.237099364133883,9211.5412679088677,{"$f":"X121*'Benefit Default'!$D$14","v":5257671.4094843445},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,15.824417421807473,13.151741634138613,0.15408209411690177,2.5185936935519582,919.28669814646469,{"$f":"AJ121*'Benefit Default'!$D$15","v":302399.35935527954},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,2870.9084844605513,2386.0244353039157,17.847346808907542,467.03670234772835,170468.39635692086,{"$f":"AV121*'Benefit Default'!$D$16","v":2202451.6809314173},null,null,16593258.264941862]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"(C122+D122)-((C122+D122)*'Mobility Data'!$E$28)","v":377639.24536462832},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F48","v":291005.10655362159},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F10","v":95310.514350688012},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,472049.05670578539,363756.38319202699,16061.575381554983,92231.098132203391,33664350.81825424,{"$f":"M122*'Benefit Default'!$D$13","v":13129096.819119154},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,180.51155928429233,139.10044093263113,5.1696422983813184,36.241476053279882,13228.138759447156,{"$f":"X122*'Benefit Default'!$D$14","v":7550224.7597296527},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,16.652348441902042,12.832136734159548,0.21328205659339558,3.6069296511490982,1316.5293226694209,{"$f":"AJ122*'Benefit Default'!$D$15","v":433072.32069210598},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,3021.1139629170266,2328.0408524289728,24.704485319698335,668.36862516835527,243954.54818644968,{"$f":"AV122*'Benefit Default'!$D$16","v":3151892.7625689297},null,null,23831214.341417734]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"(C123+D123)-((C123+D123)*'Mobility Data'!$E$28)","v":399426.12490489526},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F49","v":282488.76781886426},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F11","v":126114.29275300163},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,499282.65613111906,353110.95977358031,21252.578831867431,124919.11752567132,45595477.896870032,{"$f":"M123*'Benefit Default'!$D$13","v":17782236.379779313},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,190.92568770453994,135.02963101741713,6.8404392389228086,49.055617448199996,17905.300368592998,{"$f":"X123*'Benefit Default'!$D$14","v":10219808.291381825},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,17.61306085201177,12.456600976684143,0.28221351975095688,4.8742463555766697,1779.0999197854844,{"$f":"AJ123*'Benefit Default'!$D$15","v":585234.91861343512},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,3195.4089992391623,2259.9101425509143,32.688824681578026,902.8100320066701,329525.66168243461,{"$f":"AV123*'Benefit Default'!$D$16","v":4257471.5489370553},null,null,32259516.220098194]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"(C124+D124)-((C124+D124)*'Mobility Data'!$E$28)","v":424578.45738227677},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F50","v":272885.2369052018},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F12","v":161448.03856742018},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,530723.07172784593,341106.54613150225,27206.965142519944,162409.56045382371,59279489.565645657,{"$f":"M124*'Benefit Default'!$D$13","v":23119000.930601805},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,202.94850262872831,130.43914324068646,8.7569416118968704,63.752417776144966,23269.632488292911,{"$f":"X124*'Benefit Default'!$D$14","v":13281608.135342944},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,18.722175992138457,12.03312448421188,0.36128196278463015,6.3277695451419458,2309.6358839768104,{"$f":"AJ124*'Benefit Default'!$D$15","v":759754.72403417178},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,3396.6276590582142,2183.0818952416143,41.847331596675311,1171.6984322199246,427669.92776027246,{"$f":"AV124*'Benefit Default'!$D$16","v":5525495.4666627198},null,null,41926104.532607466]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"(C125+D125)-((C125+D125)*'Mobility Data'!$E$28)","v":452741.9845928658},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F51","v":262013.31511614993},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F13","v":201130.55309745949},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,565927.48074108222,327516.64389518742,33894.198999098917,204516.6378467959,74648572.814080507,{"$f":"M125*'Benefit Default'!$D$13","v":29112943.397491399},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,216.41066863538987,125.24236462551967,10.909321200006204,80.258982809863994,29294.528725600358,{"$f":"X125*'Benefit Default'!$D$14","v":16720438.160710916},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,19.964072522280308,11.553717134243279,0.45008190649937091,7.9602734815376586,2905.4998207612452,{"$f":"AJ125*'Benefit Default'!$D$15","v":955764.16603941156},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,3621.9358767429267,2096.1065209291996,52.133039362861503,1473.6963164508657,537899.15550456592,{"$f":"AV125*'Benefit Default'!$D$16","v":6949657.089118992},null,null,52783038.647321306]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"(C126+D126)-((C126+D126)*'Mobility Data'!$E$28)","v":484093.83563861588},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F52","v":249873.00245170869},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F14","v":245343.03503960374},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,605117.29454826983,312341.25306463585,41344.815716017962,251431.22576761601,91772397.405179843,{"$f":"M126*'Benefit Default'!$D$13","v":35791234.988020137},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,231.39685343525841,119.43929517191675,13.307406220548108,98.650152042793536,36007.305495619643,{"$f":"X126*'Benefit Default'!$D$14","v":20551889.757734824},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,21.346561112438213,11.018378926778341,0.54901883009022356,9.7791633555696471,3569.3946247829213,{"$f":"AJ126*'Benefit Default'!$D$15","v":1174152.3618223418},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,3872.750685108927,1998.9840196136695,63.592914682265295,1810.1737508129922,660713.41904674214,{"$f":"AV126*'Benefit Default'!$D$16","v":8536417.3740839083},null,null,64879542.119838864]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"(C127+D127)-((C127+D127)*'Mobility Data'!$E$28)","v":518634.01051952707},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F53","v":236645.49760836226},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F15","v":293904.28569736873},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,648292.51314940886,295806.87201045285,49528.279978863466,302957.36116009252,110579436.82343377,{"$f":"M127*'Benefit Default'!$D$13","v":43125980.361139171},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,247.90705702833395,113.11654785679717,15.94136845622528,118.84914071531151,43379.936361088701,{"$f":"X127*'Benefit Default'!$D$14","v":24759966.276818596},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,22.869641762612183,10.435099984316544,0.65768725436214381,11.776854523933496,4298.5519012357263,{"$f":"AJ127*'Benefit Default'!$D$15","v":1414008.647911492},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,4149.072084156217,1893.1639808668981,76.179990852757982,2179.7281124365609,795600.76103934471,{"$f":"AV127*'Benefit Default'!$D$16","v":10279161.832628334},null,null,78165108.470586106]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"(C128+D128)-((C128+D128)*'Mobility Data'!$E$28)","v":556362.50923559919},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F54","v":222149.60188962644},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F16","v":346995.5037672387},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,695453.13654449896,277687.00236203306,58475.127102049039,359291.00708041689,131141217.58435217,{"$f":"M128*'Benefit Default'!$D$13","v":51145074.857897349},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,265.94127941461642,106.18750970324145,18.821036124335027,140.93273358703993,51440.447759269577,{"$f":"X128*'Benefit Default'!$D$14","v":29360664.367558297},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,24.533314472802207,9.7958901843584094,0.77649265851017601,13.960931629933622,5095.7400449257721,{"$f":"AJ128*'Benefit Default'!$D$15","v":1676243.6877783327},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,4450.9000738847935,1777.1968151170115,89.941234576468275,2583.7620241913137,943073.13882982952,{"$f":"AV128*'Benefit Default'!$D$16","v":12184504.953681398},null,null,92690244.179137036]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"(C129+D129)-((C129+D129)*'Mobility Data'!$E$28)","v":597102.20268487895},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F55","v":206385.31529550123},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F17","v":404435.49055272934},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,746377.75335609866,257981.64411937655,68154.821771161063,420241.28746556106,153388069.9249298,{"$f":"M129*'Benefit Default'!$D$13","v":59821347.27072262},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,285.41485288337213,98.652180711249599,21.936581007580042,164.8260911645425,60161.523275058011,{"$f":"X129*'Benefit Default'!$D$14","v":34338392.639704861},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,26.329768573007399,9.1007495269039378,0.90502956333927553,16.323989482764187,5958.2561612089285,{"$f":"AJ129*'Benefit Default'!$D$15","v":1959968.364229677},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,4776.8176214790319,1651.0825223640099,104.82967915126746,3020.9054199637544,1102630.4782867704,{"$f":"AV129*'Benefit Default'!$D$16","v":14245985.779465074},null,null,108405725.68989256]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"(C130+D130)-((C130+D130)*'Mobility Data'!$E$28)","v":641030.21996931988},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F56","v":189533.83652247084},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F18","v":466224.24605384079},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,801287.77496164991,236917.29565308854,78567.363986199576,485803.11532236182,177318137.09266207,{"$f":"M130*'Benefit Default'!$D$13","v":69154073.466138214},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,306.41244514533491,90.597173857741069,25.288003105960325,190.52726818163353,69542.452886296232,{"$f":"X130*'Benefit Default'!$D$14","v":39692745.8339113},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,28.266814733228653,8.3576681344526076,1.0432979688494426,18.865848629926603,6886.0347499232103,{"$f":"AJ130*'Benefit Default'!$D$15","v":2265161.13098724},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,5128.2417597545591,1516.2706921797667,120.84532457715554,3491.1257429976367,1274260.8961941374,{"$f":"AV130*'Benefit Default'!$D$16","v":16463450.778828256},null,null,125310270.07887778]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"(C131+D131)-((C131+D131)*'Mobility Data'!$E$28)","v":744408.32969570754},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F57","v":152302.2671094836},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F19","v":609209.06843793462},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,930510.41211963445,190377.8338868545,102662.93747865125,637469.64075412869,232676418.87525699,{"$f":"M131*'Benefit Default'!$D$13","v":90743803.361350223},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,355.82718159454822,72.800483678333165,33.043499872073575,249.98319804414149,91243.86728611165,{"$f":"X131*'Benefit Default'!$D$14","v":52079262.130893946},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,32.825367175962228,6.7159079770693522,1.3632636849876725,24.746195513905203,9032.3613625753987,{"$f":"AJ131*'Benefit Default'!$D$15","v":2971195.2702191775},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,5955.2666375656609,1218.4181368758689,157.90699053911266,4578.9415101506793,1671313.6512049979,{"$f":"AV131*'Benefit Default'!$D$16","v":21593372.373568572},null,null,164416437.86581275]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"(C132+D132)-((C132+D132)*'Mobility Data'!$E$28)","v":744408.32969570754},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F58","v":152302.2671094836},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F20","v":609209.06843793462},null,{"$f":"'Emission Calc'!$D$9","v":1.25},{"$f":"'Emission Calc'!$D$22","v":0.16851840000000001},null,930510.41211963445,190377.8338868545,102662.93747865125,{"$f":"I132-(K132+J132)","v":637469.64075412869},{"$f":"L132*365","v":232676418.87525699},{"$f":"M132*'Benefit Default'!$D$13","v":90743803.361350223},null,null,{"$f":"'Emission Calc'!$D$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$D$25","v":5.4240000000000002E-5},null,355.82718159454822,72.800483678333165,33.043499872073575,249.98319804414149,91243.86728611165,{"$f":"X132*'Benefit Default'!$D$14","v":52079262.130893946},null,null,null,{"$f":"'Emission Calc'!$D$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$D$28","v":2.2377599999999997E-6},null,32.825367175962228,6.7159079770693522,1.3632636849876725,24.746195513905203,9032.3613625753987,{"$f":"AJ132*'Benefit Default'!$D$15","v":2971195.2702191775},null,null,null,{"$f":"'Emission Calc'!$D$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$D$31","v":2.5920000000000001E-4},null,5955.2666375656609,1218.4181368758689,157.90699053911266,4578.9415101506793,1671313.6512049979,{"$f":"AV132*'Benefit Default'!$D$16","v":21593372.373568572},null,null,164416437.86581275]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"(C133+D133)-((C133+D133)*'Mobility Data'!$E$28)","v":756984.49593439826},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F59","v":145054.31925011569},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F21","v":629322.12374768057},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,946230.61991799786,181317.8990626446,48607.330465173865,716305.39039017935,261451467.49241546,{"$f":"M133*'Benefit Default'!$D$13","v":101966072.32204203},{"$f":"SUM(N118:N132)","v":531301659.43052453},null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,361.83858905664238,69.335964601555304,12.190868568597926,280.31175588648915,102313.79089856854,{"$f":"X133*'Benefit Default'!$D$14","v":58397642.431175962},{"$f":"SUM(Y118:Y132)","v":305084730.91876012},null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,33.379924746025573,6.3963030770902849,0.50295424129914623,26.480667427636142,9665.443611087192,{"$f":"AJ133*'Benefit Default'!$D$15","v":3179447.6758671319},{"$f":"SUM(AK118:AK132)","v":17430282.353004929},null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6055.8759674751864,1160.4345540009256,58.257248026928139,4837.1841654473328,1765572.2203882765,{"$f":"AV133*'Benefit Default'!$D$16","v":22811193.087416533},{"$f":"SUM(AW118:AW132)","v":126723923.36787745},null,183174907.84063452]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"(C134+D134)-((C134+D134)*'Mobility Data'!$E$28)","v":770092.04947894916},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F60","v":137262.77530129519},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F22","v":650522.37123633164},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,962615.06184868643,171578.46912661899,50244.786700603298,740791.80602146417,270389009.19783443,{"$f":"M134*'Benefit Default'!$D$13","v":105451713.58715543},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,368.10399965093774,65.611606594019108,12.601547648520938,289.89084540839769,105810.15857406516,{"$f":"X134*'Benefit Default'!$D$14","v":60393264.209319174},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,33.95791432609159,6.0527278096127874,0.51989747909207618,27.385289037386727,9995.6304986461546,{"$f":"AJ134*'Benefit Default'!$D$15","v":3288062.6525296522},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6160.7363958315937,1098.1022024103615,60.219785223020416,5002.4144081982122,1825881.2589923474,{"$f":"AV134*'Benefit Default'!$D$16","v":23590385.866181128},null,null,189435363.66265574]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"(C135+D135)-((C135+D135)*'Mobility Data'!$E$28)","v":784085.24853326683},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F61","v":129108.8339595063},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F23","v":672991.00960037217},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,980106.56066658348,161386.04244938289,51980.210403109719,766740.30781409086,279860212.35214317,{"$f":"M135*'Benefit Default'!$D$13","v":109145482.81733584},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,374.79274879890158,61.714022632644017,13.03679727168721,300.04192889457033,109515.30404651817,{"$f":"X135*'Benefit Default'!$D$14","v":62508050.090631172},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,34.574957256162058,5.6931722971363374,0.53785441487261743,28.343930544153103,10345.534648615883,{"$f":"AJ135*'Benefit Default'!$D$15","v":3403163.6226621945},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6272.6819882661348,1032.8706716760505,62.29973917443445,5177.5115774156493,1889791.725756712,{"$f":"AV135*'Benefit Default'!$D$16","v":24416109.09677672},null,null,196069642.00474375]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"(C136+D136)-((C136+D136)*'Mobility Data'!$E$28)","v":798786.96399539837},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F62","v":120592.495224749},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F24","v":696546.84014331794},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,998483.70499424799,150740.61903093624,53799.606220253547,793943.47974305821,289789370.10621625,{"$f":"M136*'Benefit Default'!$D$13","v":113017854.34142435},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,381.82016878980045,57.643212717430025,13.493107360490558,310.68384871187988,113399.60477983615,{"$f":"X136*'Benefit Default'!$D$14","v":64725092.420187078},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,35.223242866236113,5.3176365396609331,0.55668023464253968,29.34892609193264,10712.358023555413,{"$f":"AJ136*'Benefit Default'!$D$15","v":3523830.1718485528},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6390.2957119631874,964.73996179799201,64.480336058981436,5361.0754141062134,1956792.5261487679,{"$f":"AV136*'Benefit Default'!$D$16","v":25281759.437842082},null,null,203024706.1994535]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"(C137+D137)-((C137+D137)*'Mobility Data'!$E$28)","v":814197.19586534332},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F63","v":111532.56040053912},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F25","v":721371.06156165304},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1017746.4948316792,139415.70050067391,55716.969504474342,822613.82482653088,300254046.06168377,{"$f":"M137*'Benefit Default'!$D$13","v":117099077.96405667},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,389.1862596236341,53.312563871457705,13.973987992537165,321.89970775963923,117493.39333226832,{"$f":"X137*'Benefit Default'!$D$14","v":67061704.112258784},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,35.902771156313726,4.9181304146870994,0.57651975240007303,30.408120989226553,11098.964161067692,{"$f":"AJ137*'Benefit Default'!$D$15","v":3651004.2607832169},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6513.5775669227469,892.260483204313,66.778349698850164,5554.5387340195839,2027406.6379171482,{"$f":"AV137*'Benefit Default'!$D$16","v":26194093.761889555},null,null,210354875.83820501]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"(C138+D138)-((C138+D138)*'Mobility Data'!$E$28)","v":830315.94414310181},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F64","v":102110.22818336083},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F26","v":747282.47515889327},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1037894.9301788772,127637.78522920104,57718.304903332544,852538.84004634363,311176676.6169154,{"$f":"M138*'Benefit Default'!$D$13","v":121358903.88059701},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,396.89102130040266,48.808689071646477,14.475929090220847,333.60640313853531,121766.33714556538,{"$f":"X138*'Benefit Default'!$D$14","v":69500572.252574354},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,36.613542126394911,4.5026440447143123,0.59722815414698738,31.513669927533613,11502.489523549768,{"$f":"AJ138*'Benefit Default'!$D$15","v":3783743.9287716961},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6642.5275531448142,816.88182546688665,69.177006271851837,5756.4687214060759,2101111.0833132179,{"$f":"AV138*'Benefit Default'!$D$16","v":27146355.196406774},null,null,218005831.32957816]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"(C139+D139)-((C139+D139)*'Mobility Data'!$E$28)","v":847320.3379306274},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F65","v":92325.49857321415},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F27","v":774462.27963152295},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1059150.4224132842,115406.87321651769,59817.607769267728,883925.94142749882,322632968.62103707,{"$f":"M139*'Benefit Default'!$D$13","v":125826857.76220445},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,405.01912153083993,44.131588317996368,15.002440731147788,345.88509248169578,126248.05875581896,{"$f":"X139*'Benefit Default'!$D$14","v":72058604.496058792},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,37.363366446480562,4.0711774297425709,0.61895025388151304,32.673238762856478,11925.732148442614,{"$f":"AJ139*'Benefit Default'!$D$15","v":3922969.5902301976},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6778.562703445019,738.60398858571318,71.693079600175267,5968.2656352591302,2178416.9568695826,{"$f":"AV139*'Benefit Default'!$D$16","v":28145147.082755007},null,null,226030609.34101823]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"(C140+D140)-((C140+D140)*'Mobility Data'!$E$28)","v":864856.11902401305},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F66","v":81997.17287361488},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F28","v":802729.27628305776},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1081070.1487800162,102496.4660920186,62000.882749840319,916572.79993815732,334549071.97742742,{"$f":"M140*'Benefit Default'!$D$13","v":130474138.07119671},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,413.40122489347823,39.194648633587917,15.550012837711805,358.65656342217852,130909.64564909515,{"$f":"X140*'Benefit Default'!$D$14","v":74719298.447134033},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,38.136622776568885,3.6157404472724006,0.6415412376054197,33.879341091691067,12365.95949846724,{"$f":"AJ140*'Benefit Default'!$D$15","v":4067782.3770207986},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,6918.8489521921047,655.97738298891909,74.309795861631628,6188.5617733415538,2258825.047269667,{"$f":"AV140*'Benefit Default'!$D$16","v":29184019.610724099},null,null,234377456.12905484]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"(C141+D141)-((C141+D141)*'Mobility Data'!$E$28)","v":883277.54562716559},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F67","v":71306.449781047224},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F29","v":832264.66380998201},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1104096.932033957,89133.062226309034,64282.125197489884,950681.74461015803,346998836.78270769,{"$f":"M141*'Benefit Default'!$D$13","v":135329546.345256},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,422.20666680978519,34.084482995340572,16.12215548751908,372.00002832692553,135780.01033932783,{"$f":"X141*'Benefit Default'!$D$14","v":77499156.501378134},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,38.948932456661666,3.1443232198032769,0.66514591931693756,35.139463317541448,12825.904110902629,{"$f":"AJ141*'Benefit Default'!$D$15","v":4219081.1572814202},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,7066.2203650173251,570.45159824837776,77.043928878409758,6418.7248378905379,2342834.5658300463,{"$f":"AV141*'Benefit Default'!$D$16","v":30269422.590524197},null,null,243098125.43715835]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"(C142+D142)-((C142+D142)*'Mobility Data'!$E$28)","v":902407.48863813165},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F68","v":60253.329295511154},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F30","v":862887.24351581139},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1128009.3607976646,75316.661619388935,66647.339759776849,986045.35941849882,359906556.18775207,{"$f":"M142*'Benefit Default'!$D$13","v":140363556.91322333},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,431.35077956902694,28.801091403254333,16.71535860296343,385.83432956280916,140829.53029042535,{"$f":"X142*'Benefit Default'!$D$14","v":80381271.003866076},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,39.792484816758012,2.6569257473351993,0.68961948501783643,36.445939584404975,13302.767948307815,{"$f":"AJ142*'Benefit Default'!$D$15","v":4375945.5165958554},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,7219.2599091050533,482.02663436408926,79.878704828320821,6657.3545699126435,2429934.4180181148,{"$f":"AV142*'Benefit Default'!$D$16","v":31394752.680794042},null,null,252139580.59788343]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"(C143+D143)-((C143+D143)*'Mobility Data'!$E$28)","v":922245.94805691135},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F69","v":48656.612720522498},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F31","v":894778.21409703023},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1152807.4350711391,60820.765900653125,69110.521789140796,1022876.1473813453,373349793.794191,{"$f":"M143*'Benefit Default'!$D$13","v":145606419.5797345},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,440.83356317120365,23.257860880409755,17.333132261651041,400.24257002914283,146088.53806063713,{"$f":"X143*'Benefit Default'!$D$14","v":83382954.868869856},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,40.667279856857931,2.1455579073686919,0.7151067487063465,37.806615200782893,13799.414548285757,{"$f":"AJ143*'Benefit Default'!$D$15","v":4539317.4156585997},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,7377.9675844552912,389.25290176418002,82.830897533553653,6905.8837851575572,2520647.5815825085,{"$f":"AV143*'Benefit Default'!$D$16","v":32566766.754046008},null,null,261556141.20265037]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"(C144+D144)-((C144+D144)*'Mobility Data'!$E$28)","v":942792.9238835047},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F70","v":36697.498752565451},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F32","v":927756.37685715419},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1178491.154854381,45871.873440706811,71657.675933142149,1060961.6054805319,387250986.00039417,{"$f":"M144*'Benefit Default'!$D$13","v":151027884.54015374},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,450.65501761631526,17.541404403726286,17.97196638597573,415.14164682661323,151526.70109171383,{"$f":"X144*'Benefit Default'!$D$14","v":86486895.182117492},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,41.573317576961422,1.6182098224032311,0.74146289638423757,39.21364485817395,14312.980373233491,{"$f":"AJ144*'Benefit Default'!$D$15","v":4708254.8937751567},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,7542.3433910680378,293.57999002052361,85.883733171919417,7162.8796678755953,2614451.0787745924,{"$f":"AV144*'Benefit Default'!$D$16","v":33778707.937767737},null,null,271293487.66003895]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"(C145+D145)-((C145+D145)*'Mobility Data'!$E$28)","v":964225.54521986493},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F71","v":24375.987391640003},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F33","v":962002.9304926676},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1205281.9315248311,30469.984239550002,74302.797544220477,1100509.1497410606,401685839.65548712,{"$f":"M145*'Benefit Default'!$D$13","v":156657477.46563998},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,460.89981061509548,11.651721973203921,18.635371053543675,430.61271758834789,157173.64191974697,{"$f":"X145*'Benefit Default'!$D$14","v":89709999.598533973},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,42.518408647069371,1.0748814924388168,0.76883274204973984,40.674694412580813,14846.263460591998,{"$f":"AJ145*'Benefit Default'!$D$15","v":4883678.3653617371},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,7713.8043617589192,195.00789913312002,89.053985565606936,7429.742477060192,2711856.0041269702,{"$f":"AV145*'Benefit Default'!$D$16","v":35037179.573320456},null,null,281404656.63749439]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"(C146+D146)-((C146+D146)*'Mobility Data'!$E$28)","v":1012205.2178047621},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F72","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F34","v":1035460.937915153},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1265256.5222559525,0,79976.517738315437,1185280.004517637,432627201.64893746,{"$f":"M146*'Benefit Default'!$D$13","v":168724608.64308563},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,483.83409411067629,0,20.05835759732782,463.77573651334848,169278.1438273722,{"$f":"X146*'Benefit Default'!$D$14","v":96618886.152349234},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,44.634116259080493,0,0.82754038158179022,43.806575877498702,15989.400195287026,{"$f":"AJ146*'Benefit Default'!$D$15","v":5259713.1942396667},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,8097.641742438097,0,95.854098252717009,8001.7876441853796,2920652.4901276636,{"$f":"AV146*'Benefit Default'!$D$16","v":37734830.17244941},null,null,303078324.9678843]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"(C147+D147)-((C147+D147)*'Mobility Data'!$E$28)","v":1012205.2178047621},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F73","v":0},{"$f":"'Cost Calc 3-Vehicle Maintenance'!F35","v":1035460.937915153},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,1265256.5222559525,0,79976.517738315437,1185280.004517637,432627201.64893746,{"$f":"M147*'Benefit Default'!$D$13","v":168724608.64308563},null,null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,483.83409411067629,0,20.05835759732782,463.77573651334848,169278.1438273722,{"$f":"X147*'Benefit Default'!$D$14","v":96618886.152349234},null,null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$28","v":7.991999999999999E-7},null,44.634116259080493,0,0.82754038158179022,43.806575877498702,15989.400195287026,{"$f":"AJ147*'Benefit Default'!$D$15","v":5259713.1942396667},null,null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,8097.641742438097,0,95.854098252717009,8001.7876441853796,2920652.4901276636,{"$f":"AV147*'Benefit Default'!$D$16","v":37734830.17244941},null,null,303078324.9678843]
[2050,{"$f":"C148+D148","v":361665.37662059418},{"$f":"'Mobility Calc'!E95","v":0},{"$f":"'Mobility Calc'!E89","v":361665.37662059418},null,{"$f":"'Emission Calc'!$E$9","v":1.25},{"$f":"'Emission Calc'!$E$22","v":7.7237600000000017E-2},null,452081.72077574272,0,27934.16569327081,424147.55508247192,154813857.60510224,{"$f":"M148*'Benefit Default'!$D$13","v":60377404.465989873},{"$f":"SUM(N133:N147)","v":1984545516.7227762},null,{"$f":"'Emission Calc'!$E$12","v":4.7800000000000002E-4},{"$f":"'Emission Calc'!$E$25","v":1.9371428571428571E-5},null,172.87605002464403,0,7.0059750099646525,165.87007501467937,60542.577380357972,{"$f":"X148*'Benefit Default'!$D$14","v":34555886.891386919},{"$f":"SUM(Y133:Y147)","v":1136496065.1439204},null,null,{"$f":"'Emission Calc'!$E$15","v":4.4095916000000003E-5},{"$f":"'Emission Calc'!$E$228","v":0},null,{"$f":"B148*AC148","v":15.947966067570086},0,{"$f":"D148*AD148","v":0},15.947966067570086,5821.0076146630809,{"$f":"AJ148*'Benefit Default'!$D$15","v":1914820.4548434203},{"$f":"SUM(AK133:AK147)","v":61871604.199322507},null,null,{"$f":"'Emission Calc'!$E$18","v":8.0000000000000002E-3},{"$f":"'Emission Calc'!$E$31","v":9.2571428571428568E-5},null,2893.3230129647536,0,33.479880578592145,2859.8431323861614,1043842.7433209489,{"$f":"AV148*'Benefit Default'!$D$16","v":13486448.24370666},{"$f":"SUM(AW133:AW147)","v":443893058.04074907},null,108419739.60108344]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Social cost avoided (USD 2020) accumulated ","Today",2035,2050,{"$f":"SUM(M80,M117,M43,M6)","v":-43932206.987124965}]
[]
[null,null,null,null,null,null,null,null,null,null,"CO2",{"$f":"O6+O43+O80+O117","v":-17133560.724978738},{"$f":"O22+O59+O96+O133","v":23039046511.510818},{"$f":"O37+O74+O111+O148","v":69638215324.417877}]
[null,null,null,null,null,null,null,null,null,null,"PM10",{"$f":"Z6+Z43+Z80+Z117","v":-6851595.7590195946},{"$f":"Z22+Z59+Z96+Z133","v":1565249220.2916858},{"$f":"Z37+Z74+Z111+Z148","v":10789283409.012661}]
[null,null,null,null,null,null,null,null,null,null,"PM 2.5",null,{"$f":"AL22+AL59+AL96+AL133","v":1698342432.387115},{"$f":"AL37+AL74+AL111+AL148","v":5225272521.6736841}]
[null,null,null,null,null,null,null,null,null,null,"NOx",{"$f":"AX6+AX43+AX80+AX117","v":-901553.44874805445},{"$f":"AX22+AX59+AX96+AX133","v":1599065638.4111235},{"$f":"AX37+AX74+AX111+AX148","v":4771548244.1064758}]
[null,null,null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(L154:L157)","v":-24886709.932746388},{"$f":"SUM(M154:M157)","v":27901703802.600746},90424319499.210709]

{"sheet":"Mobility Data","index":12,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":false,"merged":[[53,12,54,12],[53,1,54,1],[18,1,21,1],[32,12,34,12],[35,12,37,12],[23,1,30,1],[25,8,26,8],[25,9,26,9],[23,8,24,8],[23,9,24,9],[27,8,28,8],[27,9,28,9],[29,8,30,8],[29,9,30,9],[23,12,26,12],[6,12,11,12],[48,12,51,12],[39,12,41,12],[43,12,46,12],[0,2,1,9],[3,4,3,6],[3,7,3,9],[5,4,5,6],[5,7,5,9],[13,12,16,12],[18,12,21,12],[27,12,30,12],[6,1,11,1],[32,1,37,1],[43,1,46,1],[48,1,51,1],[13,1,16,1],[39,1,41,1]]}
[null,null,"Mobility Data "]
[]
[]
[null,null,null,null,"Manual Input",null,null,"Default Input"]
[null,null,null,null,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050]
[null,"Category","Data Point","Unit",{"$f":"'City Data'!E6:G6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!H6:J6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!K6","v":3},null,"Information box"]
[null,"Modal Split "," Private car","%",{"$f":"'Mobility Calc'!H55","v":0.85857428634482058},0.76,0.66,null,{"$f":"IF($K$6='Mobility Default'!$F$5,'Mobility Default'!F7,IF($K$6='Mobility Default'!$I$5,'Mobility Default'!I7,IF($K$6='Mobility Default'!$L$5,'Mobility Default'!L7,IF($K$6='Mobility Default'!$O$5,'Mobility Default'!O7))))","v":0.85857428634482058},{"$f":"IF($K$6='Mobility Default'!$G$5,'Mobility Default'!G7,IF($K$6='Mobility Default'!$J$5,'Mobility Default'!J7,IF($K$6='Mobility Default'!$M$5,'Mobility Default'!M7,IF($K$6='Mobility Default'!$P$5,'Mobility Default'!P7))))","v":0.85857428634482058},null,null,"The breakdown of travel between different modes including private cars, public buses, shared fleets, and rail. Can be measured as vehicle distance traveled, passenger distance traveled, or number of trips. For 2020, modal split is calculated based on vehicle inputs. The default will be the same as the modal split for 2020. "]
[null,null,"Private two-wheeler","%",{"$f":"'Mobility Calc'!H56","v":1.7399039104227611E-2},0.04,0.05,null,{"$f":"IF($K$6='Mobility Default'!$F$5,'Mobility Default'!F8,IF($K$6='Mobility Default'!$I$5,'Mobility Default'!I8,IF($K$6='Mobility Default'!$L$5,'Mobility Default'!L8,IF($K$6='Mobility Default'!$O$5,'Mobility Default'!O8))))","v":1.7399039104227611E-2},{"$f":"IF($K$6='Mobility Default'!$G$5,'Mobility Default'!G8,IF($K$6='Mobility Default'!$J$5,'Mobility Default'!J8,IF($K$6='Mobility Default'!$M$5,'Mobility Default'!M8,IF($K$6='Mobility Default'!$P$5,'Mobility Default'!P8))))","v":1.7399039104227611E-2}]
[null,null," Public bus","%",{"$f":"'Mobility Calc'!H57","v":6.2314379753280497E-2},0.1,0.13,null,{"$f":"IF($K$6='Mobility Default'!$F$5,'Mobility Default'!F9,IF($K$6='Mobility Default'!$I$5,'Mobility Default'!I9,IF($K$6='Mobility Default'!$L$5,'Mobility Default'!L9,IF($K$6='Mobility Default'!$O$5,'Mobility Default'!O9))))","v":6.2314379753280497E-2},{"$f":"IF($K$6='Mobility Default'!$G$5,'Mobility Default'!G9,IF($K$6='Mobility Default'!$J$5,'Mobility Default'!J9,IF($K$6='Mobility Default'!$M$5,'Mobility Default'!M9,IF($K$6='Mobility Default'!$P$5,'Mobility Default'!P9))))","v":6.2314379753280497E-2}]
[null,null," Shared fleet","%",{"$f":"'Mobility Calc'!H58","v":4.4325802944940651E-2},0.06,0.08,null,{"$f":"IF($K$6='Mobility Default'!$F$5,'Mobility Default'!F10,IF($K$6='Mobility Default'!$I$5,'Mobility Default'!I10,IF($K$6='Mobility Default'!$L$5,'Mobility Default'!L10,IF($K$6='Mobility Default'!$O$5,'Mobility Default'!O10))))","v":4.4325802944940651E-2},{"$f":"IF($K$6='Mobility Default'!$G$5,'Mobility Default'!G10,IF($K$6='Mobility Default'!$J$5,'Mobility Default'!J10,IF($K$6='Mobility Default'!$M$5,'Mobility Default'!M10,IF($K$6='Mobility Default'!$P$5,'Mobility Default'!P10))))","v":4.4325802944940651E-2}]
[null,null,"Rail","%",{"$f":"'Mobility Calc'!H59","v":1.7386491852730616E-2},0.04,0.08,null,{"$f":"IF($K$6='Mobility Default'!$F$5,'Mobility Default'!F11,IF($K$6='Mobility Default'!$I$5,'Mobility Default'!I11,IF($K$6='Mobility Default'!$L$5,'Mobility Default'!L11,IF($K$6='Mobility Default'!$O$5,'Mobility Default'!O11))))","v":1.7386491852730616E-2},{"$f":"IF($K$6='Mobility Default'!$G$5,'Mobility Default'!G11,IF($K$6='Mobility Default'!$J$5,'Mobility Default'!J11,IF($K$6='Mobility Default'!$M$5,'Mobility Default'!M11,IF($K$6='Mobility Default'!$P$5,'Mobility Default'!P11))))","v":1.7386491852730616E-2}]
[null,null,"Values must add up to 100%",null,{"$f":"SUM(E7:E11)","v":1},{"$f":"SUM(F7:F11)","v":1},1,null,1,1]
[]
[null,"Total ICE Vehicles 2020"," Private car","# vehicles",6490537,null,null,null,null,null,null,null,"Total number of registered ICE vehicles in 2020.\n\nAlternatively users can input only the number of vehicles which are used on a daily basis.\n\n This is NOT the total number of vehicles in your city. Please make sure to subtract any EVs from vehicle registration numbers.\n"]
[null,null,"Private two-wheelers","# vehicles",162874]
[null,null," Public bus","# vehicles",1741]
[null,null," Shared fleet","# vehicles",250000]
[]
[null,"Total EVs 2020"," Private car","# vehicles",45000,null,null,null,null,null,null,null,"Total number of battery electric vehicles. \n\nAlternatively users can input only the number of vehicles which are used on a daily basis."]
[null,null,"Private two-wheelers","# vehicles",4887]
[null,null," Public bus","# vehicles",40]
[null,null," Shared fleet","# vehicles",7500]
[]
[null,"Uptake of Electric Vehicles"," Private car","% EVs",{"$f":"E19/(E14+E19)","v":6.8854326737037832E-3},0.8,1,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F34,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I34,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L34,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O34))))","v":0.2},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G34,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J34,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M34,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P34))))","v":0.6},null,null,"For each mode, the percentage of total registered vehicles targeted to be electric in 2035 and 2050. For 2020 % electrification is calculated based on vehicle inputs.                                  "]
[null,null,"Required private car rate of electrification","% Growth ",null,{"$f":"'Cost Calc 1-Vehicle Uptake'!T19","v":106.5742832060365},{"$f":"'Cost Calc 1-Vehicle Uptake'!T34","v":8.5526315789473797E-2}]
[null,null,"Private two-wheelers","% EVs",{"$f":"E20/(E15+E20)","v":2.9130727642300652E-2},0.8,1,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F35,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I35,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L35,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O35))))","v":0.3},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G35,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J35,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M35,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P35))))","v":0.5}]
[null,null,"Required two-wheeler rate of electrification","% Growth ",null,{"$f":"'Cost Calc 1-Vehicle Uptake'!T54","v":65.037006265215766},{"$f":"'Cost Calc 1-Vehicle Uptake'!T69","v":0.63430843171623408}]
[null,null," Public bus","% EVs",{"$f":"E21/(E16+E21)","v":2.2459292532285232E-2},0.8,1,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F36,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I36,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L36,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O36))))","v":0.2},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G36,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J36,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M36,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P36))))","v":1},null,null,"Growth rate is calculated as the total growth in electric vehicles over 15 years. "]
[null,null,"Required public bus rate of electrification","% Growth ",null,{"$f":"'Cost Calc 1-Vehicle Uptake'!T89","v":83.052628448552809},{"$f":"'Cost Calc 1-Vehicle Uptake'!T104","v":0.69968076898488318}]
[null,null," Shared fleet","% EVs",{"$f":"E22/(E22+E17)","v":2.9126213592233011E-2},1,1,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F37,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I37,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L37,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O37))))","v":0.5},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G37,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J37,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M37,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P37))))","v":1}]
[null,null,"Required shared fleet rate of electrification","% Growth ",null,{"$f":"'Cost Calc 1-Vehicle Uptake'!T123","v":33.577448173368865},{"$f":"'Cost Calc 1-Vehicle Uptake'!T138","v":0.39460986173118656}]
[]
[null,"Average Trip Length and Number of Vehicle Trips","Private car ","km/trip",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E13,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H13,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K13,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N13))))","v":12.5},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F13,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I13,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L13,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O13))))","v":12.5},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G13,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J13,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M13,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P13))))","v":12.5},null,null,"Average trip length per type of vehicle"]
[null,null,"Private two-wheelers","km/trip",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E14,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H14,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K14,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N14))))","v":12.5},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F14,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I14,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L14,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O14))))","v":12.5},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G14,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J14,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M14,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P14))))","v":12.5}]
[null,null,"Shared fleet vehicle ","km/trip",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E15,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H15,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K15,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N15))))","v":7.9},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F15,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I15,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L15,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O15))))","v":7.9},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G15,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J15,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M15,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P15))))","v":7.9}]
[null,null,"Private car ","trips/day",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E16,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H16,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K16,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N16))))","v":2.2999999999999998},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F16,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I16,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L16,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O16))))","v":2.2999999999999998},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G16,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J16,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M16,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P16))))","v":2.2999999999999998},null,null,"Average vehicle trips per day per vehicle type "]
[null,null,"Private two-wheelers","trips/day",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E17,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H17,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K17,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N17))))","v":2.2999999999999998},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F17,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I17,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L17,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O17))))","v":2.2999999999999998},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G17,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J17,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M17,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P17))))","v":2.2999999999999998}]
[null,null,"Shared fleet ","trips/day",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E18,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H18,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K18,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N18))))","v":2.37},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F18,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I18,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L18,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O18))))","v":2.37},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G18,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J18,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M18,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P18))))","v":2.37}]
[]
[null,"Average Occupancy per Registered* Vehicle (see the information box for more details)"," Private car","# of Users ",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E20,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H20,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K20,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N20))))","v":1.1399999999999999},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F20,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I20,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L20,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O20))))","v":1.1399999999999999},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G20,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J20,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M20,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P20))))","v":1.1399999999999999},null,null,"Average number of users occupying each vehicle type, which considers all registered* vehicles.\n\n*Users can also input the average occupancy per vehicle on the road, if they input the number of vehicles used daily above (as opposed to inputting the total number of registered vehicles above)"]
[null,null,"Private two-wheelers","# of Users ",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E21,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H21,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K21,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N21))))","v":0.9},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F21,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I21,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L21,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O21))))","v":0.9},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G21,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J21,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M21,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P21))))","v":0.9}]
[null,null," Shared fleet","# of Users  ",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E22,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H22,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K22,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N22))))","v":2.1},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F22,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I22,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L22,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O22))))","v":2.1},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G22,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J22,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M22,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P22))))","v":2.1}]
[]
[null,"Average lifespan of ICE vehicle "," Private car","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E24,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H24,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K24,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N24))))","v":10},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F24,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I24,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L24,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O24))))","v":10},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G24,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J24,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M24,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P24))))","v":10},null,null," Average ICE vehicle lifespan per vehicle mode"]
[null,null,"Private two-wheelers","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E25,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H25,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K25,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N25))))","v":10},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F25,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I25,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L25,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O25))))","v":10},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G25,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J25,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M25,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P25))))","v":10}]
[null,null," Public bus","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E26,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H26,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K26,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N26))))","v":8},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F26,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I26,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L26,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O26))))","v":8},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G26,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J26,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M26,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P26))))","v":8}]
[null,null," Shared fleet","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E27,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H27,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K27,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N27))))","v":12},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F27,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I27,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L27,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O27))))","v":12},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G27,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J27,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M27,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P27))))","v":12}]
[]
[null,"Average lifespan of e-vehicle"," Private car","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E29,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H29,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K29,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N29))))","v":11},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F29,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I29,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L29,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O29))))","v":11},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G29,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J29,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M29,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P29))))","v":11},null,null,"Average electric vehicle lifespan per vehicle mode "]
[null,null,"Private two-wheelers","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E30,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H30,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K30,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N30))))","v":2},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F30,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I30,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L30,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O30))))","v":6},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G30,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J30,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M30,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P30))))","v":8}]
[null,null," Public bus","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E31,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H31,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K31,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N31))))","v":8},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F31,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I31,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L31,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O31))))","v":10},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G31,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J31,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M31,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P31))))","v":12}]
[null,null," Shared fleet","years",null,null,null,{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!E32,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!H32,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!K32,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!N32))))","v":11},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!F32,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!I32,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!L32,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!O32))))","v":11},{"$f":"IF($K$6='Mobility Default'!$E$5,'Mobility Default'!G32,IF($K$6='Mobility Default'!$H$5,'Mobility Default'!J32,IF($K$6='Mobility Default'!$K$5,'Mobility Default'!M32,IF($K$6='Mobility Default'!$N$5,'Mobility Default'!P32))))","v":11}]
[]
[null,"Bus Additional Data","Annual Vehicle Revenue  Kilometers ","km",117790930.63,null,null,null,null,null,null,null,"Annual vehicle revenue kilometers traveled for the fleet. Annual bus ridership for a fleet.                       All data collected from transit agency. "]
[null,null,"Annual Ridership","users",{"$f":"284222164-3428229","v":280793935}]
[]
[null,"Rail Additional Data","Annual Ridership","users ",110139493,null,null,null,null,null,null,null,"Annual ridership for rail users. Collected from transit agency.  "]

{"sheet":"Mobility Default","index":13,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":true,"merged":[[33,1,36,1],[0,0,1,16],[3,7,3,9],[3,10,3,12],[28,1,31,1],[3,13,3,15],[6,1,10,1],[3,4,3,6],[23,1,26,1],[12,1,17,1],[19,1,21,1]]}
["Mobility Default Inputs"]
[]
[]
[null,null,null,null,"Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging Economy - Low  Density"]
[null,null,null,null,1,1,1,2,2,2,3,3,3,4,4,4]
[null,"Category","Data Point","Unit","2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050]
[null,"Modal Split "," Private car","% of users",null,{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},null,{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},null,{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},null,{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058},{"$f":"'Mobility Data'!$E$7","v":0.85857428634482058}]
[null,null,"Private two-wheelers","% of users",null,{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},null,{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},null,{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},null,{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2},{"$f":"'Mobility Data'!$E$8","v":1.7399039104227611E-2}]
[null,null," Public bus","% of users",null,{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},null,{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},null,{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},null,{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2},{"$f":"'Mobility Data'!$E$9","v":6.2314379753280497E-2}]
[null,null," Shared fleet","% of users",null,{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},null,{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},null,{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},null,{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2},{"$f":"'Mobility Data'!$E$10","v":4.4325802944940651E-2}]
[null,null,"Rail","% of users",null,{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},null,{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},null,{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},null,{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2},{"$f":"'Mobility Data'!$E$11","v":1.7386491852730616E-2}]
[]
[null,"Average Trip Length and Number of Trips","Private car average trip length","km",12.5,12.5,12.5,15,15,15,12.5,12.5,12.5,15,15,15]
[null,null,"Private two-wheeler average trip length","km",12.5,12.5,12.5,15,15,15,12.5,12.5,12.5,15,15,15]
[null,null,"Shared fleet vehicle average trip length","km",7.9,7.9,7.9,9.6,9.6,9.6,7.9,7.9,7.9,9.6,9.6,9.6]
[null,null,"Private car - average vehicle trips per day","Number of vehicle trips",2.2999999999999998,2.2999999999999998,2.2999999999999998,3,3,3,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.5,2.5,2.5]
[null,null,"Private two-wheeler - average vehicle trips per day","Number of vehicle trips",2.2999999999999998,2.2999999999999998,2.2999999999999998,3,3,3,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.5,2.5,2.5]
[null,null,"Shared fleet - average vehicle trips per day","Number of vehicle trips",2.37,2.37,2.37,2.37,2.37,2.37,2.37,2.37,2.37,2.37,2.37,2.37]
[]
[null,"Average Occupancy per Registered Vehicle","Private Car","# of users, including driver ",1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999]
[null,null,"Private two-wheeler","# of users, including driver ",1.1399999999999999,1.1399999999999999,1.1399999999999999,0.9,0.9,0.9,0.9,0.9,0.9,1.1399999999999999,1.1399999999999999,1.1399999999999999]
[null,null,"Shared fleet ","# of users, including driver ",2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1]
[]
[null,"Average lifespan of ICE vehicles"," Private car","years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Private two-wheeler","years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null," Public bus","years",8,8,8,8,8,8,8,8,8,8,8,8]
[null,null," Shared fleet","years",12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"Average lifespan of e-vehicle usage"," Private car","years",11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,"Private two-wheeler","years",2,6,8,2,6,8,2,6,8,2,6,8]
[null,null," Public bus","years",8,10,12,8,10,12,8,10,12,8,10,12]
[null,null," Shared fleet","years",11,11,11,11,11,11,11,11,11,11,11,11]
[]
[null,"Uptake of Electric Vehicles"," Private car","% EVs",null,0.3,0.6,null,0.2,0.6,null,0.2,0.6,null,0.3,0.6]
[null,null,"Private two-wheelers","% EVs",null,0.4,0.85,null,0.3,0.5,null,0.3,0.5,null,0.4,0.85]
[null,null," Public bus","% EVs",null,0.1,0.75,null,0.2,1,null,0.2,1,null,0.1,0.75]
[null,null," Shared fleet","% EVs",null,0.4,0.75,null,0.5,1,null,0.5,1,null,0.4,0.75]

{"sheet":"Mobility Calc","index":14,"n_rows":106,"n_cols":9,"rows_kept":106,"cut":false,"hidden":true,"merged":[[39,1,39,5],[102,1,102,3],[90,1,90,5],[0,0,3,6],[96,1,96,5],[85,1,85,5],[79,1,79,5],[5,1,5,5],[15,1,15,5],[45,1,45,5],[27,1,27,5],[53,1,53,5],[64,1,64,5],[61,1,61,5],[73,1,73,5]]}
["Mobility Calculations"]
[]
[]
[]
[null,"Input",2020,2035,2050,"Unit"]
[null,"Number of Vehicles per Mode"]
[null,"Number ICE private cars ",{"$f":"'Mobility Data'!$E$14","v":6490537},{"$f":"D92","v":1210210.6860679109},{"$f":"E92","v":0},"# vehicles"]
[null,"Number ICE two-wheelers ",{"$f":"'Mobility Data'!$E$15","v":162874},{"$f":"D93","v":80680.712404527352},0,"# vehicles"]
[null,"Number ICE public buses ",{"$f":"'Mobility Data'!$E$16","v":1741},{"$f":"D95","v":840.52628448552787},{"$f":"E95","v":0},"# vehicles"]
[null,"Number ICE shared fleets ",{"$f":"'Mobility Data'!$E$17","v":250000},{"$f":"D94","v":0},{"$f":"E94","v":0},"# vehicles"]
[null,"Number EV private cars ",{"$f":"'Mobility Data'!$E$19","v":45000},{"$f":"D87","v":4840842.7442716425},{"$f":"E87","v":5254862.189505402},"# vehicles"]
[null,"Number EV two-wheeler ",{"$f":"'Mobility Data'!$E$20","v":4887},{"$f":"D88","v":322722.84961810947},{"$f":"E88","v":527428.67423836654},"# vehicles"]
[null,"Number EV public buses ",{"$f":"'Mobility Data'!$E$21","v":40},{"$f":"D90","v":3362.1051379421124},{"$f":"E90","v":5714.5054462654762},"# vehicles"]
[null,"Number EV shared fleets ",{"$f":"'Mobility Data'!$E$22","v":7500},{"$f":"D89","v":259330.86130026649},{"$f":"E89","v":361665.37662059418},"# vehicles"]
[]
[null,"ICE VKT Per Day (private car, two-wheeler, and shared fleet) "]
[null,"Avg. Trip Length private car",{"$f":"IF(ISBLANK('Mobility Data'!$E$33),'Mobility Data'!$H$33,'Mobility Data'!$E$33)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$F$33),'Mobility Data'!$I$33,'Mobility Data'!$F$33)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$G$33),'Mobility Data'!$J$33,'Mobility Data'!$G$33)","v":12.5},"km "]
[null,"Avg. Trip Length two-wheeler",{"$f":"IF(ISBLANK('Mobility Data'!$E$34),'Mobility Data'!$H$34,'Mobility Data'!$E$34)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$F$34),'Mobility Data'!$I$34,'Mobility Data'!$F$34)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$G$34),'Mobility Data'!$J$34,'Mobility Data'!$G$34)","v":12.5},"km "]
[null,"Avg. Trip Length shared fleet ",{"$f":"IF(ISBLANK('Mobility Data'!$E$35),'Mobility Data'!$H$35,'Mobility Data'!$E$35)","v":7.9},{"$f":"IF(ISBLANK('Mobility Data'!$F$35),'Mobility Data'!$I$35,'Mobility Data'!$F$35)","v":7.9},{"$f":"IF(ISBLANK('Mobility Data'!$G$35),'Mobility Data'!$J$35,'Mobility Data'!$G$35)","v":7.9},"km "]
[null,"Avg. Trips per day private car",{"$f":"IF(ISBLANK('Mobility Data'!$E$36),'Mobility Data'!$H$36,'Mobility Data'!$E$36)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$F$36),'Mobility Data'!$I$36,'Mobility Data'!$F$36)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$G$36),'Mobility Data'!$J$36,'Mobility Data'!$G$36)","v":2.2999999999999998},"# trips/day"]
[null,"Avg. Trips per day two-wheeler",{"$f":"IF(ISBLANK('Mobility Data'!$E$37),'Mobility Data'!$H$37,'Mobility Data'!$E$37)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$F$37),'Mobility Data'!$I$37,'Mobility Data'!$F$37)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$G$37),'Mobility Data'!$J$37,'Mobility Data'!$G$37)","v":2.2999999999999998},"# trips/day"]
[null,"Avg. Trips per day shared fleet ",{"$f":"IF(ISBLANK('Mobility Data'!$E$38),'Mobility Data'!$H$38,'Mobility Data'!$E$38)","v":2.37},{"$f":"IF(ISBLANK('Mobility Data'!$F$38),'Mobility Data'!$I$38,'Mobility Data'!$F$38)","v":2.37},{"$f":"IF(ISBLANK('Mobility Data'!$G$38),'Mobility Data'!$J$38,'Mobility Data'!$G$38)","v":2.37},"# trips/day"]
[null,"ICE VKT per day private car",{"$f":"C17*C20*C7","v":186602938.74999997},{"$f":"D17*D20*D7","v":34793557.224452436},{"$f":"E17*E20*E7","v":0},"km/day"]
[null,"ICE VKT per day two-wheeler",4682627.4999999991,2319570.4816301609,0,"km/day"]
[null,"ICE VKT per day public bus",{"$f":"C9*$B$106","v":315466.93057898828},{"$f":"D9*$B$106","v":152302.2671094836},{"$f":"E9*$B$106","v":0},"km/day "]
[null,"ICE VKT per day shared fleet",{"$f":"C19*C22*C9","v":32596.743000000006},{"$f":"D19*D22*D9","v":15737.173624422541},{"$f":"E19*E22*E9","v":0},"km/day"]
[]
[null,"e-VKT Per Day (private car, two-wheeler, and shared fleet) "]
[null,"Avg. Trip Length private car",{"$f":"IF(ISBLANK('Mobility Data'!$E$33),'Mobility Data'!$H$33,'Mobility Data'!$E$33)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$F$33),'Mobility Data'!$I$33,'Mobility Data'!$F$33)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$G$33),'Mobility Data'!$J$33,'Mobility Data'!$G$33)","v":12.5},"km"]
[null,"Avg. Trip Length two-wheeler",{"$f":"IF(ISBLANK('Mobility Data'!$E$34),'Mobility Data'!$H$34,'Mobility Data'!$E$34)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$F$34),'Mobility Data'!$I$34,'Mobility Data'!$F$34)","v":12.5},{"$f":"IF(ISBLANK('Mobility Data'!$G$34),'Mobility Data'!$J$34,'Mobility Data'!$G$34)","v":12.5},"km"]
[null,"Avg. Trip Length shared fleet ",{"$f":"IF(ISBLANK('Mobility Data'!$E$35),'Mobility Data'!$H$35,'Mobility Data'!$E$35)","v":7.9},{"$f":"IF(ISBLANK('Mobility Data'!$F$35),'Mobility Data'!$I$35,'Mobility Data'!$F$35)","v":7.9},{"$f":"IF(ISBLANK('Mobility Data'!$G$35),'Mobility Data'!$J$35,'Mobility Data'!$G$35)","v":7.9},"km"]
[null,"Avg. Trips per day private car",{"$f":"IF(ISBLANK('Mobility Data'!$E$36),'Mobility Data'!$H$36,'Mobility Data'!$E$36)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$F$36),'Mobility Data'!$I$36,'Mobility Data'!$F$36)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$G$36),'Mobility Data'!$J$36,'Mobility Data'!$G$36)","v":2.2999999999999998},"# trips/day"]
[null,"Avg. Trips per day two-wheeler",{"$f":"IF(ISBLANK('Mobility Data'!$E$37),'Mobility Data'!$H$37,'Mobility Data'!$E$37)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$F$37),'Mobility Data'!$I$37,'Mobility Data'!$F$37)","v":2.2999999999999998},{"$f":"IF(ISBLANK('Mobility Data'!$G$37),'Mobility Data'!$J$37,'Mobility Data'!$G$37)","v":2.2999999999999998},"# trips/day"]
[null,"Avg. Trips per day shared fleet ",{"$f":"IF(ISBLANK('Mobility Data'!$E$38),'Mobility Data'!$H$38,'Mobility Data'!$E$38)","v":2.37},{"$f":"IF(ISBLANK('Mobility Data'!$F$38),'Mobility Data'!$I$38,'Mobility Data'!$F$38)","v":2.37},{"$f":"IF(ISBLANK('Mobility Data'!$G$38),'Mobility Data'!$J$38,'Mobility Data'!$G$38)","v":2.37},"# trips/day"]
[null,"eVKT per day private car",{"$f":"C29*C32*C11","v":1293749.9999999998},{"$f":"D11*D29*D32","v":139174228.89780971},{"$f":"E11*E29*E32","v":151077287.9482803},"km/day"]
[null,"eVKT per day two-wheeler",{"$f":"C30*C33*C12","v":140501.24999999997},{"$f":"D12*D30*D33","v":9278281.9265206456},{"$f":"E12*E30*E33","v":15163574.384353038},"km/day"]
[null,"eVKT per day public bus",{"$f":"C13*$B$106","v":7247.9478593679096},{"$f":"D13*$B$106","v":609209.06843793462},{"$f":"E13*$B$106","v":1035460.937915153},"km/day"]
[null,"eVKT per day shared fleet",{"$f":"C31*C34*C14","v":140422.50000000003},{"$f":"D14*D31*D34","v":4855451.7161248904},{"$f":"E14*E31*E34","v":6771460.846467386},"km/day"]
[]
[null,"Total VKT Per Day"]
[null,"Total VKT private car",{"$f":"C23+C35","v":187896688.74999997},173967786.12226215,151077287.9482803,"km"]
[null,"Total VKT two-wheeler ",4823128.7499999991,11597852.408150807,15163574.384353038,"km"]
[null,"Total VKT public bus ",322714.87843835622,761511.33554741822,1035460.937915153,"km"]
[null,"Total VKT shared fleet ",173019.24300000005,4871188.8897493128,6771460.846467386,"km"]
[]
[null,"Users per Vehicle"]
[null,"Private cars ",{"$f":"IF(ISBLANK('Mobility Data'!E40),'Mobility Data'!H40,'Mobility Data'!E40)","v":1.1399999999999999},{"$f":"IF(ISBLANK('Mobility Data'!F40),'Mobility Data'!I40,'Mobility Data'!F40)","v":1.1399999999999999},{"$f":"IF(ISBLANK('Mobility Data'!G40),'Mobility Data'!J40,'Mobility Data'!G40)","v":1.1399999999999999},"users per vehicle"]
[null,"Private two-wheelers",{"$f":"IF(ISBLANK('Mobility Data'!E41),'Mobility Data'!H41,'Mobility Data'!E41)","v":0.9},{"$f":"IF(ISBLANK('Mobility Data'!F41),'Mobility Data'!I41,'Mobility Data'!F41)","v":0.9},{"$f":"IF(ISBLANK('Mobility Data'!G41),'Mobility Data'!J41,'Mobility Data'!G41)","v":0.9},"users per vehicle"]
[null,"Shared fleet ",{"$f":"IF(ISBLANK('Mobility Data'!E42),'Mobility Data'!H42,'Mobility Data'!E42)","v":2.1},{"$f":"IF(ISBLANK('Mobility Data'!F42),'Mobility Data'!I42,'Mobility Data'!F42)","v":2.1},{"$f":"IF(ISBLANK('Mobility Data'!G42),'Mobility Data'!J42,'Mobility Data'!G42)","v":2.1},"users per vehicle"]
[null,"Public bus (users per transit vehicle)",{"$f":"C51/(C9+C13)/365/2","v":215.97373724166047},null,null,"users per vehicle"]
[null,"Annual bus ridership ",{"$f":"IF(ISBLANK('Mobility Data'!E55),'Mobility Data'!H55,'Mobility Data'!E55)","v":280793935},null,null,"ridership/year"]
[null,"Annual rail ridership ",{"$f":"IF(ISBLANK('Mobility Data'!E57),'Mobility Data'!H57,'Mobility Data'!E57)","v":110139493},null,null,"ridership/year"]
[]
[null,"Number of Users per Day 2020",null,null,null,null,null,"Modal Split 2020 "]
[null,"# of users private car",{"$f":"(C$7+C$11)*C$47","v":7450512.1799999997},null,null,"users/day",null,{"$f":"C55/$C$60","v":0.85857428634482058},"Car users"]
[null,"# of users two-wheeler",{"$f":"(C$8+C$12)*C$48","v":150984.9},null,null,"users/day",null,{"$f":"C56/$C$60","v":1.7399039104227611E-2},"Two-wheeler users"]
[null,"# of users shared fleet ",{"$f":"(C$10+C$14)*C$49","v":540750},null,null,"users/day",null,6.2314379753280497E-2,"Shared fleet users "]
[null,"# of users public bus ",{"$f":"C$51/365/2","v":384649.22602739726},null,null,"users/day",null,4.4325802944940651E-2,"Bus users  "]
[null,"# of users rail ",{"$f":"(C52/365)/2","v":150876.01780821919},null,null,"users/day",null,{"$f":"C59/$C$60","v":1.7386491852730616E-2},"Rail users "]
[null,"Total number of users all vehicle modes",{"$f":"SUM(C55:C59)","v":8677772.3238356169},null,null,"users/day"]
[]
[]
[]
[]
[null,"Number of Users per Day 2035 and 2050"]
[null,"# of users private car",null,{"$f":"$D$71*IF(ISBLANK('Mobility Data'!F7),'Mobility Data'!I7,'Mobility Data'!F7)","v":6898200.9105870901},{"$f":"$D$71*IF(ISBLANK('Mobility Data'!G7),'Mobility Data'!J7,'Mobility Data'!G7)","v":5990542.8960361574},"users/day"]
[null,"# of users two-wheeler",null,{"$f":"$D$71*IF(ISBLANK('Mobility Data'!F8),'Mobility Data'!I8,'Mobility Data'!F8)","v":363063.20582037314},{"$f":"$E$71*IF(ISBLANK('Mobility Data'!G8),'Mobility Data'!J8,'Mobility Data'!G8)","v":474685.80681452987},"users/day"]
[null,"# of users shared fleet ",null,{"$f":"$D$71*IF(ISBLANK('Mobility Data'!F10),'Mobility Data'!I10,'Mobility Data'!F10)","v":544594.80873055966},{"$f":"$E$71*IF(ISBLANK('Mobility Data'!G10),'Mobility Data'!J10,'Mobility Data'!G10)","v":759497.29090324778},"users/day"]
[null,"# of users public bus ",null,{"$f":"$D$71*IF(ISBLANK('Mobility Data'!F9),'Mobility Data'!I9,'Mobility Data'!F9)","v":907658.01455093292},{"$f":"$E$71*IF(ISBLANK('Mobility Data'!G9),'Mobility Data'!J9,'Mobility Data'!G9)","v":1234183.0977177776},"users/day"]
[null,"# of users rail ",null,{"$f":"$D$71*IF(ISBLANK('Mobility Data'!F11),'Mobility Data'!I11,'Mobility Data'!F11)","v":363063.20582037314},{"$f":"$D$71*IF(ISBLANK('Mobility Data'!G11),'Mobility Data'!J11,'Mobility Data'!G11)","v":726126.41164074629},"users/day"]
[null,"Total number of users all vehicle modes",null,{"$f":"($C$60*((1+(IF(ISBLANK('City Data'!$F$9),'City Data'!$I$9,'City Data'!$F$9)))^15))","v":9076580.1455093287},{"$f":"($D$71*((1+(IF(ISBLANK('City Data'!$G$9),'City Data'!$J$9,'City Data'!$G$9)))^15))","v":9493716.1362905968},"users/day"]
[]
[]
[null,"Projected  Vehicles per Mode 2035 and 2050"]
[null,"Number of cars",null,{"$f":"$D$66/$D$47","v":6051053.4303395534},{"$f":"E$66/E$47","v":5254862.189505402},"# of vehicles "]
[null,"Number of two-wheelers",null,{"$f":"D67/D48","v":403403.56202263682},{"$f":"E67/E48","v":527428.67423836654},"# of vehicles "]
[null,"Number of shared fleet vehicles ",null,{"$f":"D68/D49","v":259330.86130026649},{"$f":"E68/E49","v":361665.37662059418},"# of vehicles "]
[null,"Number of buses",null,{"$f":"D69/$C$50","v":4202.6314224276402},{"$f":"E69/$C$50","v":5714.5054462654762},"# of vehicles "]
[]
[null,"Levels of Vehicle Electrification"]
[null,"%  electric private car",{"$f":"IF(ISBLANK('Mobility Data'!E24),'Mobility Data'!H24,'Mobility Data'!E24)","v":6.8854326737037832E-3},{"$f":"IF(ISBLANK('Mobility Data'!F24),'Mobility Data'!I24,'Mobility Data'!F24)","v":0.8},{"$f":"IF(ISBLANK('Mobility Data'!G24),'Mobility Data'!J24,'Mobility Data'!G24)","v":1},"% of private cars that are electric"]
[null,"% electric private two-wheelers",{"$f":"IF(ISBLANK('Mobility Data'!E26),'Mobility Data'!H25,'Mobility Data'!E26)","v":2.9130727642300652E-2},{"$f":"IF(ISBLANK('Mobility Data'!F26),'Mobility Data'!I25,'Mobility Data'!F26)","v":0.8},{"$f":"IF(ISBLANK('Mobility Data'!G26),'Mobility Data'!J25,'Mobility Data'!G26)","v":1},"% of private two-wheelers that are electric"]
[null,"% electric public bus",{"$f":"IF(ISBLANK('Mobility Data'!E28),'Mobility Data'!H28,'Mobility Data'!E28)","v":2.2459292532285232E-2},{"$f":"IF(ISBLANK('Mobility Data'!F28),'Mobility Data'!I28,'Mobility Data'!F28)","v":0.8},{"$f":"IF(ISBLANK('Mobility Data'!G28),'Mobility Data'!J28,'Mobility Data'!G28)","v":1},"% of public buses that are electric"]
[null,"% electirc shared fleet",{"$f":"IF(ISBLANK('Mobility Data'!E30),'Mobility Data'!H30,'Mobility Data'!E30)","v":2.9126213592233011E-2},{"$f":"IF(ISBLANK('Mobility Data'!F30),'Mobility Data'!I30,'Mobility Data'!F30)","v":1},{"$f":"IF(ISBLANK('Mobility Data'!G30),'Mobility Data'!J30,'Mobility Data'!G30)","v":1},"% of shared fleet vehicles that are electric"]
[]
[null,"EVs per Mode "]
[null,"Electric Private Cars",{"$f":"C11","v":45000},{"$f":"D75*D81","v":4840842.7442716425},{"$f":"E75*E81","v":5254862.189505402},"# of EVs "]
[null,"Electric Private Two-Wheelers",{"$f":"C12","v":4887},{"$f":"D76*D82","v":322722.84961810947},{"$f":"E76*E82","v":527428.67423836654},"# of EVs "]
[null,"Electric Shared Shared Fleet",{"$f":"C14","v":7500},{"$f":"D77*D84","v":259330.86130026649},{"$f":"E77*E84","v":361665.37662059418},"# of EVs "]
[null,"Electric Buses",{"$f":"C13","v":40},{"$f":"D78*D83","v":3362.1051379421124},{"$f":"E78*E84","v":5714.5054462654762},"# of EVs "]
[null,"ICE per Mode "]
[null,"ICE Private cars",{"$f":"C7","v":6490537},{"$f":"D75-D87","v":1210210.6860679109},{"$f":"E75-E87","v":0},"# of ICE "]
[null,"ICE Private Two-Wheelers",{"$f":"C8","v":162874},{"$f":"D76-D88","v":80680.712404527352},{"$f":"E76-E88","v":0},"# of ICE "]
[null,"ICE Shared Fleet Vehicles",{"$f":"C9","v":1741},{"$f":"D77-D89","v":0},{"$f":"E77-E89","v":0},"# of ICE "]
[null,"ICE Buses",{"$f":"C10","v":250000},{"$f":"D78-D90","v":840.52628448552787},{"$f":"E78-E90","v":0},"# of ICE "]
[]
[null,"eVKT "]
[null,"eVKT car ",{"$f":"C87*C29*C32","v":1293750},139174228.89780971,{"$f":"E75*E29*E32","v":151077287.9482803},"km"]
[null,"eVKT two-wheeler ",140501.25,9278281.9265206456,{"$f":"E88*E30*E33","v":15163574.384353038},"km"]
[null,"eVKT shared fleet ",140422.5,4855451.7161248904,{"$f":"E89*E31*E34","v":6771460.846467386},"km"]
[null,"eVKT bus ",{"$f":"C13*$B$106","v":7247.9478593679096},{"$f":"D13*$B$106","v":609209.06843793462},{"$f":"E13*$B$106","v":1035460.937915153},"km"]
[]
[null,"Vehicle Revenue Kilometers Bus System 2020 (km)"]
[null,{"$f":"'Mobility Data'!E54","v":117790930.63}]
[null,"Daily KM per Bus 2020 "]
[null,{"$f":"B104/(C9+C13)/365","v":181.19869648419774},null,null,"Constant bus km. "]

{"sheet":"Charging Data","index":15,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[[31,1,46,1],[14,1,18,1],[48,1,51,1],[31,2,34,2],[35,2,38,2],[39,2,42,2],[43,2,46,2],[14,2,14,3],[20,1,29,1],[20,2,21,2],[22,2,23,2],[24,2,25,2],[26,2,29,2],[18,2,18,3],[15,2,15,3],[16,2,16,3],[6,13,8,13],[0,1,1,14],[10,1,12,1],[2,1,2,2],[2,4,2,8],[3,5,3,7],[3,8,3,10],[4,8,4,10],[6,1,8,1],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[4,5,4,7],[10,13,12,13],[64,2,64,3],[53,1,62,1],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[55,2,56,2],[59,2,62,2],[17,2,17,3],[53,2,54,2],[57,2,58,2],[14,13,18,13],[31,13,46,13],[48,13,51,13],[53,13,62,13],[20,13,29,13]]}
[null,"Charging Infrastructure Data"]
[]
[]
[null,null,null,null,null,"Manual Input",null,null,"Default Input"]
[null,null,null,null,null,{"$f":"'City Data'!E6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!H6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!K6","v":3}]
[null,"Category","Data Point",null,"Unit","2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,null,null,"Information box"]
[1,"Battery Capacity","Private / shared car",null,"kWh",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E9,IF($L$5='Charging Default'!$H$7,'Charging Default'!H9,IF($L$5='Charging Default'!$K$7,'Charging Default'!K9,IF($L$5='Charging Default'!$N$7,'Charging Default'!N9))))","v":60},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F9,IF($L$5='Charging Default'!$I$7,'Charging Default'!I9,IF($L$5='Charging Default'!$L$7,'Charging Default'!L9,IF($L$5='Charging Default'!$O$7,'Charging Default'!O9))))","v":90},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G9,IF($L$5='Charging Default'!$J$7,'Charging Default'!J9,IF($L$5='Charging Default'!$M$7,'Charging Default'!M9,IF($L$5='Charging Default'!$P$7,'Charging Default'!P9))))","v":150},null,null,"Average battery capacity for available for each vehicle type  in the city"]
[null,null,"Private two-wheeler",null,"kWh",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E10,IF($L$5='Charging Default'!$H$7,'Charging Default'!H10,IF($L$5='Charging Default'!$K$7,'Charging Default'!K10,IF($L$5='Charging Default'!$N$7,'Charging Default'!N10))))","v":6.5},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F10,IF($L$5='Charging Default'!$I$7,'Charging Default'!I10,IF($L$5='Charging Default'!$L$7,'Charging Default'!L10,IF($L$5='Charging Default'!$O$7,'Charging Default'!O10))))","v":13.5},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G10,IF($L$5='Charging Default'!$J$7,'Charging Default'!J10,IF($L$5='Charging Default'!$M$7,'Charging Default'!M10,IF($L$5='Charging Default'!$P$7,'Charging Default'!P10))))","v":20}]
[null,null," Public buses",null,"kWh",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E11,IF($L$5='Charging Default'!$H$7,'Charging Default'!H11,IF($L$5='Charging Default'!$K$7,'Charging Default'!K11,IF($L$5='Charging Default'!$N$7,'Charging Default'!N11))))","v":275},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F11,IF($L$5='Charging Default'!$I$7,'Charging Default'!I11,IF($L$5='Charging Default'!$L$7,'Charging Default'!L11,IF($L$5='Charging Default'!$O$7,'Charging Default'!O11))))","v":400},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G11,IF($L$5='Charging Default'!$J$7,'Charging Default'!J11,IF($L$5='Charging Default'!$M$7,'Charging Default'!M11,IF($L$5='Charging Default'!$P$7,'Charging Default'!P11))))","v":600}]
[]
[null,"Battery Range","Private / shared car",null,"km",null,null,null,{"$f":"IF($L$5='Charging Default'!E$7,'Charging Default'!E12,IF($L$5='Charging Default'!H$7,'Charging Default'!H12,IF($L$5='Charging Default'!K$7,'Charging Default'!K12,IF($L$5='Charging Default'!N$7,'Charging Default'!N12))))","v":300},{"$f":"IF($L$5='Charging Default'!F$7,'Charging Default'!F12,IF($L$5='Charging Default'!I$7,'Charging Default'!I12,IF($L$5='Charging Default'!L$7,'Charging Default'!L12,IF($L$5='Charging Default'!O$7,'Charging Default'!O12))))","v":450},{"$f":"IF($L$5='Charging Default'!G$7,'Charging Default'!G12,IF($L$5='Charging Default'!J$7,'Charging Default'!J12,IF($L$5='Charging Default'!M$7,'Charging Default'!M12,IF($L$5='Charging Default'!P$7,'Charging Default'!P12))))","v":500},null,null,"Maximum number of km each type of vehicle can travel with battery size defined above"]
[null,null,{"$f":"'Charging Default'!C13","v":"Private two-wheeler"},null,"km",null,null,null,{"$f":"IF($L$5='Charging Default'!E$7,'Charging Default'!E13,IF($L$5='Charging Default'!H$7,'Charging Default'!H13,IF($L$5='Charging Default'!K$7,'Charging Default'!K13,IF($L$5='Charging Default'!N$7,'Charging Default'!N13))))","v":70},{"$f":"IF($L$5='Charging Default'!F$7,'Charging Default'!F13,IF($L$5='Charging Default'!I$7,'Charging Default'!I13,IF($L$5='Charging Default'!L$7,'Charging Default'!L13,IF($L$5='Charging Default'!O$7,'Charging Default'!O13))))","v":140},{"$f":"IF($L$5='Charging Default'!G$7,'Charging Default'!G13,IF($L$5='Charging Default'!J$7,'Charging Default'!J13,IF($L$5='Charging Default'!M$7,'Charging Default'!M13,IF($L$5='Charging Default'!P$7,'Charging Default'!P13))))","v":210}]
[null,null,"Public bus",null,"km",null,null,null,{"$f":"IF($L$5='Charging Default'!E$7,'Charging Default'!E14,IF($L$5='Charging Default'!H$7,'Charging Default'!H14,IF($L$5='Charging Default'!K$7,'Charging Default'!K14,IF($L$5='Charging Default'!N$7,'Charging Default'!N14))))","v":250},{"$f":"IF($L$5='Charging Default'!F$7,'Charging Default'!F14,IF($L$5='Charging Default'!I$7,'Charging Default'!I14,IF($L$5='Charging Default'!L$7,'Charging Default'!L14,IF($L$5='Charging Default'!O$7,'Charging Default'!O14))))","v":500},{"$f":"IF($L$5='Charging Default'!G$7,'Charging Default'!G14,IF($L$5='Charging Default'!J$7,'Charging Default'!J14,IF($L$5='Charging Default'!M$7,'Charging Default'!M14,IF($L$5='Charging Default'!P$7,'Charging Default'!P14))))","v":700}]
[]
[null,"Charger Power","LDV - Level 1",null,"kW ",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E16,IF($L$5='Charging Default'!$H$7,'Charging Default'!H16,IF($L$5='Charging Default'!$K$7,'Charging Default'!K16,IF($L$5='Charging Default'!$N$7,'Charging Default'!N16))))","v":2},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F16,IF($L$5='Charging Default'!$I$7,'Charging Default'!I16,IF($L$5='Charging Default'!$L$7,'Charging Default'!L16,IF($L$5='Charging Default'!$O$7,'Charging Default'!O16))))","v":2},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G16,IF($L$5='Charging Default'!$J$7,'Charging Default'!J16,IF($L$5='Charging Default'!$M$7,'Charging Default'!M16,IF($L$5='Charging Default'!$P$7,'Charging Default'!P16))))","v":2},null,null,"The average power flow (kW) each EV charger type can supply to a vehicle in your city under normal circumstances"]
[null,null,"LDV - Level 2",null,"kW",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E17,IF($L$5='Charging Default'!$H$7,'Charging Default'!H17,IF($L$5='Charging Default'!$K$7,'Charging Default'!K17,IF($L$5='Charging Default'!$N$7,'Charging Default'!N17))))","v":7.2},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F17,IF($L$5='Charging Default'!$I$7,'Charging Default'!I17,IF($L$5='Charging Default'!$L$7,'Charging Default'!L17,IF($L$5='Charging Default'!$O$7,'Charging Default'!O17))))","v":11},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G17,IF($L$5='Charging Default'!$J$7,'Charging Default'!J17,IF($L$5='Charging Default'!$M$7,'Charging Default'!M17,IF($L$5='Charging Default'!$P$7,'Charging Default'!P17))))","v":16.5}]
[null,null,"LDV - Level 3",null,"kW",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E18,IF($L$5='Charging Default'!$H$7,'Charging Default'!H18,IF($L$5='Charging Default'!$K$7,'Charging Default'!K18,IF($L$5='Charging Default'!$N$7,'Charging Default'!N18))))","v":50},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F18,IF($L$5='Charging Default'!$H$7,'Charging Default'!I18,IF($L$5='Charging Default'!$K$7,'Charging Default'!L18,IF($L$5='Charging Default'!$N$7,'Charging Default'!O18))))","v":100},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G18,IF($L$5='Charging Default'!$H$7,'Charging Default'!J18,IF($L$5='Charging Default'!$K$7,'Charging Default'!M18,IF($L$5='Charging Default'!$N$7,'Charging Default'!P18))))","v":150}]
[null,null,"HDV - Slow",null,"kW",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E19,IF($L$5='Charging Default'!$H$7,'Charging Default'!H19,IF($L$5='Charging Default'!$K$7,'Charging Default'!K19,IF($L$5='Charging Default'!$N$7,'Charging Default'!N19))))","v":60},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F19,IF($L$5='Charging Default'!$H$7,'Charging Default'!I19,IF($L$5='Charging Default'!$K$7,'Charging Default'!L19,IF($L$5='Charging Default'!$N$7,'Charging Default'!O19))))","v":70},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G19,IF($L$5='Charging Default'!$H$7,'Charging Default'!J19,IF($L$5='Charging Default'!$K$7,'Charging Default'!M19,IF($L$5='Charging Default'!$N$7,'Charging Default'!P19))))","v":80}]
[null,null,"HDV - Fast",null,"kW",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E20,IF($L$5='Charging Default'!$H$7,'Charging Default'!H20,IF($L$5='Charging Default'!$K$7,'Charging Default'!K20,IF($L$5='Charging Default'!$N$7,'Charging Default'!N20))))","v":125},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F20,IF($L$5='Charging Default'!$H$7,'Charging Default'!I20,IF($L$5='Charging Default'!$K$7,'Charging Default'!L20,IF($L$5='Charging Default'!$N$7,'Charging Default'!O20))))","v":135},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G20,IF($L$5='Charging Default'!$H$7,'Charging Default'!J20,IF($L$5='Charging Default'!$K$7,'Charging Default'!M20,IF($L$5='Charging Default'!$N$7,'Charging Default'!P20))))","v":150}]
[]
[null,"Charging infrastructure lifespan","Home","Level 1","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E22,IF($L$5='Charging Default'!$H$7,'Charging Default'!H22,IF($L$5='Charging Default'!$K$7,'Charging Default'!K22,IF($L$5='Charging Default'!$N$7,'Charging Default'!N22))))","v":25},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F22,IF($L$5='Charging Default'!$H$7,'Charging Default'!I22,IF($L$5='Charging Default'!$K$7,'Charging Default'!L22,IF($L$5='Charging Default'!$N$7,'Charging Default'!O22))))","v":25},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G22,IF($L$5='Charging Default'!$H$7,'Charging Default'!J22,IF($L$5='Charging Default'!$K$7,'Charging Default'!M22,IF($L$5='Charging Default'!$N$7,'Charging Default'!P22))))","v":25},null,null,"Number of years each charger type will continue to function properly assuming regular maintenance and usage habits"]
[null,null,null,"Level 2","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E23,IF($L$5='Charging Default'!$H$7,'Charging Default'!H23,IF($L$5='Charging Default'!$K$7,'Charging Default'!K23,IF($L$5='Charging Default'!$N$7,'Charging Default'!N23))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F23,IF($L$5='Charging Default'!$H$7,'Charging Default'!I23,IF($L$5='Charging Default'!$K$7,'Charging Default'!L23,IF($L$5='Charging Default'!$N$7,'Charging Default'!O23))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G23,IF($L$5='Charging Default'!$H$7,'Charging Default'!J23,IF($L$5='Charging Default'!$K$7,'Charging Default'!M23,IF($L$5='Charging Default'!$N$7,'Charging Default'!P23))))","v":15}]
[null,null,"Work","Level 2 ","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E24,IF($L$5='Charging Default'!$H$7,'Charging Default'!H24,IF($L$5='Charging Default'!$K$7,'Charging Default'!K24,IF($L$5='Charging Default'!$N$7,'Charging Default'!N24))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F24,IF($L$5='Charging Default'!$H$7,'Charging Default'!I24,IF($L$5='Charging Default'!$K$7,'Charging Default'!L24,IF($L$5='Charging Default'!$N$7,'Charging Default'!O24))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G24,IF($L$5='Charging Default'!$H$7,'Charging Default'!J24,IF($L$5='Charging Default'!$K$7,'Charging Default'!M24,IF($L$5='Charging Default'!$N$7,'Charging Default'!P24))))","v":15}]
[null,null,null,"Level 3","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E25,IF($L$5='Charging Default'!$H$7,'Charging Default'!H25,IF($L$5='Charging Default'!$K$7,'Charging Default'!K25,IF($L$5='Charging Default'!$N$7,'Charging Default'!N25))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F25,IF($L$5='Charging Default'!$H$7,'Charging Default'!I25,IF($L$5='Charging Default'!$K$7,'Charging Default'!L25,IF($L$5='Charging Default'!$N$7,'Charging Default'!O25))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G25,IF($L$5='Charging Default'!$H$7,'Charging Default'!J25,IF($L$5='Charging Default'!$K$7,'Charging Default'!M25,IF($L$5='Charging Default'!$N$7,'Charging Default'!P25))))","v":10}]
[null,null,"Public","Level 2 ","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E26,IF($L$5='Charging Default'!$H$7,'Charging Default'!H26,IF($L$5='Charging Default'!$K$7,'Charging Default'!K26,IF($L$5='Charging Default'!$N$7,'Charging Default'!N26))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F26,IF($L$5='Charging Default'!$H$7,'Charging Default'!I26,IF($L$5='Charging Default'!$K$7,'Charging Default'!L26,IF($L$5='Charging Default'!$N$7,'Charging Default'!O26))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G26,IF($L$5='Charging Default'!$H$7,'Charging Default'!J26,IF($L$5='Charging Default'!$K$7,'Charging Default'!M26,IF($L$5='Charging Default'!$N$7,'Charging Default'!P26))))","v":10}]
[null,null,null,"Level 3","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E27,IF($L$5='Charging Default'!$H$7,'Charging Default'!H27,IF($L$5='Charging Default'!$K$7,'Charging Default'!K27,IF($L$5='Charging Default'!$N$7,'Charging Default'!N27))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F27,IF($L$5='Charging Default'!$H$7,'Charging Default'!I27,IF($L$5='Charging Default'!$K$7,'Charging Default'!L27,IF($L$5='Charging Default'!$N$7,'Charging Default'!O27))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G27,IF($L$5='Charging Default'!$H$7,'Charging Default'!J27,IF($L$5='Charging Default'!$K$7,'Charging Default'!M27,IF($L$5='Charging Default'!$N$7,'Charging Default'!P27))))","v":10}]
[null,null,"Depot ","Level 2 ","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E28,IF($L$5='Charging Default'!$H$7,'Charging Default'!H28,IF($L$5='Charging Default'!$K$7,'Charging Default'!K28,IF($L$5='Charging Default'!$N$7,'Charging Default'!N28))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F28,IF($L$5='Charging Default'!$H$7,'Charging Default'!I28,IF($L$5='Charging Default'!$K$7,'Charging Default'!L28,IF($L$5='Charging Default'!$N$7,'Charging Default'!O28))))","v":15},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G28,IF($L$5='Charging Default'!$H$7,'Charging Default'!J28,IF($L$5='Charging Default'!$K$7,'Charging Default'!M28,IF($L$5='Charging Default'!$N$7,'Charging Default'!P28))))","v":15}]
[null,null,null,"Level 3","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E29,IF($L$5='Charging Default'!$H$7,'Charging Default'!H29,IF($L$5='Charging Default'!$K$7,'Charging Default'!K29,IF($L$5='Charging Default'!$N$7,'Charging Default'!N29))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F29,IF($L$5='Charging Default'!$H$7,'Charging Default'!I29,IF($L$5='Charging Default'!$K$7,'Charging Default'!L29,IF($L$5='Charging Default'!$N$7,'Charging Default'!O29))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G29,IF($L$5='Charging Default'!$H$7,'Charging Default'!J29,IF($L$5='Charging Default'!$K$7,'Charging Default'!M29,IF($L$5='Charging Default'!$N$7,'Charging Default'!P29))))","v":10}]
[null,null,null,"Slow","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E30,IF($L$5='Charging Default'!$H$7,'Charging Default'!H30,IF($L$5='Charging Default'!$K$7,'Charging Default'!K30,IF($L$5='Charging Default'!$N$7,'Charging Default'!N30))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F30,IF($L$5='Charging Default'!$H$7,'Charging Default'!I30,IF($L$5='Charging Default'!$K$7,'Charging Default'!L30,IF($L$5='Charging Default'!$N$7,'Charging Default'!O30))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G30,IF($L$5='Charging Default'!$H$7,'Charging Default'!J30,IF($L$5='Charging Default'!$K$7,'Charging Default'!M30,IF($L$5='Charging Default'!$N$7,'Charging Default'!P30))))","v":10}]
[null,null,null,"Fast","years",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E31,IF($L$5='Charging Default'!$H$7,'Charging Default'!H31,IF($L$5='Charging Default'!$K$7,'Charging Default'!K31,IF($L$5='Charging Default'!$N$7,'Charging Default'!N31))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F31,IF($L$5='Charging Default'!$H$7,'Charging Default'!I31,IF($L$5='Charging Default'!$K$7,'Charging Default'!L31,IF($L$5='Charging Default'!$N$7,'Charging Default'!O31))))","v":10},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G31,IF($L$5='Charging Default'!$H$7,'Charging Default'!J31,IF($L$5='Charging Default'!$K$7,'Charging Default'!M31,IF($L$5='Charging Default'!$N$7,'Charging Default'!P31))))","v":10}]
[]
[null,"Charger user behavior","Private car","Home","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E44,IF($L$5='Charging Default'!$H$7,'Charging Default'!H44,IF($L$5='Charging Default'!$K$7,'Charging Default'!K44,IF($L$5='Charging Default'!$N$7,'Charging Default'!N44))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F44,IF($L$5='Charging Default'!$H$7,'Charging Default'!I44,IF($L$5='Charging Default'!$K$7,'Charging Default'!L44,IF($L$5='Charging Default'!$N$7,'Charging Default'!O44))))","v":0.67500000000000004},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G44,IF($L$5='Charging Default'!$H$7,'Charging Default'!J44,IF($L$5='Charging Default'!$K$7,'Charging Default'!M44,IF($L$5='Charging Default'!$N$7,'Charging Default'!P44))))","v":0.55000000000000004},null,null,"Percentage of time during a given day (out of 24 hours) that each mode will utilize each location to charge the vehicle battery.  For each vehicle mode, the user behavior at each associated charging setting should add to 100%.  Actual, expected, or suggested charging behavior of EV owners when charging their vehicles can be applied to this variable by the user."]
[null,null,null,"Work","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E45,IF($L$5='Charging Default'!$H$7,'Charging Default'!H45,IF($L$5='Charging Default'!$K$7,'Charging Default'!K45,IF($L$5='Charging Default'!$N$7,'Charging Default'!N45))))","v":0.1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F45,IF($L$5='Charging Default'!$H$7,'Charging Default'!I45,IF($L$5='Charging Default'!$K$7,'Charging Default'!L45,IF($L$5='Charging Default'!$N$7,'Charging Default'!O45))))","v":0.125},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G45,IF($L$5='Charging Default'!$H$7,'Charging Default'!J45,IF($L$5='Charging Default'!$K$7,'Charging Default'!M45,IF($L$5='Charging Default'!$N$7,'Charging Default'!P45))))","v":0.15}]
[null,null,null,"Public","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E46,IF($L$5='Charging Default'!$H$7,'Charging Default'!H46,IF($L$5='Charging Default'!$K$7,'Charging Default'!K46,IF($L$5='Charging Default'!$N$7,'Charging Default'!N46))))","v":0.1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F46,IF($L$5='Charging Default'!$H$7,'Charging Default'!I46,IF($L$5='Charging Default'!$K$7,'Charging Default'!L46,IF($L$5='Charging Default'!$N$7,'Charging Default'!O46))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G46,IF($L$5='Charging Default'!$H$7,'Charging Default'!J46,IF($L$5='Charging Default'!$K$7,'Charging Default'!M46,IF($L$5='Charging Default'!$N$7,'Charging Default'!P46))))","v":0.3}]
[null,null,null,"Depot ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E47,IF($L$5='Charging Default'!$H$7,'Charging Default'!H47,IF($L$5='Charging Default'!$K$7,'Charging Default'!K47,IF($L$5='Charging Default'!$N$7,'Charging Default'!N47))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F47,IF($L$5='Charging Default'!$H$7,'Charging Default'!I47,IF($L$5='Charging Default'!$K$7,'Charging Default'!L47,IF($L$5='Charging Default'!$N$7,'Charging Default'!O47))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G47,IF($L$5='Charging Default'!$H$7,'Charging Default'!J47,IF($L$5='Charging Default'!$K$7,'Charging Default'!M47,IF($L$5='Charging Default'!$N$7,'Charging Default'!P47))))","v":0}]
[null,null,"Private two-wheeler","Home","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E48,IF($L$5='Charging Default'!$H$7,'Charging Default'!H48,IF($L$5='Charging Default'!$K$7,'Charging Default'!K48,IF($L$5='Charging Default'!$N$7,'Charging Default'!N48))))","v":0.95},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F48,IF($L$5='Charging Default'!$H$7,'Charging Default'!I48,IF($L$5='Charging Default'!$K$7,'Charging Default'!L48,IF($L$5='Charging Default'!$N$7,'Charging Default'!O48))))","v":0.9},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G48,IF($L$5='Charging Default'!$H$7,'Charging Default'!J48,IF($L$5='Charging Default'!$K$7,'Charging Default'!M48,IF($L$5='Charging Default'!$N$7,'Charging Default'!P48))))","v":0.9}]
[null,null,null,"Work","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E49,IF($L$5='Charging Default'!$H$7,'Charging Default'!H49,IF($L$5='Charging Default'!$K$7,'Charging Default'!K49,IF($L$5='Charging Default'!$N$7,'Charging Default'!N49))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F49,IF($L$5='Charging Default'!$H$7,'Charging Default'!I49,IF($L$5='Charging Default'!$K$7,'Charging Default'!L49,IF($L$5='Charging Default'!$N$7,'Charging Default'!O49))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G49,IF($L$5='Charging Default'!$H$7,'Charging Default'!J49,IF($L$5='Charging Default'!$K$7,'Charging Default'!M49,IF($L$5='Charging Default'!$N$7,'Charging Default'!P49))))","v":0}]
[null,null,null,"Public","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E50,IF($L$5='Charging Default'!$H$7,'Charging Default'!H50,IF($L$5='Charging Default'!$K$7,'Charging Default'!K50,IF($L$5='Charging Default'!$N$7,'Charging Default'!N50))))","v":0.05},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F50,IF($L$5='Charging Default'!$H$7,'Charging Default'!I50,IF($L$5='Charging Default'!$K$7,'Charging Default'!L50,IF($L$5='Charging Default'!$N$7,'Charging Default'!O50))))","v":0.1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G50,IF($L$5='Charging Default'!$H$7,'Charging Default'!J50,IF($L$5='Charging Default'!$K$7,'Charging Default'!M50,IF($L$5='Charging Default'!$N$7,'Charging Default'!P50))))","v":0.1}]
[null,null,null,"Depot ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E51,IF($L$5='Charging Default'!$H$7,'Charging Default'!H51,IF($L$5='Charging Default'!$K$7,'Charging Default'!K51,IF($L$5='Charging Default'!$N$7,'Charging Default'!N51))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F51,IF($L$5='Charging Default'!$H$7,'Charging Default'!I51,IF($L$5='Charging Default'!$K$7,'Charging Default'!L51,IF($L$5='Charging Default'!$N$7,'Charging Default'!O51))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G51,IF($L$5='Charging Default'!$H$7,'Charging Default'!J51,IF($L$5='Charging Default'!$K$7,'Charging Default'!M51,IF($L$5='Charging Default'!$N$7,'Charging Default'!P51))))","v":0}]
[null,null,"Shared fleet","Home","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E52,IF($L$5='Charging Default'!$H$7,'Charging Default'!H52,IF($L$5='Charging Default'!$K$7,'Charging Default'!K52,IF($L$5='Charging Default'!$N$7,'Charging Default'!N52))))","v":0.7},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F52,IF($L$5='Charging Default'!$H$7,'Charging Default'!I52,IF($L$5='Charging Default'!$K$7,'Charging Default'!L52,IF($L$5='Charging Default'!$N$7,'Charging Default'!O52))))","v":0.65},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G52,IF($L$5='Charging Default'!$H$7,'Charging Default'!J52,IF($L$5='Charging Default'!$K$7,'Charging Default'!M52,IF($L$5='Charging Default'!$N$7,'Charging Default'!P52))))","v":0.6}]
[null,null,null,"Work","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E53,IF($L$5='Charging Default'!$H$7,'Charging Default'!H53,IF($L$5='Charging Default'!$K$7,'Charging Default'!K53,IF($L$5='Charging Default'!$N$7,'Charging Default'!N53))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F53,IF($L$5='Charging Default'!$H$7,'Charging Default'!I53,IF($L$5='Charging Default'!$K$7,'Charging Default'!L53,IF($L$5='Charging Default'!$N$7,'Charging Default'!O53))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G53,IF($L$5='Charging Default'!$H$7,'Charging Default'!J53,IF($L$5='Charging Default'!$K$7,'Charging Default'!M53,IF($L$5='Charging Default'!$N$7,'Charging Default'!P53))))","v":0}]
[null,null,null,"Public","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E54,IF($L$5='Charging Default'!$H$7,'Charging Default'!H54,IF($L$5='Charging Default'!$K$7,'Charging Default'!K54,IF($L$5='Charging Default'!$N$7,'Charging Default'!N54))))","v":0.1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F54,IF($L$5='Charging Default'!$H$7,'Charging Default'!I54,IF($L$5='Charging Default'!$K$7,'Charging Default'!L54,IF($L$5='Charging Default'!$N$7,'Charging Default'!O54))))","v":0.1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G54,IF($L$5='Charging Default'!$H$7,'Charging Default'!J54,IF($L$5='Charging Default'!$K$7,'Charging Default'!M54,IF($L$5='Charging Default'!$N$7,'Charging Default'!P54))))","v":0.1}]
[null,null,null,"Depot ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E55,IF($L$5='Charging Default'!$H$7,'Charging Default'!H55,IF($L$5='Charging Default'!$K$7,'Charging Default'!K55,IF($L$5='Charging Default'!$N$7,'Charging Default'!N55))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F55,IF($L$5='Charging Default'!$H$7,'Charging Default'!I55,IF($L$5='Charging Default'!$K$7,'Charging Default'!L55,IF($L$5='Charging Default'!$N$7,'Charging Default'!O55))))","v":0.25},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G55,IF($L$5='Charging Default'!$H$7,'Charging Default'!J55,IF($L$5='Charging Default'!$K$7,'Charging Default'!M55,IF($L$5='Charging Default'!$N$7,'Charging Default'!P55))))","v":0.3}]
[null,null,"Public bus","Home","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E56,IF($L$5='Charging Default'!$H$7,'Charging Default'!H56,IF($L$5='Charging Default'!$K$7,'Charging Default'!K56,IF($L$5='Charging Default'!$N$7,'Charging Default'!N56))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F56,IF($L$5='Charging Default'!$H$7,'Charging Default'!I56,IF($L$5='Charging Default'!$K$7,'Charging Default'!L56,IF($L$5='Charging Default'!$N$7,'Charging Default'!O56))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G56,IF($L$5='Charging Default'!$H$7,'Charging Default'!J56,IF($L$5='Charging Default'!$K$7,'Charging Default'!M56,IF($L$5='Charging Default'!$N$7,'Charging Default'!P56))))","v":0}]
[null,null,null,"Work","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E57,IF($L$5='Charging Default'!$H$7,'Charging Default'!H57,IF($L$5='Charging Default'!$K$7,'Charging Default'!K57,IF($L$5='Charging Default'!$N$7,'Charging Default'!N57))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F57,IF($L$5='Charging Default'!$H$7,'Charging Default'!I57,IF($L$5='Charging Default'!$K$7,'Charging Default'!L57,IF($L$5='Charging Default'!$N$7,'Charging Default'!O57))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G57,IF($L$5='Charging Default'!$H$7,'Charging Default'!J57,IF($L$5='Charging Default'!$K$7,'Charging Default'!M57,IF($L$5='Charging Default'!$N$7,'Charging Default'!P57))))","v":0}]
[null,null,null,"Public","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E58,IF($L$5='Charging Default'!$H$7,'Charging Default'!H58,IF($L$5='Charging Default'!$K$7,'Charging Default'!K58,IF($L$5='Charging Default'!$N$7,'Charging Default'!N58))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F58,IF($L$5='Charging Default'!$H$7,'Charging Default'!I58,IF($L$5='Charging Default'!$K$7,'Charging Default'!L58,IF($L$5='Charging Default'!$N$7,'Charging Default'!O58))))","v":0},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G58,IF($L$5='Charging Default'!$H$7,'Charging Default'!J58,IF($L$5='Charging Default'!$K$7,'Charging Default'!M58,IF($L$5='Charging Default'!$N$7,'Charging Default'!P58))))","v":0}]
[null,null,null,"Depot ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E59,IF($L$5='Charging Default'!$H$7,'Charging Default'!H59,IF($L$5='Charging Default'!$K$7,'Charging Default'!K59,IF($L$5='Charging Default'!$N$7,'Charging Default'!N59))))","v":1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F59,IF($L$5='Charging Default'!$H$7,'Charging Default'!I59,IF($L$5='Charging Default'!$K$7,'Charging Default'!L59,IF($L$5='Charging Default'!$N$7,'Charging Default'!O59))))","v":1},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G59,IF($L$5='Charging Default'!$H$7,'Charging Default'!J59,IF($L$5='Charging Default'!$K$7,'Charging Default'!M59,IF($L$5='Charging Default'!$N$7,'Charging Default'!P59))))","v":1}]
[]
[null,"Charger utilization rate","Home",null,"%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E61,IF($L$5='Charging Default'!$H$7,'Charging Default'!H61,IF($L$5='Charging Default'!$K$7,'Charging Default'!K61,IF($L$5='Charging Default'!$N$7,'Charging Default'!N61))))","v":0.3},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F61,IF($L$5='Charging Default'!$I$7,'Charging Default'!I61,IF($L$5='Charging Default'!$L$7,'Charging Default'!L61,IF($L$5='Charging Default'!$O$7,'Charging Default'!O61))))","v":0.25},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G61,IF($L$5='Charging Default'!$J$7,'Charging Default'!J61,IF($L$5='Charging Default'!$M$7,'Charging Default'!M61,IF($L$5='Charging Default'!$P$7,'Charging Default'!P61))))","v":0.2},null,null,"Percentage a given day (out of 24 hours) that a charger will be operating and plugged into a vehicle per charging location"]
[null,null,"Work",null,"%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E62,IF($L$5='Charging Default'!$H$7,'Charging Default'!H62,IF($L$5='Charging Default'!$K$7,'Charging Default'!K62,IF($L$5='Charging Default'!$N$7,'Charging Default'!N62))))","v":0.3},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F62,IF($L$5='Charging Default'!$I$7,'Charging Default'!I62,IF($L$5='Charging Default'!$L$7,'Charging Default'!L62,IF($L$5='Charging Default'!$O$7,'Charging Default'!O62))))","v":0.35},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G62,IF($L$5='Charging Default'!$J$7,'Charging Default'!J62,IF($L$5='Charging Default'!$M$7,'Charging Default'!M62,IF($L$5='Charging Default'!$P$7,'Charging Default'!P62))))","v":0.4}]
[null,null,"Public",null,"%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E63,IF($L$5='Charging Default'!$H$7,'Charging Default'!H63,IF($L$5='Charging Default'!$K$7,'Charging Default'!K63,IF($L$5='Charging Default'!$N$7,'Charging Default'!N63))))","v":0.3},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F63,IF($L$5='Charging Default'!$I$7,'Charging Default'!I63,IF($L$5='Charging Default'!$L$7,'Charging Default'!L63,IF($L$5='Charging Default'!$O$7,'Charging Default'!O63))))","v":0.35},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G63,IF($L$5='Charging Default'!$J$7,'Charging Default'!J63,IF($L$5='Charging Default'!$M$7,'Charging Default'!M63,IF($L$5='Charging Default'!$P$7,'Charging Default'!P63))))","v":0.4}]
[null,null,"Depot ",null,"%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E64,IF($L$5='Charging Default'!$H$7,'Charging Default'!H64,IF($L$5='Charging Default'!$K$7,'Charging Default'!K64,IF($L$5='Charging Default'!$N$7,'Charging Default'!N64))))","v":0.3},{"$f":"IF($L$5='Charging Default'!$F$7,'Charging Default'!F64,IF($L$5='Charging Default'!$I$7,'Charging Default'!I64,IF($L$5='Charging Default'!$L$7,'Charging Default'!L64,IF($L$5='Charging Default'!$O$7,'Charging Default'!O64))))","v":0.3},{"$f":"IF($L$5='Charging Default'!$G$7,'Charging Default'!G64,IF($L$5='Charging Default'!$J$7,'Charging Default'!J64,IF($L$5='Charging Default'!$M$7,'Charging Default'!M64,IF($L$5='Charging Default'!$P$7,'Charging Default'!P64))))","v":0.3}]
[]
[null,"Distribution of charging type","Home","Level 1","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E33,IF($L$5='Charging Default'!$H$7,'Charging Default'!H33,IF($L$5='Charging Default'!$K$7,'Charging Default'!K33,IF($L$5='Charging Default'!$N$7,'Charging Default'!N33))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F33,IF($L$5='Charging Default'!$H$7,'Charging Default'!I33,IF($L$5='Charging Default'!$K$7,'Charging Default'!L33,IF($L$5='Charging Default'!$N$7,'Charging Default'!O33))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G33,IF($L$5='Charging Default'!$H$7,'Charging Default'!J33,IF($L$5='Charging Default'!$K$7,'Charging Default'!M33,IF($L$5='Charging Default'!$N$7,'Charging Default'!P33))))","v":0.1},null,null,"The distribution of charging speeds type that exists within a defined charging location type. For each charging setting, the percent of each charging speed present should collectively add to 100 percent. Current, expected or desired available charging infrastructure type/level by location in your city "]
[null,null,null,"Level 2","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E34,IF($L$5='Charging Default'!$H$7,'Charging Default'!H34,IF($L$5='Charging Default'!$K$7,'Charging Default'!K34,IF($L$5='Charging Default'!$N$7,'Charging Default'!N34))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F34,IF($L$5='Charging Default'!$H$7,'Charging Default'!I34,IF($L$5='Charging Default'!$K$7,'Charging Default'!L34,IF($L$5='Charging Default'!$N$7,'Charging Default'!O34))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G34,IF($L$5='Charging Default'!$H$7,'Charging Default'!J34,IF($L$5='Charging Default'!$K$7,'Charging Default'!M34,IF($L$5='Charging Default'!$N$7,'Charging Default'!P34))))","v":0.9}]
[null,null,"Work","Level 2 ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E35,IF($L$5='Charging Default'!$H$7,'Charging Default'!H35,IF($L$5='Charging Default'!$K$7,'Charging Default'!K35,IF($L$5='Charging Default'!$N$7,'Charging Default'!N35))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F35,IF($L$5='Charging Default'!$H$7,'Charging Default'!I35,IF($L$5='Charging Default'!$K$7,'Charging Default'!L35,IF($L$5='Charging Default'!$N$7,'Charging Default'!O35))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G35,IF($L$5='Charging Default'!$H$7,'Charging Default'!J35,IF($L$5='Charging Default'!$K$7,'Charging Default'!M35,IF($L$5='Charging Default'!$N$7,'Charging Default'!P35))))","v":0}]
[null,null,null,"Level 3","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E36,IF($L$5='Charging Default'!$H$7,'Charging Default'!H36,IF($L$5='Charging Default'!$K$7,'Charging Default'!K36,IF($L$5='Charging Default'!$N$7,'Charging Default'!N36))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F36,IF($L$5='Charging Default'!$H$7,'Charging Default'!I36,IF($L$5='Charging Default'!$K$7,'Charging Default'!L36,IF($L$5='Charging Default'!$N$7,'Charging Default'!O36))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G36,IF($L$5='Charging Default'!$H$7,'Charging Default'!J36,IF($L$5='Charging Default'!$K$7,'Charging Default'!M36,IF($L$5='Charging Default'!$N$7,'Charging Default'!P36))))","v":1}]
[null,null,"Public","Level 2 ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E37,IF($L$5='Charging Default'!$H$7,'Charging Default'!H37,IF($L$5='Charging Default'!$K$7,'Charging Default'!K37,IF($L$5='Charging Default'!$N$7,'Charging Default'!N37))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F37,IF($L$5='Charging Default'!$H$7,'Charging Default'!I37,IF($L$5='Charging Default'!$K$7,'Charging Default'!L37,IF($L$5='Charging Default'!$N$7,'Charging Default'!O37))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G37,IF($L$5='Charging Default'!$H$7,'Charging Default'!J37,IF($L$5='Charging Default'!$K$7,'Charging Default'!M37,IF($L$5='Charging Default'!$N$7,'Charging Default'!P37))))","v":0}]
[null,null,null,"Level 3","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E38,IF($L$5='Charging Default'!$H$7,'Charging Default'!H38,IF($L$5='Charging Default'!$K$7,'Charging Default'!K38,IF($L$5='Charging Default'!$N$7,'Charging Default'!N38))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F38,IF($L$5='Charging Default'!$H$7,'Charging Default'!I38,IF($L$5='Charging Default'!$K$7,'Charging Default'!L38,IF($L$5='Charging Default'!$N$7,'Charging Default'!O38))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G38,IF($L$5='Charging Default'!$H$7,'Charging Default'!J38,IF($L$5='Charging Default'!$K$7,'Charging Default'!M38,IF($L$5='Charging Default'!$N$7,'Charging Default'!P38))))","v":1}]
[null,null,"Depot ","Level 2 ","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E39,IF($L$5='Charging Default'!$H$7,'Charging Default'!H39,IF($L$5='Charging Default'!$K$7,'Charging Default'!K39,IF($L$5='Charging Default'!$N$7,'Charging Default'!N39))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F39,IF($L$5='Charging Default'!$H$7,'Charging Default'!I39,IF($L$5='Charging Default'!$K$7,'Charging Default'!L39,IF($L$5='Charging Default'!$N$7,'Charging Default'!O39))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G39,IF($L$5='Charging Default'!$H$7,'Charging Default'!J39,IF($L$5='Charging Default'!$K$7,'Charging Default'!M39,IF($L$5='Charging Default'!$N$7,'Charging Default'!P39))))","v":0}]
[null,null,null,"Level 3","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E40,IF($L$5='Charging Default'!$H$7,'Charging Default'!H40,IF($L$5='Charging Default'!$K$7,'Charging Default'!K40,IF($L$5='Charging Default'!$N$7,'Charging Default'!N40))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F40,IF($L$5='Charging Default'!$H$7,'Charging Default'!I40,IF($L$5='Charging Default'!$K$7,'Charging Default'!L40,IF($L$5='Charging Default'!$N$7,'Charging Default'!O40))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G40,IF($L$5='Charging Default'!$H$7,'Charging Default'!J40,IF($L$5='Charging Default'!$K$7,'Charging Default'!M40,IF($L$5='Charging Default'!$N$7,'Charging Default'!P40))))","v":1}]
[null,null,null,"Slow","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E41,IF($L$5='Charging Default'!$H$7,'Charging Default'!H41,IF($L$5='Charging Default'!$K$7,'Charging Default'!K41,IF($L$5='Charging Default'!$N$7,'Charging Default'!N41))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F41,IF($L$5='Charging Default'!$H$7,'Charging Default'!I41,IF($L$5='Charging Default'!$K$7,'Charging Default'!L41,IF($L$5='Charging Default'!$N$7,'Charging Default'!O41))))","v":0.2},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G41,IF($L$5='Charging Default'!$H$7,'Charging Default'!J41,IF($L$5='Charging Default'!$K$7,'Charging Default'!M41,IF($L$5='Charging Default'!$N$7,'Charging Default'!P41))))","v":0}]
[null,null,null,"Fast","%",null,null,null,{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!E42,IF($L$5='Charging Default'!$H$7,'Charging Default'!H42,IF($L$5='Charging Default'!$K$7,'Charging Default'!K42,IF($L$5='Charging Default'!$N$7,'Charging Default'!N42))))","v":0.5},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!F42,IF($L$5='Charging Default'!$H$7,'Charging Default'!I42,IF($L$5='Charging Default'!$K$7,'Charging Default'!L42,IF($L$5='Charging Default'!$N$7,'Charging Default'!O42))))","v":0.8},{"$f":"IF($L$5='Charging Default'!$E$7,'Charging Default'!G42,IF($L$5='Charging Default'!$H$7,'Charging Default'!J42,IF($L$5='Charging Default'!$K$7,'Charging Default'!M42,IF($L$5='Charging Default'!$N$7,'Charging Default'!P42))))","v":1}]
[]
[null,"Environmental Factor","Electic Grid",null,"%",null,null,null,{"$f":"IF($L$5='Charging Default'!E$7,'Charging Default'!E73,IF($L$5='Charging Default'!H$7,'Charging Default'!H73,IF($L$5='Charging Default'!K$7,'Charging Default'!K73,IF($L$5='Charging Default'!N$7,'Charging Default'!N73))))","v":0.01},{"$f":"IF($L$5='Charging Default'!F$7,'Charging Default'!F73,IF($L$5='Charging Default'!I$7,'Charging Default'!I73,IF($L$5='Charging Default'!L$7,'Charging Default'!L73,IF($L$5='Charging Default'!O$7,'Charging Default'!O73))))","v":0.01},{"$f":"IF($L$5='Charging Default'!G$7,'Charging Default'!G73,IF($L$5='Charging Default'!J$7,'Charging Default'!J73,IF($L$5='Charging Default'!M$7,'Charging Default'!M73,IF($L$5='Charging Default'!P$7,'Charging Default'!P73))))","v":0.01},null,null,"Percentage of operational loss and impact to vehicle battery efficiencies due to city topography or the presence of extreme temperatures"]

{"sheet":"Charging Default","index":16,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":true,"merged":[[65,1,71,1],[11,1,13,1],[60,1,63,1],[32,2,33,2],[34,2,35,2],[36,2,37,2],[15,1,19,1],[43,1,58,1],[43,2,46,2],[47,2,50,2],[51,2,54,2],[55,2,58,2],[32,1,41,1],[21,1,30,1],[38,2,41,2],[21,2,22,2],[23,2,24,2],[25,2,26,2],[27,2,30,2],[8,1,10,1],[0,0,3,16],[5,10,5,12],[5,13,5,15],[5,4,5,6],[5,7,5,9]]}
[" Charging Infrastructure Default Information"]
[]
[]
[]
[]
[null,null,null,null,"Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging Economy - Low  Density"]
[null,null,null,null,1,1,1,2,2,2,3,3,3,4,4,4]
[null,"Category","Data Point","Unit",2020,2035,2050,2020,2035,2050,2020,2035,2050,2020,2035,2050]
[null,"Battery Capacity","Private cars and shared fleets","kWh",40,75,100,60,90,150,60,90,150,40,75,100]
[null,null,"Private two-wheelers","KWh",2.5,7,11,6.5,13.5,20,6.5,13.5,20,2.5,7,11]
[null,null," Public buses","kWh",275,400,600,275,400,600,275,400,600,275,400,600]
[null,"Battery Range","Private / shared car","Metric (km)",200,375,500,300,450,500,300,450,500,200,375,500]
[null,null,"Private two-wheeler","Metric (km)",30,75,115,70,140,210,70,140,210,30,75,115]
[null,null,"Public bus","Metric (km)",250,400,700,250,500,700,250,500,700,250,500,700]
[]
[null,"Charger Power","LDV - Level 1","kW",2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"LDV - Level 2","kW",7.2,11,16.5,{"$f":"E17","v":7.2},{"$f":"F17","v":11},{"$f":"G17","v":16.5},7.2,11,16.5,7.2,11,16.5]
[null,null,"LDV - Level 3","kW",50,100,150,50,100,150,50,100,150,50,100,150]
[null,null,"HDV - Slow","kW",60,70,80,60,70,80,60,70,80,60,70,80]
[null,null,"HDV - Fast","kW",125,135,150,125,135,150,125,135,150,125,135,150]
[]
[null,"Charging infrastructure lifespan","Home","years",25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"years",15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"Work","years",15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Public","years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Depot ","years",15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"years",10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"years",10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,"Distribution by charging type (% of charger type per location)","Home","Level 1 %",1,0.8,0.6,0.5,0.2,0.1,0.5,0.2,0.1,1,0.8,0.6]
[null,null,null,"Level 2 %",0,0.2,0.4,0.5,0.8,0.9,0.5,0.8,0.9,0,0.2,0.4]
[null,null,"Work","Level 2 %",1,0.8,0.6,0.5,0.2,0,0.5,0.2,0,1,0.8,0.6]
[null,null,null,"Level 3 %",0,0.2,0.4,0.5,0.8,1,0.5,0.8,1,0,0.2,0.4]
[null,null,"Public","Level 2 %",1,0.8,0.6,0.5,0.2,0,0.5,0.2,0,1,0.8,0.6]
[null,null,null,"Level 3 %",0,0.2,0.4,0.5,0.8,1,0.5,0.8,1,0,0.2,0.4]
[null,null,"Depot ","Level 2 %",1,0.8,0.6,0.5,0.2,0,0.5,0.2,0,1,0.8,0.6]
[null,null,null,"Level 3 %",0,0.2,0.4,0.5,0.8,1,0.5,0.8,1,0,0.2,0.4]
[null,null,null,"Slow %",1,0.8,0.6,0.5,0.2,0,0.5,0.2,0,1,0.8,0.6]
[null,null,null,"Fast %",0,0.2,0.4,0.5,0.8,1,0.5,0.8,1,0,0.2,0.4]
[]
[null,"Charger user behavior","Private car","Home %",0.8,0.67500000000000004,0.55000000000000004,0.8,0.7,0.6,0.8,0.67500000000000004,0.55000000000000004,0.8,0.7,0.6]
[null,null,null,"Work %",0.1,0.125,0.15,{"$f":"E45","v":0.1},0.15,0.2,0.1,0.125,0.15,{"$f":"K45","v":0.1},0.15,0.2]
[null,null,null,"Public %",0.1,0.2,0.3,0.1,0.15,0.2,0.1,0.2,0.3,{"$f":"K46","v":0.1},0.15,0.2]
[null,null,null,"Depot %",0,0,0,0,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":0},{"$f":"I47","v":0},{"$f":"J47","v":0},{"$f":"H47","v":0},{"$f":"I47","v":0},{"$f":"J47","v":0}]
[null,null,"Private two-wheeler","Home %",0.95,0.9,0.9,0.95,0.9,0.9,{"$f":"H48","v":0.95},0.9,0.9,{"$f":"K48","v":0.95},{"$f":"L48","v":0.9},{"$f":"M48","v":0.9}]
[null,null,null,"Work %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Public %",0.05,0.1,0.1,0.05,0.1,0.1,0.05,0.1,0.1,0.05,0.1,0.1]
[null,null,null,"Depot %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shared fleet","Home %",0.7,0.65,0.6,0.7,0.65,0.6,0.7,0.65,0.6,0.7,0.65,0.6]
[null,null,null,"Work %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Public %",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Depot %",0.2,0.25,0.3,0.2,0.25,0.3,0.2,0.25,0.3,0.2,0.25,0.3]
[null,null,"Public bus","Home %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Work %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Public %",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depot %",1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Charger Utilization Rate (% of time in use over 24hrs)","Home","%",0.3,0.25,0.2,0.3,0.25,0.2,0.3,0.25,0.2,0.3,0.25,0.2]
[null,null,"Work","%",0.3,0.35,0.4,0.3,0.35,0.4,0.3,0.35,0.4,0.3,0.35,0.4]
[null,null,"Public","%",0.3,0.35,0.4,0.3,0.35,0.4,0.3,0.35,0.4,0.3,0.35,0.4]
[null,null,"Depot ","%",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,"Top battery charge level","Private car - in-home ","%",0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,"Private car -  opportunity ","%",0.8,0.85,0.9,0.8,0.85,0.9,0.8,0.85,0.9,0.8,0.85,0.9]
[null,null,"Private two-wheeler- in home","%",0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,"Public bus -  depot","%",0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,"Public bus -  opportunity ","%",0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9]
[null,null,"Shared fleet -  depot ","%",0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9]
[null,null,"Shared fleet -  opportunity ","%",0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9,0.75,0.85,0.9]
[null,"Environmental Factor","Electrical Grid","%",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]

{"sheet":"Charging Calc","index":17,"n_rows":148,"n_cols":13,"rows_kept":148,"cut":false,"hidden":true,"merged":[[0,0,3,7],[69,1,69,5],[80,1,80,5],[84,1,84,5],[102,1,102,5],[61,1,61,5],[6,1,6,5],[7,1,7,5],[50,1,50,5],[11,1,11,5],[51,1,51,5],[57,1,57,5],[74,1,74,5],[65,1,65,5],[28,1,28,5],[29,1,29,5],[137,1,137,5],[142,1,142,5],[125,1,125,5],[129,1,129,5],[133,1,133,5],[39,1,39,5],[44,1,44,5],[84,7,84,11],[61,7,61,11],[119,1,119,5],[106,1,106,5],[110,1,110,5],[88,1,88,5],[92,1,92,5],[97,1,97,5],[20,7,21,7],[22,7,23,7],[24,7,25,7],[26,7,29,7],[34,1,34,5]]}
["Charging Infrastructure Calculations"]
[]
[]
[]
[]
[null,"Input",2020,2035,2050,"Unit"]
[null,"Electricity"]
[null,"Battery"]
[null,"Battery Size of Electric Cars",{"$f":"IF(ISBLANK('Charging Data'!F7),'Charging Data'!I7,'Charging Data'!F7)","v":60},{"$f":"IF(ISBLANK('Charging Data'!G7),'Charging Data'!J7,'Charging Data'!G7)","v":90},{"$f":"IF(ISBLANK('Charging Data'!H7),'Charging Data'!K7,'Charging Data'!H7)","v":150},"kWh"]
[null,"Battery Size of Electric two-wheelers",{"$f":"IF(ISBLANK('Charging Data'!F8),'Charging Data'!I8,'Charging Data'!F8)","v":6.5},{"$f":"IF(ISBLANK('Charging Data'!G8),'Charging Data'!J8,'Charging Data'!G8)","v":13.5},{"$f":"IF(ISBLANK('Charging Data'!H8),'Charging Data'!K8,'Charging Data'!H8)","v":20},"kWh"]
[null,"Battery Size of Electric Buses",{"$f":"IF(ISBLANK('Charging Data'!F9),'Charging Data'!I9,'Charging Data'!F9)","v":275},{"$f":"IF(ISBLANK('Charging Data'!G9),'Charging Data'!J9,'Charging Data'!G9)","v":400},{"$f":"IF(ISBLANK('Charging Data'!H9),'Charging Data'!K9,'Charging Data'!H9)","v":600},"kWh"]
[null,"Range and Electricity Demand"]
[null,"Battery Range for Electric Car (Average distance per charge)",{"$f":"IF(ISBLANK('Charging Data'!F11),'Charging Data'!I11,'Charging Data'!F11)","v":300},{"$f":"IF(ISBLANK('Charging Data'!G11),'Charging Data'!J11,'Charging Data'!G11)","v":450},{"$f":"IF(ISBLANK('Charging Data'!H11),'Charging Data'!K11,'Charging Data'!H11)","v":500},"km"]
[null,"Battery Range for Electric two-wheeler (Average distance per charge)",{"$f":"IF(ISBLANK('Charging Data'!F12),'Charging Data'!I12,'Charging Data'!F12)","v":70},{"$f":"IF(ISBLANK('Charging Data'!G12),'Charging Data'!J12,'Charging Data'!G12)","v":140},{"$f":"IF(ISBLANK('Charging Data'!H12),'Charging Data'!K12,'Charging Data'!H12)","v":210},"km"]
[null,"Battery Range for Electric Bus",{"$f":"IF(ISBLANK('Charging Data'!F13),'Charging Data'!I13,'Charging Data'!F13)","v":250},{"$f":"IF(ISBLANK('Charging Data'!G13),'Charging Data'!J13,'Charging Data'!G13)","v":500},{"$f":"IF(ISBLANK('Charging Data'!H13),'Charging Data'!K13,'Charging Data'!H13)","v":700},"km"]
[null,"Electricity Use per km for Electric Cars (Distance only)",{"$f":"IFERROR(C9/C13,0)","v":0.2},{"$f":"IFERROR(D9/D13,0)","v":0.2},{"$f":"IFERROR(E9/E13,0)","v":0.3},"kWh/km"]
[null,"Electricity Use per km for Electric two-wheelers (Distance only)",{"$f":"IFERROR(C10/C14,0)","v":9.285714285714286E-2},{"$f":"IFERROR(D10/D14,0)","v":9.6428571428571433E-2},9.5238095238095233E-2,"kWh/km"]
[null,"Electricity Use per km for Electric Buses (Distance only)",{"$f":"IFERROR(C11/C15,0)","v":1.1000000000000001},{"$f":"IFERROR(D11/D15,0)","v":0.8},0.8571428571428571,"kWh/km",null,"This table is used for the charger cost calc sheets. "]
[null,"Environmental Factor",{"$f":"IF('Initial Data Input'!$F$14='User Typology Selection'!$K$5,IF(ISBLANK('Charging Data'!F65),'Charging Data'!I65,'Charging Data'!F65),0)","v":0.01},{"$f":"IF('Initial Data Input'!$F$14='User Typology Selection'!$K$5,IF(ISBLANK('Charging Data'!G65),'Charging Data'!J65,'Charging Data'!G65),0)","v":0.01},{"$f":"IF('Initial Data Input'!$F$14='User Typology Selection'!$K$5,IF(ISBLANK('Charging Data'!H65),'Charging Data'!K65,'Charging Data'!H65),0)","v":0.01},"%"]
[null,"Adjusted electricity Use per km for Electric Cars (Distance and Environment)",{"$f":"C16+(C19*C16)","v":0.20200000000000001},{"$f":"D16+(D19*D16)","v":0.20200000000000001},{"$f":"E16+(E19*E16)","v":0.30299999999999999},"kWh/km",null,"Location ","Type",2020,2035,2050,"Unit"]
[null,"Adjusted electricity Use per km for Electric two-wheelers (Distance and Environment)",{"$f":"C17+(C19*C17)","v":9.3785714285714292E-2},{"$f":"D17+(D19*D17)","v":9.7392857142857142E-2},{"$f":"E17+(E19*E17)","v":9.6190476190476187E-2},"kWh/km",null,"Home","Level 1",{"$f":"MAX(C60)+MAX(C83)+C128","v":8383.4687876674125},35180.737768155625,35619.861067410508,"charger"]
[null,"Adjusted electricity Use per km for Electric Buses (Distance and Environment)",{"$f":"C18+(C19*C18)","v":1.111},{"$f":"D18+(D19*D18)","v":0.80800000000000005},{"$f":"E18+(E19*E18)","v":0.86571428571428566},"kWh/km",null,null,"Level 2",2328.7413299076138,25585.991104113178,38858.03025535692,"charger"]
[null,"Total Electricity Demand for Private Cars",{"$f":"'Mobility Calc'!C35*C20","v":261337.49999999997},{"$f":"'Mobility Calc'!D87*D$20","v":977850.23434287182},{"$f":"'Mobility Calc'!E87*E$20","v":1592223.2434201369},"kWh/day",null,"Work","Level 2 ",{"$f":"C64+C87+C132","v":252.06163194444443},264.56986859926189,0,"charger"]
[null,"Total Electricity Demand for Private two-wheelers",{"$f":"'Mobility Calc'!C36*C21","v":13177.010089285712},{"$f":"'Mobility Calc'!D36*D21","v":903638.38620077854},{"$f":"'Mobility Calc'!E36*E21","v":1458591.4407806254},"kWh/day",null,null,"Level 3",36.296875,116.41074218367523,165.85658785626427,"charger"]
[null,"Total Electricity Demand for Shared Fleets",{"$f":"'Mobility Calc'!C38*C20","v":28365.345000000008},{"$f":"'Mobility Calc'!D38*D20","v":980801.24665722786},{"$f":"'Mobility Calc'!E38*E20","v":2051752.6364796178},"kWh/day",null,"Public","Level 2 ",{"$f":"C68+C91+C136","v":285.7748360770089},831.19915617830111,0,"charger"]
[null,"Total Electricity Demand for Buses",{"$f":"'Mobility Calc'!C37*C22","v":8052.4700717577471},{"$f":"'Mobility Calc'!D37*D22","v":492240.92729785119},{"$f":"'Mobility Calc'!E37*E22","v":896413.32625226094},"kWh/day",null,null,"Level 3",41.151576395089293,365.72762871845242,575.48706996671206,"charger"]
[null,"Total Electricity Demand for All Modes",{"$f":"C23+C25+C26+C24","v":310932.32516104344},{"$f":"D23+D25+D26+D24","v":3354530.7944987295},5998980.646932641,"kWh/day",null,"Depot ","Level 2 ",{"$f":"C72+C95+C140","v":54.717100694444461},619.19270622299734,0,"charger"]
[null,null,null,null,null,null,null,null,"Level 3",7.8792625000000029,272.44479073811885,569.93128791100492,"charger"]
[null,"Energy available per charger type and location based on user charging behavior",null,null,null,null,null,null,"Slow",{"$f":"C117","v":9.3199885089788737},{"$f":"D117","v":195.33370130867112},0,"charger"]
[null,"At Home",null,null,null,null,null,null,"Fast",4.4735944843098592,405.13656567724382,830.0123391224638,"charger"]
[null,"Level 1 % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F54),'Charging Data'!I54,'Charging Data'!F54)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G54),'Charging Data'!J54,'Charging Data'!G54)","v":0.2},{"$f":"IF(ISBLANK('Charging Data'!H54),'Charging Data'!K54,'Charging Data'!H54)","v":0.1},"%"]
[null,"Level 1 charger power",{"$f":"IF(ISBLANK('Charging Data'!F15),'Charging Data'!I15,'Charging Data'!F15)","v":2},{"$f":"IF(ISBLANK('Charging Data'!G15),'Charging Data'!J15,'Charging Data'!G15)","v":2},{"$f":"IF(ISBLANK('Charging Data'!H15),'Charging Data'!K15,'Charging Data'!H15)","v":2},"kW "]
[null,"Level 2  % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F55),'Charging Data'!I55,'Charging Data'!F55)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G55),'Charging Data'!J55,'Charging Data'!G55)","v":0.8},{"$f":"IF(ISBLANK('Charging Data'!H55),'Charging Data'!K55,'Charging Data'!H55)","v":0.9},"%"]
[null,"Level 2  charger power",{"$f":"IF(ISBLANK('Charging Data'!F16),'Charging Data'!I16,'Charging Data'!F16)","v":7.2},{"$f":"IF(ISBLANK('Charging Data'!G16),'Charging Data'!J16,'Charging Data'!G16)","v":11},{"$f":"IF(ISBLANK('Charging Data'!H16),'Charging Data'!K16,'Charging Data'!H16)","v":16.5},"kW"]
[null,"Work"]
[null,"Level 2  % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F56),'Charging Data'!I56,'Charging Data'!F56)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G56),'Charging Data'!J56,'Charging Data'!G56)","v":0.2},{"$f":"IF(ISBLANK('Charging Data'!H56),'Charging Data'!K56,'Charging Data'!H56)","v":0},"%"]
[null,"Level 2 charger power",{"$f":"IF(ISBLANK('Charging Data'!F16),'Charging Data'!I16,'Charging Data'!F16)","v":7.2},{"$f":"IF(ISBLANK('Charging Data'!G16),'Charging Data'!J16,'Charging Data'!G16)","v":11},{"$f":"IF(ISBLANK('Charging Data'!H16),'Charging Data'!K16,'Charging Data'!H16)","v":16.5},"kW"]
[null,"Level 3 % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F57),'Charging Data'!I57,'Charging Data'!F57)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G57),'Charging Data'!J57,'Charging Data'!G57)","v":0.8},{"$f":"IF(ISBLANK('Charging Data'!H57),'Charging Data'!K57,'Charging Data'!H57)","v":1},"%"]
[null,"Level 3  charger power",{"$f":"IF(ISBLANK('Charging Data'!F17),'Charging Data'!I17,'Charging Data'!F17)","v":50},{"$f":"IF(ISBLANK('Charging Data'!G17),'Charging Data'!J17,'Charging Data'!G17)","v":100},{"$f":"IF(ISBLANK('Charging Data'!H17),'Charging Data'!K17,'Charging Data'!H17)","v":150},"kW"]
[null,"Public"]
[null,"Level 2  % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F58),'Charging Data'!I58,'Charging Data'!F58)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G58),'Charging Data'!J58,'Charging Data'!G58)","v":0.2},{"$f":"IF(ISBLANK('Charging Data'!H58),'Charging Data'!K58,'Charging Data'!H58)","v":0},"%"]
[null,"Level 2 charger power",{"$f":"IF(ISBLANK('Charging Data'!F16),'Charging Data'!I16,'Charging Data'!F16)","v":7.2},{"$f":"IF(ISBLANK('Charging Data'!G16),'Charging Data'!J16,'Charging Data'!G16)","v":11},{"$f":"IF(ISBLANK('Charging Data'!H16),'Charging Data'!K16,'Charging Data'!H16)","v":16.5},"kW"]
[null,"Level 3 % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F59),'Charging Data'!I59,'Charging Data'!F59)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G59),'Charging Data'!J59,'Charging Data'!G59)","v":0.8},{"$f":"IF(ISBLANK('Charging Data'!H59),'Charging Data'!K59,'Charging Data'!H59)","v":1},"%"]
[null,"Level 3  charger power",{"$f":"IF(ISBLANK('Charging Data'!F17),'Charging Data'!I17,'Charging Data'!F7)","v":50},{"$f":"IF(ISBLANK('Charging Data'!G17),'Charging Data'!J17,'Charging Data'!G7)","v":100},{"$f":"IF(ISBLANK('Charging Data'!H17),'Charging Data'!K17,'Charging Data'!H7)","v":150},"kW"]
[null,"Depot"]
[null,"Level 2  % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F60),'Charging Data'!I60,'Charging Data'!F60)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G60),'Charging Data'!J60,'Charging Data'!G60)","v":0.2},{"$f":"IF(ISBLANK('Charging Data'!H60),'Charging Data'!K60,'Charging Data'!H60)","v":0},"%"]
[null,"Level 2 charger power",{"$f":"IF(ISBLANK('Charging Data'!F16),'Charging Data'!I16,'Charging Data'!F16)","v":7.2},{"$f":"IF(ISBLANK('Charging Data'!G16),'Charging Data'!J16,'Charging Data'!G16)","v":11},{"$f":"IF(ISBLANK('Charging Data'!H16),'Charging Data'!K16,'Charging Data'!H16)","v":16.5},"kW"]
[null,"Level 3 % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F61),'Charging Data'!I61,'Charging Data'!F61)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G61),'Charging Data'!J61,'Charging Data'!G61)","v":0.8},{"$f":"IF(ISBLANK('Charging Data'!H61),'Charging Data'!K61,'Charging Data'!H61)","v":1},"%"]
[null,"Level 3  charger power",{"$f":"IF(ISBLANK('Charging Data'!F17),'Charging Data'!I17,'Charging Data'!F17)","v":50},{"$f":"IF(ISBLANK('Charging Data'!G17),'Charging Data'!J17,'Charging Data'!G17)","v":100},{"$f":"IF(ISBLANK('Charging Data'!H17),'Charging Data'!K17,'Charging Data'!H17)","v":150},"kW"]
[]
[null,"Chargers need"]
[null,"Private Car"]
[null,"Electricity required for home charger",{"$f":"IF(ISBLANK('Charging Data'!F32),'Charging Data'!I32,'Charging Data'!F32)*C$23","v":209070},{"$f":"IF(ISBLANK('Charging Data'!G32),'Charging Data'!J32,'Charging Data'!G32)*D$23","v":660048.90818143857},{"$f":"IF(ISBLANK('Charging Data'!H32),'Charging Data'!K32,'Charging Data'!H32)*E$23","v":875722.78388107533},"kWh/day"]
[null,"Electricity required for work charger",{"$f":"IF(ISBLANK('Charging Data'!F33),'Charging Data'!I33,'Charging Data'!F33)*C$23","v":26133.75},{"$f":"IF(ISBLANK('Charging Data'!G33),'Charging Data'!J33,'Charging Data'!G33)*D$23","v":122231.27929285898},{"$f":"IF(ISBLANK('Charging Data'!H33),'Charging Data'!K33,'Charging Data'!H33)*E$23","v":238833.48651302053},"kWh/day"]
[null,"Electricity required for public charger",{"$f":"IF(ISBLANK('Charging Data'!F34),'Charging Data'!I34,'Charging Data'!F34)*C$23","v":26133.75},{"$f":"IF(ISBLANK('Charging Data'!G34),'Charging Data'!J34,'Charging Data'!G34)*D$23","v":195570.04686857437},{"$f":"IF(ISBLANK('Charging Data'!H34),'Charging Data'!K34,'Charging Data'!H34)*E$23","v":477666.97302604106},"kWh/day"]
[null,"Electricity required for depot charger",{"$f":"IF(ISBLANK('Charging Data'!F35),'Charging Data'!I35,'Charging Data'!F35)*C$23","v":0},{"$f":"IF(ISBLANK('Charging Data'!G35),'Charging Data'!J35,'Charging Data'!G35)*D$23","v":0},{"$f":"IF(ISBLANK('Charging Data'!H35),'Charging Data'!K35,'Charging Data'!H35)*E$23","v":0},"kWh/day"]
[null,"Total daily kWh demand",{"$f":"SUM(C53:C56)","v":261337.5},{"$f":"SUM(D53:D56)","v":977850.23434287193},{"$f":"SUM(E53:E56)","v":1592223.2434201371},"kWh/day"]
[null,"At Home"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F49),'Charging Data'!I49,'Charging Data'!F49)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G49),'Charging Data'!J49,'Charging Data'!G49)","v":0.25},{"$f":"IF(ISBLANK('Charging Data'!H49),'Charging Data'!K49,'Charging Data'!H49)","v":0.2},"%"]
[null,"Level 1 chargers needed",{"$f":"MIN(IFERROR(((C$53*C31)/(C32*24*C59)),0),'Mobility Calc'!C118)","v":7259.3750000000009},{"$f":"MIN(IFERROR(((D$53*D31)/(D32*24*D59)),0),'Mobility Calc'!D118)","v":11000.815136357311},{"$f":"MIN(IFERROR(((E$53*E31)/(E32*24*E59)),0),'Mobility Calc'!E118)","v":9122.1123320945353},"chargers"]
[null,"Level 2 chargers needed",{"$f":"MIN(IFERROR(((C$53*C33)/(C34*24*C59)),0),'Mobility Calc'!C118)","v":2016.4930555555554},{"$f":"MIN(IFERROR(((D$53*D33)/(D34*24*D59)),0),'Mobility Calc'!D118)","v":8000.5928264416798},{"$f":"MIN(IFERROR(((E$53*E33)/(E34*24*E59)),0),'Mobility Calc'!E118)","v":9951.3952713758554},"chargers"]
[null,"Work"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F50),'Charging Data'!I50,'Charging Data'!F50)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G50),'Charging Data'!J50,'Charging Data'!G50)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H50),'Charging Data'!K50,'Charging Data'!H50)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$54)*C36)/(C37*24*C63),0)","v":252.06163194444443},{"$f":"IFERROR(((D$54)*D36)/(D37*24*D63),0)","v":264.56986859926189},{"$f":"IFERROR(((E$54)*E36)/(E37*E65*E63),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$54)*C38)/(C39*24*C63),0)","v":36.296875},{"$f":"IFERROR(((D$54)*D38)/(D39*24*D63),0)","v":116.41074218367523},{"$f":"IFERROR(((E$54)*E38)/(E39*24*E63),0)","v":165.85658785626427},"chargers"]
[null,"Public"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F51),'Charging Data'!I51,'Charging Data'!F51)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G51),'Charging Data'!J51,'Charging Data'!G51)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H51),'Charging Data'!K51,'Charging Data'!H51)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR((C$55*C41)/(C42*24*C67),0)","v":252.06163194444443},{"$f":"IFERROR((D$55*D41)/(D42*24*D67),0)","v":423.31178975881909},{"$f":"IFERROR((E$55*E41)/(E42*24*E67),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$55)*C43)/(C44*24*C67),0)","v":36.296875},{"$f":"IFERROR(((D$55)*D43)/(D44*24*D67),0)","v":186.25718749388037},{"$f":"IFERROR(((E$55)*E43)/(E44*24*E67),0)","v":331.71317571252854},"chargers"]
[null,"Depot"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F52),'Charging Data'!I52,'Charging Data'!F52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G52),'Charging Data'!J52,'Charging Data'!G52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!H52),'Charging Data'!K52,'Charging Data'!H52)","v":0.3},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$56*C46)/(C47*24*C71)),0)","v":0},{"$f":"IFERROR(((D$56*D46)/(D47*24*D71)),0)","v":0},{"$f":"IFERROR(((E$56*E46)/(E47*24*E71)),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$56*C48)/(C49*24*C71)),0)","v":0},{"$f":"IFERROR(((D$56*D48)/(D49*24*D71)),0)","v":0},{"$f":"IFERROR(((E$56*E48)/(E49*24*E71)),0)","v":0},"chargers"]
[]
[null,"Private two-wheeler"]
[null,"Electricity required for home charger",{"$f":"IF(ISBLANK('Charging Data'!F36),'Charging Data'!I36,'Charging Data'!F36)*C$24","v":12518.159584821426},{"$f":"IF(ISBLANK('Charging Data'!G36),'Charging Data'!J36,'Charging Data'!G36)*D$24","v":813274.54758070072},{"$f":"IF(ISBLANK('Charging Data'!H36),'Charging Data'!K36,'Charging Data'!H36)*E$24","v":1312732.2967025628},"kWh/day"]
[null,"Electricity required for work charger",{"$f":"IF(ISBLANK('Charging Data'!F37),'Charging Data'!I37,'Charging Data'!F37)*C$24","v":0},{"$f":"IF(ISBLANK('Charging Data'!G37),'Charging Data'!J37,'Charging Data'!G37)*D$24","v":0},{"$f":"IF(ISBLANK('Charging Data'!H37),'Charging Data'!K37,'Charging Data'!H37)*E$24","v":0},"kWh/day"]
[null,"Electricity required for public charger",{"$f":"IF(ISBLANK('Charging Data'!F38),'Charging Data'!I38,'Charging Data'!F38)*C$24","v":658.85050446428568},{"$f":"IF(ISBLANK('Charging Data'!G38),'Charging Data'!J38,'Charging Data'!G38)*D$24","v":90363.838620077862},{"$f":"IF(ISBLANK('Charging Data'!H38),'Charging Data'!K38,'Charging Data'!H38)*E$24","v":145859.14407806256},"kWh/day"]
[null,"Electricity required for depot charger",{"$f":"IF(ISBLANK('Charging Data'!F39),'Charging Data'!I39,'Charging Data'!F39)*C$24","v":0},{"$f":"IF(ISBLANK('Charging Data'!G39),'Charging Data'!J39,'Charging Data'!G39)*D$24","v":0},{"$f":"IF(ISBLANK('Charging Data'!H39),'Charging Data'!K39,'Charging Data'!H39)*E$24","v":0},"kWh/day"]
[null,"Total daily kWh demand",{"$f":"SUM(C76:C79)","v":13177.010089285712},{"$f":"SUM(D76:D79)","v":903638.38620077854},1458591.4407806254,"kWh/day"]
[null,"At Home"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F49),'Charging Data'!I49,'Charging Data'!F49)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G49),'Charging Data'!J49,'Charging Data'!G49)","v":0.25},{"$f":"IF(ISBLANK('Charging Data'!H49),'Charging Data'!K49,'Charging Data'!H49)","v":0.2},"%"]
[null,"Level 1 chargers needed",{"$f":"IFERROR(((C$76*C31)/(C32*24*C82)),0)","v":434.65831891741067},{"$f":"IFERROR(((D$76*D31)/(D32*24*D82)),0)","v":13554.57579301168},{"$f":"IFERROR(((E$76*E31)/(E32*24*E82)),0)","v":13674.294757318361},"chargers"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$76*C33)/(C34*24*C82)),0)","v":120.73842192150293},{"$f":"IFERROR(((D$76*D33)/(D34*24*D82)),0)","v":9857.8733040084935},{"$f":"IFERROR(((E$76*E33)/(E34*24*E82)),0)","v":14917.412462529124},"chargers"]
[null,"Work"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F50),'Charging Data'!I50,'Charging Data'!F50)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G50),'Charging Data'!J50,'Charging Data'!G50)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H50),'Charging Data'!K50,'Charging Data'!H50)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$77)*C36)/(C37*24*C86),0)","v":0},{"$f":"IFERROR(((D$77)*D36)/(D37*24*D86),0)","v":0},{"$f":"IFERROR(((E$77)*E36)/(E37*24*E86),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$77)*C38)/(C39*24*C86),0)","v":0},{"$f":"IFERROR(((D$77)*D38)/(D39*24*D86),0)","v":0},{"$f":"IFERROR(((E$77)*E38)/(E39*24*E86),0)","v":0},"chargers"]
[null,"Public"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F51),'Charging Data'!I51,'Charging Data'!F51)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G51),'Charging Data'!J51,'Charging Data'!G51)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H51),'Charging Data'!K51,'Charging Data'!H51)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$78)*C41)/(C42*24*C90),0)","v":6.3546537853422613},{"$f":"IFERROR(((D$78)*D41)/(D42*24*D90),0)","v":195.59272428588284},{"$f":"IFERROR(((E$78)*E41)/(E42*24*E90),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$78)*C43)/(C44*24*C90),0)","v":0.91507014508928564},{"$f":"IFERROR(((D$78)*D43)/(D44*24*D90),0)","v":86.060798685788441},{"$f":"IFERROR(((E$78)*E43)/(E44*24*E90),0)","v":101.29107227643233},"chargers"]
[null,"Depot"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F52),'Charging Data'!I52,'Charging Data'!F52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G52),'Charging Data'!J52,'Charging Data'!G52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!H52),'Charging Data'!K52,'Charging Data'!H52)","v":0.3},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$79*C46)/(C47*24*C94)),0)","v":0},{"$f":"IFERROR(((D$79*D46)/(D47*24*D94)),0)","v":0},{"$f":"IFERROR(((E$79*E46)/(E47*24*E94)),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$79*C48)/C49*24*C94),0)","v":0},{"$f":"IFERROR(((D$79*D48)/D49*24*D94),0)","v":0},{"$f":"IFERROR(((E$79*E48)/E49*24*E94),0)","v":0},"chargers"]
[]
[null,"Bus"]
[null,"Electricity required for home charger",{"$f":"IF(ISBLANK('Charging Data'!F44),'Charging Data'!I44,'Charging Data'!F44)*C$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!G44),'Charging Data'!J44,'Charging Data'!G44)*D$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!H44),'Charging Data'!K44,'Charging Data'!H44)*E$26","v":0},"kWh/day"]
[null,"Electricity required for work charger",{"$f":"IF(ISBLANK('Charging Data'!F45),'Charging Data'!I45,'Charging Data'!F45)*C$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!G45),'Charging Data'!J45,'Charging Data'!G45)*D$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!H45),'Charging Data'!K45,'Charging Data'!H45)*E$26","v":0},"kWh/day"]
[null,"Electricity required for public charger",{"$f":"IF(ISBLANK('Charging Data'!F46),'Charging Data'!I46,'Charging Data'!F46)*C$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!G46),'Charging Data'!J46,'Charging Data'!G46)*D$26","v":0},{"$f":"IF(ISBLANK('Charging Data'!H46),'Charging Data'!K46,'Charging Data'!H46)*E$26","v":0},"kWh/day"]
[null,"Electricity required for depot charger",{"$f":"IF(ISBLANK('Charging Data'!F47),'Charging Data'!I47,'Charging Data'!F47)*C$26","v":8052.4700717577471},{"$f":"IF(ISBLANK('Charging Data'!G47),'Charging Data'!J47,'Charging Data'!G47)*D$26","v":492240.92729785119},{"$f":"IF(ISBLANK('Charging Data'!H47),'Charging Data'!K47,'Charging Data'!H47)*E$26","v":896413.32625226094},"kWh/day"]
[null,"At Home"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F49),'Charging Data'!I49,'Charging Data'!F49)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G49),'Charging Data'!J49,'Charging Data'!G49)","v":0.25},{"$f":"IF(ISBLANK('Charging Data'!H49),'Charging Data'!K49,'Charging Data'!H49)","v":0.2},"%"]
[null,"Level 1 chargers needed",{"$f":"IFERROR(((C$99*C104*C31)/(C32*24)),0)","v":0},{"$f":"IFERROR(((D$99*D104*D31)/(D32*24)),0)","v":0},{"$f":"IFERROR(((E$99*E104*E31)/(E32*24)),0)","v":0},"chargers"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$99*C105*C33)/(C34*24)),0)","v":0},{"$f":"IFERROR(((D$99*D105*D33)/(D34*24)),0)","v":0},{"$f":"IFERROR(((E$99*E105*E33)/(E34*24)),0)","v":0},"chargers"]
[null,"Work"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F50),'Charging Data'!I50,'Charging Data'!F50)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G50),'Charging Data'!J50,'Charging Data'!G50)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H50),'Charging Data'!K50,'Charging Data'!H50)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$100*C108*C36)/(C37*24)),0)","v":0},{"$f":"IFERROR(((D$100*D108*D36)/(D37*24)),0)","v":0},{"$f":"IFERROR(((E$100*E108*E36)/(E37*24)),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$100*C109*C38)/(C39*24)),0)","v":0},{"$f":"IFERROR(((D$100*D109*D38)/(D39*24)),0)","v":0},{"$f":"IFERROR(((E$100*E109*E38)/(E39*24)),0)","v":0},"chargers"]
[null,"Depot"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F52),'Charging Data'!I52,'Charging Data'!F52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G52),'Charging Data'!J52,'Charging Data'!G52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!H52),'Charging Data'!K52,'Charging Data'!H52)","v":0.3},"%"]
[null,"Slow % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F62),'Charging Data'!I62,'Charging Data'!F62)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G62),'Charging Data'!J62,'Charging Data'!G62)","v":0.2},{"$f":"IF(ISBLANK('Charging Data'!H62),'Charging Data'!K62,'Charging Data'!H62)","v":0},"%"]
[null,"Slow charger power",{"$f":"IF(ISBLANK('Charging Data'!F18),'Charging Data'!I18,'Charging Data'!F18)","v":60},{"$f":"IF(ISBLANK('Charging Data'!G18),'Charging Data'!J18,'Charging Data'!G18)","v":70},{"$f":"IF(ISBLANK('Charging Data'!H18),'Charging Data'!K18,'Charging Data'!H18)","v":80},"kW"]
[null,"Fast % of chargers available per location",{"$f":"IF(ISBLANK('Charging Data'!F63),'Charging Data'!I63,'Charging Data'!F63)","v":0.5},{"$f":"IF(ISBLANK('Charging Data'!G63),'Charging Data'!J63,'Charging Data'!G63)","v":0.8},{"$f":"IF(ISBLANK('Charging Data'!H63),'Charging Data'!K63,'Charging Data'!H63)","v":1},"%"]
[null,"Fast charger power",{"$f":"IF(ISBLANK('Charging Data'!F19),'Charging Data'!I19,'Charging Data'!F19)","v":125},{"$f":"IF(ISBLANK('Charging Data'!G19),'Charging Data'!J19,'Charging Data'!G19)","v":135},{"$f":"IF(ISBLANK('Charging Data'!H19),'Charging Data'!K19,'Charging Data'!H19)","v":150},"kW"]
[null,"Slow chargers needed",{"$f":"IFERROR(((C$102*C113)/(C114*24*C112)),0)","v":9.3199885089788737},{"$f":"IFERROR(((D$102*D113)/(D114*24*D112)),0)","v":195.33370130867112},0,"chargers"]
[null,"Fast chargers needed",{"$f":"IFERROR(((C$102*C115)/(C116*24*C112)),0)","v":4.4735944843098592},{"$f":"IFERROR(((D$102*D115)/(D116*24*D112)),0)","v":405.13656567724382},830.0123391224638,"chargers"]
[]
[null,"Shared fleet vehicle"]
[null,"Electricity required for home charger",{"$f":"IF(ISBLANK('Charging Data'!F40),'Charging Data'!I40,'Charging Data'!F40)*C$25","v":19855.741500000004},{"$f":"IF(ISBLANK('Charging Data'!G40),'Charging Data'!J40,'Charging Data'!G40)*D$25","v":637520.81032719812},{"$f":"IF(ISBLANK('Charging Data'!H40),'Charging Data'!K40,'Charging Data'!H40)*E$25","v":1231051.5818877707},"kWh/day"]
[null,"Electricity required for work charger",{"$f":"IF(ISBLANK('Charging Data'!F41),'Charging Data'!I41,'Charging Data'!F41)*C$25","v":0},{"$f":"IF(ISBLANK('Charging Data'!G41),'Charging Data'!J41,'Charging Data'!G41)*D$25","v":0},{"$f":"IF(ISBLANK('Charging Data'!H41),'Charging Data'!K41,'Charging Data'!H41)*E$25","v":0},"kWh/day"]
[null,"Electricity required for public charger",{"$f":"IF(ISBLANK('Charging Data'!F42),'Charging Data'!I42,'Charging Data'!F42)*C$25","v":2836.5345000000011},{"$f":"IF(ISBLANK('Charging Data'!G42),'Charging Data'!J42,'Charging Data'!G42)*D$25","v":98080.124665722789},{"$f":"IF(ISBLANK('Charging Data'!H42),'Charging Data'!K42,'Charging Data'!H42)*E$25","v":205175.26364796178},"kWh/day"]
[null,"Electricity required for depot charger",{"$f":"IF(ISBLANK('Charging Data'!F43),'Charging Data'!I43,'Charging Data'!F43)*C$25","v":5673.0690000000022},{"$f":"IF(ISBLANK('Charging Data'!G43),'Charging Data'!J43,'Charging Data'!G43)*D$25","v":245200.31166430697},{"$f":"IF(ISBLANK('Charging Data'!H43),'Charging Data'!K43,'Charging Data'!H43)*E$25","v":615525.79094388534},"kWh/day"]
[null,"Total daily kWh demand",{"$f":"SUM(C121:C124)","v":28365.345000000008},{"$f":"SUM(D121:D124)","v":980801.24665722786},{"$f":"SUM(E121:E124)","v":2051752.6364796176},"kWh/day"]
[null,"At Home"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F49),'Charging Data'!I49,'Charging Data'!F49)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G49),'Charging Data'!J49,'Charging Data'!G49)","v":0.25},{"$f":"IF(ISBLANK('Charging Data'!H49),'Charging Data'!K49,'Charging Data'!H49)","v":0.2},"%"]
[null,"Level 1 chargers needed",{"$f":"IFERROR(((C$121*C31)/(C32*24*C127)),0)","v":689.43546875000015},{"$f":"IFERROR(((D$121*D31)/(D32*24*D127)),0)","v":10625.346838786636},{"$f":"IFERROR(((E$121*E31)/(E32*24*E127)),0)","v":12823.453977997609},"chargers"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$121*C33)/(C34*24*C127)),0)","v":191.50985243055558},{"$f":"IFERROR(((D$121*D33)/(D34*24*D127)),0)","v":7727.5249736630076},{"$f":"IFERROR(((E$121*E33)/(E34*24*E127)),0)","v":13989.222521451939},"chargers"]
[null,"Work"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F50),'Charging Data'!I50,'Charging Data'!F50)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G50),'Charging Data'!J50,'Charging Data'!G50)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H50),'Charging Data'!K50,'Charging Data'!H50)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$122*C36)/(C37*24*C131)),0)","v":0},{"$f":"IFERROR(((D$122*D36)/(D37*24*D131)),0)","v":0},{"$f":"IFERROR(((E$122*E36)/(E37*24*E131)),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$122*C38)/(C39*24*C131)),0)","v":0},{"$f":"IFERROR(((D$122*D38)/(D39*24*D131)),0)","v":0},{"$f":"IFERROR(((E$122*E38)/(E39*24*E131)),0)","v":0},"chargers"]
[null,"Public"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F51),'Charging Data'!I51,'Charging Data'!F51)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G51),'Charging Data'!J51,'Charging Data'!G51)","v":0.35},{"$f":"IF(ISBLANK('Charging Data'!H51),'Charging Data'!K51,'Charging Data'!H51)","v":0.4},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$123*C41)/(C42*24*C135)),0)","v":27.358550347222231},{"$f":"IFERROR(((D$123*D41)/(D42*24*D135)),0)","v":212.29464213359915},{"$f":"((E$123*E41)/(E42*24*E135))","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$123*C43)/(C44*24*C135)),0)","v":3.9396312500000015},{"$f":"IFERROR(((D$123*D43)/(D44*24*D135)),0)","v":93.409642538783615},{"$f":"IFERROR(((E$123*E43)/(E44*24*E135)),0)","v":142.48282197775123},"chargers"]
[null,"Depot"]
[null,"Charger Utilization Rate",{"$f":"IF(ISBLANK('Charging Data'!F52),'Charging Data'!I52,'Charging Data'!F52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!G52),'Charging Data'!J52,'Charging Data'!G52)","v":0.3},{"$f":"IF(ISBLANK('Charging Data'!H52),'Charging Data'!K52,'Charging Data'!H52)","v":0.3},"%"]
[null,"Level 2 chargers needed",{"$f":"IFERROR(((C$124*C46)/(C47*24*C139)),0)","v":54.717100694444461},{"$f":"IFERROR(((D$124*D46)/(D47*24*D139)),0)","v":619.19270622299734},{"$f":"IFERROR(((E$124*E46)/(E47*24*E139)),0)","v":0},"chargers"]
[null,"Level 3 chargers needed",{"$f":"IFERROR(((C$124*C48)/(C49*24*C139)),0)","v":7.8792625000000029},{"$f":"IFERROR(((D$124*D48)/(D49*24*D139)),0)","v":272.44479073811885},{"$f":"IFERROR(((E$124*E48)/(E49*24*E139)),0)","v":569.93128791100492},"chargers"]
[]
[null,"All vehicles information"]
[null,"Total level 1 chargers needed for LDV ",{"$f":"MAX(C60)+MAX(C83)+C128","v":8383.4687876674125},{"$f":"MAX(D60)+MAX(D83)+D128","v":35180.737768155625},{"$f":"MAX(E60)+MAX(E83)+E128","v":35619.861067410508},"chargers"]
[null,"Total level 2 chargers needed for LDV ",{"$f":"MAX(C61)+C64+C68+C72+MAX(C87)+C91+C95+C129+C132+C136+C140+C84","v":2921.2948986235115},{"$f":"MAX(D61)+D64+D68+D72+MAX(D87)+D91+D95+D129+D132+D136+D140+D84","v":27300.952835113741},{"$f":"MAX(E61)+E64+E68+E72+MAX(E87)+E91+E95+E129+E132+E136+E140+E84","v":38858.03025535692},"chargers"]
[null,"Total level 3 chargers needed for LDV ",{"$f":"C65+C69+C73+C88+C92+C96+C133+C137+C141","v":85.327713895089289},{"$f":"+D65+D69+D73+D88+D92+D96+D133+D137+D141","v":754.58316164024654},{"$f":"+E65+E69+E73+E88+E92+E96+E133+E137+E141","v":1311.2749457339814},"chargers"]
[null,"Total level slow chargers needed for HDV ",{"$f":"C117","v":9.3199885089788737},{"$f":"D117","v":195.33370130867112},0,"chargers"]
[null,"Total level fast chargers needed for HDV ",{"$f":"C118","v":4.4735944843098592},{"$f":"D118","v":405.13656567724382},830.0123391224638,"chargers"]

{"sheet":"Cost Data","index":18,"n_rows":59,"n_cols":16,"rows_kept":59,"cut":false,"hidden":false,"merged":[[39,1,45,2],[43,3,43,5],[42,4,42,5],[37,2,37,4],[35,1,36,1],[30,1,33,1],[30,2,33,2],[22,1,29,1],[22,2,25,2],[26,2,29,2],[49,3,49,5],[47,1,49,2],[58,1,58,3],[54,4,54,5],[55,4,55,5],[52,4,52,5],[51,1,55,3],[53,4,53,5],[51,4,51,5],[58,4,58,5],[48,3,48,5],[0,2,1,11],[3,1,5,4],[3,5,5,5],[3,6,5,6],[6,1,7,2],[6,3,6,4],[6,5,7,12],[3,7,3,9],[3,10,3,12],[4,7,4,9],[4,10,4,12],[16,1,19,1],[16,2,19,2],[16,5,19,5],[45,3,45,5],[47,3,47,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[35,5,36,5],[22,5,25,5],[26,5,29,5],[30,5,33,5],[35,2,35,4],[36,2,36,4],[39,3,41,3],[44,3,44,5],[8,1,15,1],[8,2,11,2],[8,5,11,5],[12,2,15,2],[12,5,15,5],[6,15,19,15],[22,15,33,15],[51,15,55,15],[47,15,49,15],[39,15,45,15],[35,15,37,15]]}
[null,null,"Cost Data"]
[]
[]
[null,"Category",null,null,null,"Data Point","Unit (USD 2020)","Manual Input",null,null,"Your Selection"]
[null,null,null,null,null,null,null,{"$f":"'City Data'!E6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!H6","v":"Developed Economy - High Density"}]
[null,null,null,null,null,null,null,"2020 (Baseline)",2035,2050,"2020 (Baseline)",2035,2050,{"$f":"'City Data'!K6","v":3},null,"Information box"]
[null,"Vehicle type",null,"Battery size range ",null,null,null,null,null,null,null,null,null,null,null,"Average cost of vehicle (without taxes) split by vehicle mode and battery size with ranges to customize input from the selected city. "]
[null,null,null,"Min ","Max"]
[null,"E-Light Duty Vehicle ","Car",1,{"$f":"'Charging Default'!$E$9","v":40},"Cost by battery size","thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H10,IF($N$6='Cost Default'!K$8,'Cost Default'!K10,IF($N$6='Cost Default'!N$8,'Cost Default'!N10,'Cost Default'!Q10)))","v":25},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I10,IF($N$6='Cost Default'!L$8,'Cost Default'!L10,IF($N$6='Cost Default'!O$8,'Cost Default'!O10,'Cost Default'!R10)))","v":22.5},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J10,IF($N$6='Cost Default'!M$8,'Cost Default'!M10,IF($N$6='Cost Default'!P$8,'Cost Default'!P10,'Cost Default'!S10)))","v":20.25}]
[null,null,null,{"$f":"+E9+1","v":41},{"$f":"'Charging Default'!$F$9","v":75},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H11,IF($N$6='Cost Default'!K$8,'Cost Default'!K11,IF($N$6='Cost Default'!N$8,'Cost Default'!N11,'Cost Default'!Q11)))","v":30},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I11,IF($N$6='Cost Default'!L$8,'Cost Default'!L11,IF($N$6='Cost Default'!O$8,'Cost Default'!O11,'Cost Default'!R11)))","v":27},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J11,IF($N$6='Cost Default'!M$8,'Cost Default'!M11,IF($N$6='Cost Default'!P$8,'Cost Default'!P11,'Cost Default'!S11)))","v":24.3}]
[null,null,null,{"$f":"+E10+1","v":76},{"$f":"'Charging Default'!$G$9","v":100},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H12,IF($N$6='Cost Default'!K$8,'Cost Default'!K12,IF($N$6='Cost Default'!N$8,'Cost Default'!N12,'Cost Default'!Q12)))","v":35},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I12,IF($N$6='Cost Default'!L$8,'Cost Default'!L12,IF($N$6='Cost Default'!O$8,'Cost Default'!O12,'Cost Default'!R12)))","v":31.5},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J12,IF($N$6='Cost Default'!M$8,'Cost Default'!M12,IF($N$6='Cost Default'!P$8,'Cost Default'!P12,'Cost Default'!S12)))","v":28.35}]
[null,null,null,{"$f":"+E11+1","v":101},600,null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H13,IF($N$6='Cost Default'!K$8,'Cost Default'!K13,IF($N$6='Cost Default'!N$8,'Cost Default'!N13,'Cost Default'!Q13)))","v":45},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I13,IF($N$6='Cost Default'!L$8,'Cost Default'!L13,IF($N$6='Cost Default'!O$8,'Cost Default'!O13,'Cost Default'!R13)))","v":40.5},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J13,IF($N$6='Cost Default'!M$8,'Cost Default'!M13,IF($N$6='Cost Default'!P$8,'Cost Default'!P13,'Cost Default'!S13)))","v":36.450000000000003}]
[null,null,"Two-wheelers",1,{"$f":"'Charging Default'!$E$10","v":2.5},"Cost by battery size","thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H14,IF($N$6='Cost Default'!K$8,'Cost Default'!K14,IF($N$6='Cost Default'!N$8,'Cost Default'!N14,'Cost Default'!Q14)))","v":1.8},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I14,IF($N$6='Cost Default'!L$8,'Cost Default'!L14,IF($N$6='Cost Default'!O$8,'Cost Default'!O14,'Cost Default'!R14)))","v":1.62},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J14,IF($N$6='Cost Default'!M$8,'Cost Default'!M14,IF($N$6='Cost Default'!P$8,'Cost Default'!P14,'Cost Default'!S14)))","v":1.4580000000000002}]
[null,null,null,{"$f":"+E13+0.1","v":2.6},{"$f":"'Charging Default'!$F$10","v":7},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H15,IF($N$6='Cost Default'!K$8,'Cost Default'!K15,IF($N$6='Cost Default'!N$8,'Cost Default'!N15,'Cost Default'!Q15)))","v":7.5},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I15,IF($N$6='Cost Default'!L$8,'Cost Default'!L15,IF($N$6='Cost Default'!O$8,'Cost Default'!O15,'Cost Default'!R15)))","v":6.75},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J15,IF($N$6='Cost Default'!M$8,'Cost Default'!M15,IF($N$6='Cost Default'!P$8,'Cost Default'!P15,'Cost Default'!S15)))","v":6.0750000000000002}]
[null,null,null,{"$f":"+E14+0.1","v":7.1},{"$f":"'Charging Default'!$G$10","v":11},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H16,IF($N$6='Cost Default'!K$8,'Cost Default'!K16,IF($N$6='Cost Default'!N$8,'Cost Default'!N16,'Cost Default'!Q16)))","v":19},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I16,IF($N$6='Cost Default'!L$8,'Cost Default'!L16,IF($N$6='Cost Default'!O$8,'Cost Default'!O16,'Cost Default'!R16)))","v":17.100000000000001},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J16,IF($N$6='Cost Default'!M$8,'Cost Default'!M16,IF($N$6='Cost Default'!P$8,'Cost Default'!P16,'Cost Default'!S16)))","v":15.390000000000002}]
[null,null,null,{"$f":"+E15+1","v":12},20,null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H17,IF($N$6='Cost Default'!K$8,'Cost Default'!K17,IF($N$6='Cost Default'!N$8,'Cost Default'!N17,'Cost Default'!Q17)))","v":32.5},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I17,IF($N$6='Cost Default'!L$8,'Cost Default'!L17,IF($N$6='Cost Default'!O$8,'Cost Default'!O17,'Cost Default'!R17)))","v":29.25},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J17,IF($N$6='Cost Default'!M$8,'Cost Default'!M17,IF($N$6='Cost Default'!P$8,'Cost Default'!P17,'Cost Default'!S17)))","v":26.324999999999999}]
[null,"E-Heavy duty vehicle","Buses",1,{"$f":"'Charging Default'!$E$11","v":275},"Cost by battery size","thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H18,IF($N$6='Cost Default'!K$8,'Cost Default'!K18,IF($N$6='Cost Default'!N$8,'Cost Default'!N18,'Cost Default'!Q18)))","v":530},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I18,IF($N$6='Cost Default'!L$8,'Cost Default'!L18,IF($N$6='Cost Default'!O$8,'Cost Default'!O18,'Cost Default'!R18)))","v":477},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J18,IF($N$6='Cost Default'!M$8,'Cost Default'!M18,IF($N$6='Cost Default'!P$8,'Cost Default'!P18,'Cost Default'!S18)))","v":429.3}]
[null,null,null,{"$f":"+E17+1","v":276},{"$f":"'Charging Default'!$F$11","v":400},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H19,IF($N$6='Cost Default'!K$8,'Cost Default'!K19,IF($N$6='Cost Default'!N$8,'Cost Default'!N19,'Cost Default'!Q19)))","v":570},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I19,IF($N$6='Cost Default'!L$8,'Cost Default'!L19,IF($N$6='Cost Default'!O$8,'Cost Default'!O19,'Cost Default'!R19)))","v":513},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J19,IF($N$6='Cost Default'!M$8,'Cost Default'!M19,IF($N$6='Cost Default'!P$8,'Cost Default'!P19,'Cost Default'!S19)))","v":461.7}]
[null,null,null,{"$f":"+E18+1","v":401},{"$f":"'Charging Default'!$G$11","v":600},null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H20,IF($N$6='Cost Default'!K$8,'Cost Default'!K20,IF($N$6='Cost Default'!N$8,'Cost Default'!N20,'Cost Default'!Q20)))","v":650},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I20,IF($N$6='Cost Default'!L$8,'Cost Default'!L20,IF($N$6='Cost Default'!O$8,'Cost Default'!O20,'Cost Default'!R20)))","v":585},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J20,IF($N$6='Cost Default'!M$8,'Cost Default'!M20,IF($N$6='Cost Default'!P$8,'Cost Default'!P20,'Cost Default'!S20)))","v":526.5}]
[null,null,null,{"$f":"+E19+1","v":601},1000,null,"thousand USD ",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H21,IF($N$6='Cost Default'!K$8,'Cost Default'!K21,IF($N$6='Cost Default'!N$8,'Cost Default'!N21,'Cost Default'!Q21)))","v":750},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I21,IF($N$6='Cost Default'!L$8,'Cost Default'!L21,IF($N$6='Cost Default'!O$8,'Cost Default'!O21,'Cost Default'!R21)))","v":675},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J21,IF($N$6='Cost Default'!M$8,'Cost Default'!M21,IF($N$6='Cost Default'!P$8,'Cost Default'!P21,'Cost Default'!S21)))","v":607.5}]
[]
[]
[null,"E - Light Duty Vehicle ","Car",1,{"$f":"'Charging Default'!$E$9","v":40},"Maintenance ","USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H24,IF($N$6='Cost Default'!K$8,'Cost Default'!K24,IF($N$6='Cost Default'!N$8,'Cost Default'!N24,'Cost Default'!Q24))),IF($N$6='Cost Default'!H$8,'Cost Default'!W24,IF($N$6='Cost Default'!K$8,'Cost Default'!Z24,IF($N$6='Cost Default'!N$8,'Cost Default'!AC24,'Cost Default'!AF24))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I24,IF($N$6='Cost Default'!L$8,'Cost Default'!L24,IF($N$6='Cost Default'!O$8,'Cost Default'!O24,'Cost Default'!R24))),IF($N$6='Cost Default'!I$8,'Cost Default'!X24,IF($N$6='Cost Default'!L$8,'Cost Default'!AA24,IF($N$6='Cost Default'!O$8,'Cost Default'!AD24,'Cost Default'!AG24))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J24,IF($N$6='Cost Default'!M$8,'Cost Default'!M24,IF($N$6='Cost Default'!P$8,'Cost Default'!P24,'Cost Default'!S24))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y24,IF($N$6='Cost Default'!M$8,'Cost Default'!AB24,IF($N$6='Cost Default'!P$8,'Cost Default'!AE24,'Cost Default'!AH24))))","v":3.4000000000000002E-2},null,null,"The average maintenance cost of each vehicle mode per battery size (without taxes) "]
[null,null,null,{"$f":"+E23+1","v":41},{"$f":"'Charging Default'!$F$9","v":75},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H25,IF($N$6='Cost Default'!K$8,'Cost Default'!K25,IF($N$6='Cost Default'!N$8,'Cost Default'!N25,'Cost Default'!Q25))),IF($N$6='Cost Default'!H$8,'Cost Default'!W25,IF($N$6='Cost Default'!K$8,'Cost Default'!Z25,IF($N$6='Cost Default'!N$8,'Cost Default'!AC25,'Cost Default'!AF25))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I25,IF($N$6='Cost Default'!L$8,'Cost Default'!L25,IF($N$6='Cost Default'!O$8,'Cost Default'!O25,'Cost Default'!R25))),IF($N$6='Cost Default'!I$8,'Cost Default'!X25,IF($N$6='Cost Default'!L$8,'Cost Default'!AA25,IF($N$6='Cost Default'!O$8,'Cost Default'!AD25,'Cost Default'!AG25))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J25,IF($N$6='Cost Default'!M$8,'Cost Default'!M25,IF($N$6='Cost Default'!P$8,'Cost Default'!P25,'Cost Default'!S25))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y25,IF($N$6='Cost Default'!M$8,'Cost Default'!AB25,IF($N$6='Cost Default'!P$8,'Cost Default'!AE25,'Cost Default'!AH25))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!K$8,'Cost Default'!K25,IF($N$6='Cost Default'!N$8,'Cost Default'!N25,IF($N$6='Cost Default'!Q$8,'Cost Default'!Q25,'Cost Default'!T25))),IF($N$6='Cost Default'!K$8,'Cost Default'!Z25,IF($N$6='Cost Default'!N$8,'Cost Default'!AC25,IF($N$6='Cost Default'!Q$8,'Cost Default'!AF25,'Cost Default'!AI25))))","v":3.4000000000000002E-2}]
[null,null,null,{"$f":"+E24+1","v":76},{"$f":"'Charging Default'!$G$9","v":100},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H26,IF($N$6='Cost Default'!K$8,'Cost Default'!K26,IF($N$6='Cost Default'!N$8,'Cost Default'!N26,'Cost Default'!Q26))),IF($N$6='Cost Default'!H$8,'Cost Default'!W26,IF($N$6='Cost Default'!K$8,'Cost Default'!Z26,IF($N$6='Cost Default'!N$8,'Cost Default'!AC26,'Cost Default'!AF26))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I26,IF($N$6='Cost Default'!L$8,'Cost Default'!L26,IF($N$6='Cost Default'!O$8,'Cost Default'!O26,'Cost Default'!R26))),IF($N$6='Cost Default'!I$8,'Cost Default'!X26,IF($N$6='Cost Default'!L$8,'Cost Default'!AA26,IF($N$6='Cost Default'!O$8,'Cost Default'!AD26,'Cost Default'!AG26))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J26,IF($N$6='Cost Default'!M$8,'Cost Default'!M26,IF($N$6='Cost Default'!P$8,'Cost Default'!P26,'Cost Default'!S26))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y26,IF($N$6='Cost Default'!M$8,'Cost Default'!AB26,IF($N$6='Cost Default'!P$8,'Cost Default'!AE26,'Cost Default'!AH26))))","v":3.4000000000000002E-2}]
[null,null,null,{"$f":"+E25+1","v":101},600,null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H27,IF($N$6='Cost Default'!K$8,'Cost Default'!K27,IF($N$6='Cost Default'!N$8,'Cost Default'!N27,'Cost Default'!Q27))),IF($N$6='Cost Default'!H$8,'Cost Default'!W27,IF($N$6='Cost Default'!K$8,'Cost Default'!Z27,IF($N$6='Cost Default'!N$8,'Cost Default'!AC27,'Cost Default'!AF27))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I27,IF($N$6='Cost Default'!L$8,'Cost Default'!L27,IF($N$6='Cost Default'!O$8,'Cost Default'!O27,'Cost Default'!R27))),IF($N$6='Cost Default'!I$8,'Cost Default'!X27,IF($N$6='Cost Default'!L$8,'Cost Default'!AA27,IF($N$6='Cost Default'!O$8,'Cost Default'!AD27,'Cost Default'!AG27))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J27,IF($N$6='Cost Default'!M$8,'Cost Default'!M27,IF($N$6='Cost Default'!P$8,'Cost Default'!P27,'Cost Default'!S27))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y27,IF($N$6='Cost Default'!M$8,'Cost Default'!AB27,IF($N$6='Cost Default'!P$8,'Cost Default'!AE27,'Cost Default'!AH27))))","v":3.4000000000000002E-2}]
[null,null,"Two-wheelers",1,{"$f":"'Charging Default'!$E$10","v":2.5},"Maintenance ","USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H28,IF($N$6='Cost Default'!K$8,'Cost Default'!K28,IF($N$6='Cost Default'!N$8,'Cost Default'!N28,'Cost Default'!Q28))),IF($N$6='Cost Default'!H$8,'Cost Default'!W28,IF($N$6='Cost Default'!K$8,'Cost Default'!Z28,IF($N$6='Cost Default'!N$8,'Cost Default'!AC28,'Cost Default'!AF28))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I28,IF($N$6='Cost Default'!L$8,'Cost Default'!L28,IF($N$6='Cost Default'!O$8,'Cost Default'!O28,'Cost Default'!R28))),IF($N$6='Cost Default'!I$8,'Cost Default'!X28,IF($N$6='Cost Default'!L$8,'Cost Default'!AA28,IF($N$6='Cost Default'!O$8,'Cost Default'!AD28,'Cost Default'!AG28))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J28,IF($N$6='Cost Default'!M$8,'Cost Default'!M28,IF($N$6='Cost Default'!P$8,'Cost Default'!P28,'Cost Default'!S28))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y28,IF($N$6='Cost Default'!M$8,'Cost Default'!AB28,IF($N$6='Cost Default'!P$8,'Cost Default'!AE28,'Cost Default'!AH28))))","v":3.4000000000000002E-2}]
[null,null,null,{"$f":"+E27+0.1","v":2.6},{"$f":"'Charging Default'!$F$10","v":7},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H29,IF($N$6='Cost Default'!K$8,'Cost Default'!K29,IF($N$6='Cost Default'!N$8,'Cost Default'!N29,'Cost Default'!Q29))),IF($N$6='Cost Default'!H$8,'Cost Default'!W29,IF($N$6='Cost Default'!K$8,'Cost Default'!Z29,IF($N$6='Cost Default'!N$8,'Cost Default'!AC29,'Cost Default'!AF29))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I29,IF($N$6='Cost Default'!L$8,'Cost Default'!L29,IF($N$6='Cost Default'!O$8,'Cost Default'!O29,'Cost Default'!R29))),IF($N$6='Cost Default'!I$8,'Cost Default'!X29,IF($N$6='Cost Default'!L$8,'Cost Default'!AA29,IF($N$6='Cost Default'!O$8,'Cost Default'!AD29,'Cost Default'!AG29))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J29,IF($N$6='Cost Default'!M$8,'Cost Default'!M29,IF($N$6='Cost Default'!P$8,'Cost Default'!P29,'Cost Default'!S29))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y29,IF($N$6='Cost Default'!M$8,'Cost Default'!AB29,IF($N$6='Cost Default'!P$8,'Cost Default'!AE29,'Cost Default'!AH29))))","v":3.4000000000000002E-2}]
[null,null,null,{"$f":"+E28+0.1","v":7.1},{"$f":"'Charging Default'!$G$10","v":11},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H30,IF($N$6='Cost Default'!K$8,'Cost Default'!K30,IF($N$6='Cost Default'!N$8,'Cost Default'!N30,'Cost Default'!Q30))),IF($N$6='Cost Default'!H$8,'Cost Default'!W30,IF($N$6='Cost Default'!K$8,'Cost Default'!Z30,IF($N$6='Cost Default'!N$8,'Cost Default'!AC30,'Cost Default'!AF30))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I30,IF($N$6='Cost Default'!L$8,'Cost Default'!L30,IF($N$6='Cost Default'!O$8,'Cost Default'!O30,'Cost Default'!R30))),IF($N$6='Cost Default'!I$8,'Cost Default'!X30,IF($N$6='Cost Default'!L$8,'Cost Default'!AA30,IF($N$6='Cost Default'!O$8,'Cost Default'!AD30,'Cost Default'!AG30))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J30,IF($N$6='Cost Default'!M$8,'Cost Default'!M30,IF($N$6='Cost Default'!P$8,'Cost Default'!P30,'Cost Default'!S30))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y30,IF($N$6='Cost Default'!M$8,'Cost Default'!AB30,IF($N$6='Cost Default'!P$8,'Cost Default'!AE30,'Cost Default'!AH30))))","v":3.4000000000000002E-2}]
[null,null,null,{"$f":"+E29+1","v":12},20,null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H31,IF($N$6='Cost Default'!K$8,'Cost Default'!K31,IF($N$6='Cost Default'!N$8,'Cost Default'!N31,'Cost Default'!Q31))),IF($N$6='Cost Default'!H$8,'Cost Default'!W31,IF($N$6='Cost Default'!K$8,'Cost Default'!Z31,IF($N$6='Cost Default'!N$8,'Cost Default'!AC31,'Cost Default'!AF31))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I31,IF($N$6='Cost Default'!L$8,'Cost Default'!L31,IF($N$6='Cost Default'!O$8,'Cost Default'!O31,'Cost Default'!R31))),IF($N$6='Cost Default'!I$8,'Cost Default'!X31,IF($N$6='Cost Default'!L$8,'Cost Default'!AA31,IF($N$6='Cost Default'!O$8,'Cost Default'!AD31,'Cost Default'!AG31))))","v":3.4000000000000002E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J31,IF($N$6='Cost Default'!M$8,'Cost Default'!M31,IF($N$6='Cost Default'!P$8,'Cost Default'!P31,'Cost Default'!S31))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y31,IF($N$6='Cost Default'!M$8,'Cost Default'!AB31,IF($N$6='Cost Default'!P$8,'Cost Default'!AE31,'Cost Default'!AH31))))","v":3.4000000000000002E-2}]
[null,"E - Heavy duty vehicle","Buses",1,{"$f":"'Charging Default'!$E$11","v":275},"Maintenance ","USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H32,IF($N$6='Cost Default'!K$8,'Cost Default'!K32,IF($N$6='Cost Default'!N$8,'Cost Default'!N32,'Cost Default'!Q32))),IF($N$6='Cost Default'!H$8,'Cost Default'!W32,IF($N$6='Cost Default'!K$8,'Cost Default'!Z32,IF($N$6='Cost Default'!N$8,'Cost Default'!AC32,'Cost Default'!AF32))))","v":0.24},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I32,IF($N$6='Cost Default'!L$8,'Cost Default'!L32,IF($N$6='Cost Default'!O$8,'Cost Default'!O32,'Cost Default'!R32))),IF($N$6='Cost Default'!I$8,'Cost Default'!X32,IF($N$6='Cost Default'!L$8,'Cost Default'!AA32,IF($N$6='Cost Default'!O$8,'Cost Default'!AD32,'Cost Default'!AG32))))","v":0.216},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J32,IF($N$6='Cost Default'!M$8,'Cost Default'!M32,IF($N$6='Cost Default'!P$8,'Cost Default'!P32,'Cost Default'!S32))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y32,IF($N$6='Cost Default'!M$8,'Cost Default'!AB32,IF($N$6='Cost Default'!P$8,'Cost Default'!AE32,'Cost Default'!AH32))))","v":0.19439999999999999}]
[null,null,null,{"$f":"+E31+1","v":276},{"$f":"'Charging Default'!$F$11","v":400},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H33,IF($N$6='Cost Default'!K$8,'Cost Default'!K33,IF($N$6='Cost Default'!N$8,'Cost Default'!N33,'Cost Default'!Q33))),IF($N$6='Cost Default'!H$8,'Cost Default'!W33,IF($N$6='Cost Default'!K$8,'Cost Default'!Z33,IF($N$6='Cost Default'!N$8,'Cost Default'!AC33,'Cost Default'!AF33))))","v":0.24},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I33,IF($N$6='Cost Default'!L$8,'Cost Default'!L33,IF($N$6='Cost Default'!O$8,'Cost Default'!O33,'Cost Default'!R33))),IF($N$6='Cost Default'!I$8,'Cost Default'!X33,IF($N$6='Cost Default'!L$8,'Cost Default'!AA33,IF($N$6='Cost Default'!O$8,'Cost Default'!AD33,'Cost Default'!AG33))))","v":0.216},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J33,IF($N$6='Cost Default'!M$8,'Cost Default'!M33,IF($N$6='Cost Default'!P$8,'Cost Default'!P33,'Cost Default'!S33))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y33,IF($N$6='Cost Default'!M$8,'Cost Default'!AB33,IF($N$6='Cost Default'!P$8,'Cost Default'!AE33,'Cost Default'!AH33))))","v":0.19439999999999999}]
[null,null,null,{"$f":"+E32+1","v":401},{"$f":"'Charging Default'!$G$11","v":600},null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H34,IF($N$6='Cost Default'!K$8,'Cost Default'!K34,IF($N$6='Cost Default'!N$8,'Cost Default'!N34,'Cost Default'!Q34))),IF($N$6='Cost Default'!H$8,'Cost Default'!W34,IF($N$6='Cost Default'!K$8,'Cost Default'!Z34,IF($N$6='Cost Default'!N$8,'Cost Default'!AC34,'Cost Default'!AF34))))","v":0.24},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I34,IF($N$6='Cost Default'!L$8,'Cost Default'!L34,IF($N$6='Cost Default'!O$8,'Cost Default'!O34,'Cost Default'!R34))),IF($N$6='Cost Default'!I$8,'Cost Default'!X34,IF($N$6='Cost Default'!L$8,'Cost Default'!AA34,IF($N$6='Cost Default'!O$8,'Cost Default'!AD34,'Cost Default'!AG34))))","v":0.216},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J34,IF($N$6='Cost Default'!M$8,'Cost Default'!M34,IF($N$6='Cost Default'!P$8,'Cost Default'!P34,'Cost Default'!S34))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y34,IF($N$6='Cost Default'!M$8,'Cost Default'!AB34,IF($N$6='Cost Default'!P$8,'Cost Default'!AE34,'Cost Default'!AH34))))","v":0.19439999999999999}]
[null,null,null,{"$f":"+E33+1","v":601},1000,null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H35,IF($N$6='Cost Default'!K$8,'Cost Default'!K35,IF($N$6='Cost Default'!N$8,'Cost Default'!N35,'Cost Default'!Q35))),IF($N$6='Cost Default'!H$8,'Cost Default'!W35,IF($N$6='Cost Default'!K$8,'Cost Default'!Z35,IF($N$6='Cost Default'!N$8,'Cost Default'!AC35,'Cost Default'!AF35))))","v":0.24},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I35,IF($N$6='Cost Default'!L$8,'Cost Default'!L35,IF($N$6='Cost Default'!O$8,'Cost Default'!O35,'Cost Default'!R35))),IF($N$6='Cost Default'!I$8,'Cost Default'!X35,IF($N$6='Cost Default'!L$8,'Cost Default'!AA35,IF($N$6='Cost Default'!O$8,'Cost Default'!AD35,'Cost Default'!AG35))))","v":0.216},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J35,IF($N$6='Cost Default'!M$8,'Cost Default'!M35,IF($N$6='Cost Default'!P$8,'Cost Default'!P35,'Cost Default'!S35))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y35,IF($N$6='Cost Default'!M$8,'Cost Default'!AB35,IF($N$6='Cost Default'!P$8,'Cost Default'!AE35,'Cost Default'!AH35))))","v":0.19439999999999999}]
[]
[null,"Light Duty Vehicle ","Car",null,null,"maintenance ","USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H37,IF($N$6='Cost Default'!K$8,'Cost Default'!K37,IF($N$6='Cost Default'!N$8,'Cost Default'!N37,'Cost Default'!Q37))),IF($N$6='Cost Default'!H$8,'Cost Default'!W37,IF($N$6='Cost Default'!K$8,'Cost Default'!Z37,IF($N$6='Cost Default'!N$8,'Cost Default'!AC37,'Cost Default'!AF37))))","v":6.0999999999999999E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I37,IF($N$6='Cost Default'!L$8,'Cost Default'!L37,IF($N$6='Cost Default'!O$8,'Cost Default'!O37,'Cost Default'!R37))),IF($N$6='Cost Default'!I$8,'Cost Default'!X37,IF($N$6='Cost Default'!L$8,'Cost Default'!AA37,IF($N$6='Cost Default'!O$8,'Cost Default'!AD37,'Cost Default'!AG37))))","v":6.0999999999999999E-2},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J37,IF($N$6='Cost Default'!M$8,'Cost Default'!M37,IF($N$6='Cost Default'!P$8,'Cost Default'!P37,'Cost Default'!S37))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y37,IF($N$6='Cost Default'!M$8,'Cost Default'!AB37,IF($N$6='Cost Default'!P$8,'Cost Default'!AE37,'Cost Default'!AH37))))","v":6.0999999999999999E-2},null,null,"ICE vehicles average maintenance cost (without taxes) "]
[null,null,"Two-wheelers",null,null,null,"USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H38,IF($N$6='Cost Default'!K$8,'Cost Default'!K38,IF($N$6='Cost Default'!N$8,'Cost Default'!N38,'Cost Default'!Q38))),IF($N$6='Cost Default'!H$8,'Cost Default'!W38,IF($N$6='Cost Default'!K$8,'Cost Default'!Z38,IF($N$6='Cost Default'!N$8,'Cost Default'!AC38,'Cost Default'!AF38))))","v":0.1242742},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I38,IF($N$6='Cost Default'!L$8,'Cost Default'!L38,IF($N$6='Cost Default'!O$8,'Cost Default'!O38,'Cost Default'!R38))),IF($N$6='Cost Default'!I$8,'Cost Default'!X38,IF($N$6='Cost Default'!L$8,'Cost Default'!AA38,IF($N$6='Cost Default'!O$8,'Cost Default'!AD38,'Cost Default'!AG38))))","v":0.1242742},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J38,IF($N$6='Cost Default'!M$8,'Cost Default'!M38,IF($N$6='Cost Default'!P$8,'Cost Default'!P38,'Cost Default'!S38))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y38,IF($N$6='Cost Default'!M$8,'Cost Default'!AB38,IF($N$6='Cost Default'!P$8,'Cost Default'!AE38,'Cost Default'!AH38))))","v":0.1242742}]
[null,"Heavy duty vehicle","Buses",null,null,"maintenance ","USD/km ",null,null,null,{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!H$8,'Cost Default'!H39,IF($N$6='Cost Default'!K$8,'Cost Default'!K39,IF($N$6='Cost Default'!N$8,'Cost Default'!N39,'Cost Default'!Q39))),IF($N$6='Cost Default'!H$8,'Cost Default'!W39,IF($N$6='Cost Default'!K$8,'Cost Default'!Z39,IF($N$6='Cost Default'!N$8,'Cost Default'!AC39,'Cost Default'!AF39))))","v":0.28999999999999998},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!I$8,'Cost Default'!I39,IF($N$6='Cost Default'!L$8,'Cost Default'!L39,IF($N$6='Cost Default'!O$8,'Cost Default'!O39,'Cost Default'!R39))),IF($N$6='Cost Default'!I$8,'Cost Default'!X39,IF($N$6='Cost Default'!L$8,'Cost Default'!AA39,IF($N$6='Cost Default'!O$8,'Cost Default'!AD39,'Cost Default'!AG39))))","v":0.28999999999999998},{"$f":"IF('Initial Data Input'!$F$35='User Typology Selection'!$O$5,IF($N$6='Cost Default'!J$8,'Cost Default'!J39,IF($N$6='Cost Default'!M$8,'Cost Default'!M39,IF($N$6='Cost Default'!P$8,'Cost Default'!P39,'Cost Default'!S39))),IF($N$6='Cost Default'!J$8,'Cost Default'!Y39,IF($N$6='Cost Default'!M$8,'Cost Default'!AB39,IF($N$6='Cost Default'!P$8,'Cost Default'!AE39,'Cost Default'!AH39))))","v":0.28999999999999998}]
[]
[null,"Public  investment (% of total cost paid by public institutions) ",null,"Light Duty Vehicle ","Car",null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H41,IF($N$6='Cost Default'!K$8,'Cost Default'!K41,IF($N$6='Cost Default'!N$8,'Cost Default'!N41,'Cost Default'!Q41)))","v":0.02},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I41,IF($N$6='Cost Default'!L$8,'Cost Default'!L41,IF($N$6='Cost Default'!O$8,'Cost Default'!O41,'Cost Default'!R41)))","v":0.01},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J41,IF($N$6='Cost Default'!M$8,'Cost Default'!M41,IF($N$6='Cost Default'!P$8,'Cost Default'!P41,'Cost Default'!S41)))","v":0.01},null,null,"Public sector involvement in the purchase of different vehicles and infrastructure as a percentage of the total cost to consumers. "]
[null,null,null,null,"Shared fleets",null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H42,IF($N$6='Cost Default'!K$8,'Cost Default'!K42,IF($N$6='Cost Default'!N$8,'Cost Default'!N42,'Cost Default'!Q42)))","v":0.05},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I42,IF($N$6='Cost Default'!L$8,'Cost Default'!L42,IF($N$6='Cost Default'!O$8,'Cost Default'!O42,'Cost Default'!R42)))","v":0.02},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J42,IF($N$6='Cost Default'!M$8,'Cost Default'!M42,IF($N$6='Cost Default'!P$8,'Cost Default'!P42,'Cost Default'!S42)))","v":0.01}]
[null,null,null,null,"Two-wheelers",null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H43,IF($N$6='Cost Default'!K$8,'Cost Default'!K43,IF($N$6='Cost Default'!N$8,'Cost Default'!N43,'Cost Default'!Q43)))","v":0.02},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I43,IF($N$6='Cost Default'!L$8,'Cost Default'!L43,IF($N$6='Cost Default'!O$8,'Cost Default'!O43,'Cost Default'!R43)))","v":0.01},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J43,IF($N$6='Cost Default'!M$8,'Cost Default'!M43,IF($N$6='Cost Default'!P$8,'Cost Default'!P43,'Cost Default'!S43)))","v":0.01}]
[null,null,null,"Heavy duty vehicle","Buses",null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H44,IF($N$6='Cost Default'!K$8,'Cost Default'!K44,IF($N$6='Cost Default'!N$8,'Cost Default'!N44,'Cost Default'!Q44)))","v":1},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I44,IF($N$6='Cost Default'!L$8,'Cost Default'!L44,IF($N$6='Cost Default'!O$8,'Cost Default'!O44,'Cost Default'!R44)))","v":1},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J44,IF($N$6='Cost Default'!M$8,'Cost Default'!M44,IF($N$6='Cost Default'!P$8,'Cost Default'!P44,'Cost Default'!S44)))","v":1}]
[null,null,null,"Charging infrastructure",null,null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H45,IF($N$6='Cost Default'!K$8,'Cost Default'!K45,IF($N$6='Cost Default'!N$8,'Cost Default'!N45,'Cost Default'!Q45)))","v":0.2},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I45,IF($N$6='Cost Default'!L$8,'Cost Default'!L45,IF($N$6='Cost Default'!O$8,'Cost Default'!O45,'Cost Default'!R45)))","v":0.3},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J45,IF($N$6='Cost Default'!M$8,'Cost Default'!M45,IF($N$6='Cost Default'!P$8,'Cost Default'!P45,'Cost Default'!S45)))","v":0.5}]
[null,null,null,"Electricity consumption cost",null,null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H46,IF($N$6='Cost Default'!K$8,'Cost Default'!K46,IF($N$6='Cost Default'!N$8,'Cost Default'!N46,'Cost Default'!Q46)))","v":0.2},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I46,IF($N$6='Cost Default'!L$8,'Cost Default'!L46,IF($N$6='Cost Default'!O$8,'Cost Default'!O46,'Cost Default'!R46)))","v":0.3},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J46,IF($N$6='Cost Default'!M$8,'Cost Default'!M46,IF($N$6='Cost Default'!P$8,'Cost Default'!P46,'Cost Default'!S46)))","v":0.5}]
[null,null,null,"Electricity delivery investment",null,null,"%",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H47,IF($N$6='Cost Default'!K$8,'Cost Default'!K47,IF($N$6='Cost Default'!N$8,'Cost Default'!N47,'Cost Default'!Q47)))","v":0.8},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I47,IF($N$6='Cost Default'!L$8,'Cost Default'!L47,IF($N$6='Cost Default'!O$8,'Cost Default'!O47,'Cost Default'!R47)))","v":0.8},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J47,IF($N$6='Cost Default'!M$8,'Cost Default'!M47,IF($N$6='Cost Default'!P$8,'Cost Default'!P47,'Cost Default'!S47)))","v":0.8}]
[]
[null,"Electricity transmission",null,"Greenfield ",null,null,"thousand USD / charger",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H49,IF($N$6='Cost Default'!K$8,'Cost Default'!K49,IF($N$6='Cost Default'!N$8,'Cost Default'!N49,'Cost Default'!Q49)))","v":1},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I49,IF($N$6='Cost Default'!L$8,'Cost Default'!L49,IF($N$6='Cost Default'!O$8,'Cost Default'!O49,'Cost Default'!R49)))","v":1.0928299936198598},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J49,IF($N$6='Cost Default'!M$8,'Cost Default'!M49,IF($N$6='Cost Default'!P$8,'Cost Default'!P49,'Cost Default'!S49)))","v":1.1942773949551828},null,null,"Average total cost of electricity transmission to the charging infrastructure (without taxes) "]
[null,null,null,"Greenfield (island state) ",null,null,"thousand USD / charger",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H50,IF($N$6='Cost Default'!K$8,'Cost Default'!K50,IF($N$6='Cost Default'!N$8,'Cost Default'!N50,'Cost Default'!Q50)))","v":1.1000000000000001},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I50,IF($N$6='Cost Default'!L$8,'Cost Default'!L50,IF($N$6='Cost Default'!O$8,'Cost Default'!O50,'Cost Default'!R50)))","v":1.2021129929818459},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J50,IF($N$6='Cost Default'!M$8,'Cost Default'!M50,IF($N$6='Cost Default'!P$8,'Cost Default'!P50,'Cost Default'!S50)))","v":1.3137051344507011}]
[null,null,null,"Operation & maintenance",null,null,"USD / Charger",null,null,null,{"$f":"IF($N$6='Cost Default'!H$8,'Cost Default'!H51,IF($N$6='Cost Default'!K$8,'Cost Default'!K51,IF($N$6='Cost Default'!N$8,'Cost Default'!N51,'Cost Default'!Q51)))","v":0.03},{"$f":"IF($N$6='Cost Default'!I$8,'Cost Default'!I51,IF($N$6='Cost Default'!L$8,'Cost Default'!L51,IF($N$6='Cost Default'!O$8,'Cost Default'!O51,'Cost Default'!R51)))","v":0.03},{"$f":"IF($N$6='Cost Default'!J$8,'Cost Default'!J51,IF($N$6='Cost Default'!M$8,'Cost Default'!M51,IF($N$6='Cost Default'!P$8,'Cost Default'!P51,'Cost Default'!S51)))","v":0.03}]
[]
[null,"Charging infrastructure cost",null,null,{"$f":"'Charging Default'!C16","v":"LDV - Level 1"},null,"thousand USD ",null,null,null,{"$f":"'Cost Default'!H59","v":0.06},{"$f":"'Cost Default'!I59","v":4.8000000000000001E-2},{"$f":"'Cost Default'!J59","v":3.8400000000000004E-2},null,null,"Cost of each charger type (without taxes) including installation costs. "]
[null,null,null,null,{"$f":"'Charging Default'!C17","v":"LDV - Level 2"},null,"thousand USD ",null,null,null,{"$f":"'Cost Default'!H60","v":1.2},{"$f":"'Cost Default'!I60","v":0.96},{"$f":"'Cost Default'!J60","v":0.76800000000000002}]
[null,null,null,null,{"$f":"'Charging Default'!C18","v":"LDV - Level 3"},null,"thousand USD ",null,null,null,{"$f":"'Cost Default'!H61","v":15.5},{"$f":"'Cost Default'!I61","v":12.4},{"$f":"'Cost Default'!J61","v":9.9200000000000017}]
[null,null,null,null,{"$f":"'Charging Default'!C19","v":"HDV - Slow"},null,"thousand USD ",null,null,null,{"$f":"'Cost Default'!H62","v":60},{"$f":"'Cost Default'!I62","v":48},{"$f":"'Cost Default'!J62","v":38.400000000000006}]
[null,null,null,null,{"$f":"'Charging Default'!C20","v":"HDV - Fast"},null,"thousand USD ",null,null,null,{"$f":"'Cost Default'!H63","v":132},{"$f":"'Cost Default'!I63","v":105.60000000000001},{"$f":"'Cost Default'!J63","v":84.480000000000018}]
[]
[]
[null,"Electricity  consumption",null,null,"Electricity ",null,"USD / KWh",null,null,null,{"$f":"IF('Initial Data Input'!$G$6=1,'Cost Default'!H55,IF($N$6='Cost Default'!H$8,'Cost Default'!H54,IF($N$6='Cost Default'!K$8,'Cost Default'!K54,IF($N$6='Cost Default'!N$8,'Cost Default'!N54,IF($N$6='Cost Default'!Q$8,'Cost Default'!Q54)))))","v":0.09},{"$f":"IF('Initial Data Input'!$G$6=1,'Cost Default'!I55,IF($N$6='Cost Default'!I$8,'Cost Default'!I54,IF($N$6='Cost Default'!L$8,'Cost Default'!L54,IF($N$6='Cost Default'!O$8,'Cost Default'!O54,IF($N$6='Cost Default'!R$8,'Cost Default'!R54)))))","v":9.9000000000000005E-2},{"$f":"IF('Initial Data Input'!$G$6=1,'Cost Default'!J55,IF($N$6='Cost Default'!J$8,'Cost Default'!J54,IF($N$6='Cost Default'!M$8,'Cost Default'!M54,IF($N$6='Cost Default'!P$8,'Cost Default'!P54,IF($N$6='Cost Default'!S$8,'Cost Default'!S54)))))","v":0.10890000000000001},null,null,"Cost of electricity consumption "]

{"sheet":"Cost Default","index":19,"n_rows":146,"n_cols":34,"rows_kept":146,"cut":false,"hidden":true,"merged":[[65,1,69,3],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[69,4,69,5],[63,4,63,5],[64,7,64,9],[64,10,64,12],[64,13,64,15],[64,16,64,18],[58,4,58,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[56,7,56,9],[56,2,57,2],[56,6,57,6],[59,11,62,12],[9,21,15,26],[41,4,41,5],[42,4,42,5],[43,4,43,5],[36,2,36,4],[36,5,37,5],[37,2,37,4],[9,2,12,2],[13,2,16,2],[17,2,20,2],[38,2,38,4],[58,1,63,3],[56,3,57,3],[36,1,37,1],[23,2,26,2],[27,2,30,2],[31,2,34,2],[48,1,51,4],[56,1,57,1],[46,2,46,4],[40,2,42,3],[43,2,43,3],[40,4,40,5],[44,2,44,4],[45,2,45,4],[56,4,57,5],[17,5,20,5],[53,21,54,27],[53,1,54,4],[31,1,34,1],[23,1,30,1],[52,4,52,5],[31,5,34,5],[27,5,30,5],[48,21,48,25],[49,21,49,27],[23,5,26,5],[23,0,34,0],[36,0,38,0],[40,1,46,1],[10,0,20,0],[0,0,4,20],[6,13,6,15],[6,16,6,18],[6,5,8,5],[6,6,8,6],[6,7,6,9],[6,10,6,12],[6,1,8,4],[9,5,12,5],[13,5,16,5],[9,1,16,1],[17,1,20,1]]}
["Cost Default Information"]
[]
[]
[]
[]
[]
[null,"Category",null,null,null,"Data Point","Unit (USD 2010)","Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging Economy - Low  Density"]
[null,null,null,null,null,null,null,1,1,1,2,2,2,3,3,3,4,4,4]
[null,null,null,null,null,null,null,2020,2035,2050,2020,2035,2050,2020,2035,2050,2020,2035,2050,null,null,0.9]
[null,"Light Duty Vehicle ","Car",1,{"$f":"'Charging Default'!$E$9","v":40},"Asset cost by battery size","thousand USD ",59,{"$f":"H10*$V$9","v":53.1},{"$f":"I10*$V$9","v":47.79},25,{"$f":"K10*$V$9","v":22.5},{"$f":"L10*$V$9","v":20.25},25,{"$f":"N10*$V$9","v":22.5},20.25,59,{"$f":"Q10*$V$9","v":53.1},47.79,null,null,"Cost calculation: Estimated 10% price decrease over 15 year period"]
["Electric",null,null,{"$f":"+E10+1","v":41},{"$f":"'Charging Default'!$F$9","v":75},null,"thousand USD ",64,{"$f":"H11*$V$9","v":57.6},51.84,30,{"$f":"K11*$V$9","v":27},24.3,30,27,24.3,64,57.6,51.84]
[null,null,null,{"$f":"+E11+1","v":76},{"$f":"'Charging Default'!$G$9","v":100},null,"thousand USD ",69,{"$f":"H12*$V$9","v":62.1},55.89,35,{"$f":"K12*$V$9","v":31.5},28.35,35,31.5,28.35,69,62.1,55.89]
[null,null,null,{"$f":"+E12+1","v":101},600,null,"thousand USD ",74,{"$f":"H13*$V$9","v":66.600000000000009},59.940000000000012,45,{"$f":"K13*$V$9","v":40.5},36.450000000000003,45,40.5,36.450000000000003,74,66.600000000000009,59.940000000000012]
[null,null,"Two-wheelers",1,{"$f":"'Charging Default'!$E$10","v":2.5},"Asset cost by battery size","thousand USD ",1.8,{"$f":"H14*$V$9","v":1.62},1.4580000000000002,1.8,{"$f":"K14*$V$9","v":1.62},1.4580000000000002,1.8,{"$f":"N14*$V$9","v":1.62},{"$f":"O14*$V$9","v":1.4580000000000002},1.8,{"$f":"Q14*$V$9","v":1.62},{"$f":"R14*$V$9","v":1.4580000000000002}]
[null,null,null,{"$f":"+E14+0.1","v":2.6},{"$f":"'Charging Default'!$F$10","v":7},null,"thousand USD ",7.5,{"$f":"H15*$V$9","v":6.75},6.0750000000000002,7.5,{"$f":"K15*$V$9","v":6.75},6.0750000000000002,7.5,{"$f":"N15*$V$9","v":6.75},6.0750000000000002,7.5,{"$f":"Q15*$V$9","v":6.75},6.0750000000000002]
[null,null,null,{"$f":"+E15+0.1","v":7.1},{"$f":"'Charging Default'!$G$10","v":11},null,"thousand USD ",19,{"$f":"H16*$V$9","v":17.100000000000001},15.390000000000002,19,{"$f":"K16*$V$9","v":17.100000000000001},15.390000000000002,19,{"$f":"N16*$V$9","v":17.100000000000001},15.390000000000002,19,{"$f":"Q16*$V$9","v":17.100000000000001},15.390000000000002]
[null,null,null,{"$f":"+E16+1","v":12},20,null,"thousand USD ",32.5,{"$f":"H17*$V$9","v":29.25},26.324999999999999,32.5,{"$f":"K17*$V$9","v":29.25},26.324999999999999,32.5,{"$f":"N17*$V$9","v":29.25},26.324999999999999,32.5,{"$f":"Q17*$V$9","v":29.25},26.324999999999999]
[null,"Heavy duty vehicle","Buses",1,250,"Asset cost by battery size","thousand USD ",340,{"$f":"H18*$V$9","v":306},275.40000000000003,545,{"$f":"K18*$V$9","v":490.5},441.45,530,{"$f":"N18*$V$9","v":477},429.3,340,{"$f":"Q18*$V$9","v":306},275.40000000000003]
[null,null,null,251,{"$f":"'Charging Default'!$F$11","v":400},null,"thousand USD ",415,{"$f":"H19*$V$9","v":373.5},336.15000000000003,585,{"$f":"K19*$V$9","v":526.5},473.85,570,{"$f":"N19*$V$9","v":513},461.7,415,{"$f":"Q19*$V$9","v":373.5},336.15000000000003]
[null,null,null,{"$f":"+E19+1","v":401},{"$f":"'Charging Default'!$G$11","v":600},null,"thousand USD ",490,{"$f":"H20*$V$9","v":441},396.90000000000003,670,{"$f":"K20*$V$9","v":603},542.70000000000005,650,585,526.5,490,441,396.90000000000003]
[null,null,null,{"$f":"+E20+1","v":601},1000,null,"thousand USD ",560,{"$f":"H21*$V$9","v":504},453.6,750,{"$f":"K21*$V$9","v":675},607.5,750,675,607.5,560,504,453.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62137100000000001]
["Electric","Light Duty Vehicle ","Car",1,{"$f":"'Charging Default'!$E$9","v":40},"operation & maintenance ","USD/km",1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",{"$f":"H24/$V$23","v":2.7358856464173579E-2},{"$f":"I24/$V$23","v":2.7358856464173579E-2},{"$f":"J24/$V$23","v":2.7358856464173579E-2},{"$f":"K24/$V$23","v":5.4717712928347158E-2},{"$f":"L24/$V$23","v":5.4717712928347158E-2},{"$f":"M24/$V$23","v":5.4717712928347158E-2},{"$f":"N24/$V$23","v":5.4717712928347158E-2},{"$f":"O24/$V$23","v":5.4717712928347158E-2},{"$f":"P24/$V$23","v":5.4717712928347158E-2},{"$f":"Q24/$V$23","v":3.2186889957851267E-2},{"$f":"R24/$V$23","v":3.2186889957851267E-2},{"$f":"S24/$V$23","v":3.2186889957851267E-2}]
[null,null,null,{"$f":"+E24+1","v":41},{"$f":"'Charging Default'!$F$9","v":75},null,"USD /km",1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",2.7358856464173579E-2,{"$f":"I25/$V$23","v":2.7358856464173579E-2},2.7358856464173579E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,null,{"$f":"+E25+1","v":76},{"$f":"'Charging Default'!$G$9","v":100},null,"USD  /km",1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",2.7358856464173579E-2,2.7358856464173579E-2,{"$f":"J26/$V$23","v":2.7358856464173579E-2},5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,null,{"$f":"+E26+1","v":101},600,null,"USD  /km",1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",2.7358856464173579E-2,2.7358856464173579E-2,2.7358856464173579E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,"Two-wheelers",1,{"$f":"'Charging Default'!$E$10","v":2.5},"operation & maintenance ","USD /km",0.02,0.02,0.02,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,null,{"$f":"+E28+0.1","v":2.6},{"$f":"'Charging Default'!$F$10","v":7},null,"USD /km",0.02,0.02,0.02,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,null,{"$f":"+E29+0.1","v":7.1},{"$f":"'Charging Default'!$G$10","v":11},null,"USD /km",0.02,0.02,0.02,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2,{"$f":"K30/$V$23","v":5.4717712928347158E-2},5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,{"$f":"O30/$V$23","v":5.4717712928347158E-2},5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,null,null,{"$f":"+E30+1","v":12},20,null,"USD /km",0.02,0.02,0.02,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0.02,0.02,0.02,null,null,"USD/mi",3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,5.4717712928347158E-2,3.2186889957851267E-2,3.2186889957851267E-2,3.2186889957851267E-2]
[null,"Heavy duty vehicle","Buses",1,250,"operation & maintenance ","USD /km",0.24,{"$f":"H32*0.9","v":0.216},0.19439999999999999,0.24,{"$f":"K32*0.9","v":0.216},0.19439999999999999,0.24,{"$f":"N32*0.9","v":0.216},0.19439999999999999,0.24,{"$f":"Q32*0.9","v":0.216},0.19439999999999999,null,null,"USD/mi",0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428]
[null,null,null,{"$f":"+E32+1","v":251},{"$f":"'Charging Default'!$F$11","v":400},null,"USD /km",0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,null,null,"USD/mi",0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428]
[null,null,null,{"$f":"+E33+1","v":401},{"$f":"'Charging Default'!$G$11","v":600},null,"USD /km",0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,null,null,"USD/mi",0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,{"$f":"L34/$V$23","v":0.34761841154479367},0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428]
[null,null,null,{"$f":"+E34+1","v":601},1000,null,"USD /km",0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,0.24,0.216,0.19439999999999999,null,null,"USD/mi",0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,0.31285657039031428,0.3862426794942152,0.34761841154479367,{"$f":"P35/$V$23","v":0.31285657039031428},0.3862426794942152,0.34761841154479367,0.31285657039031428]
[]
["ICE","Light Duty Vehicle ","Car",null,null,"maintenance ","USD /km",6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,null,null,"USD/mi",0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,null,"Two-wheelers",null,null,null,"USD /km",{"$f":"W38*$V$23","v":0.1242742},{"$f":"X38*$V$23","v":0.1242742},0.1242742,{"$f":"Z38*$V$23","v":0.1242742},0.1242742,0.1242742,0.1242742,0.1242742,0.1242742,0.1242742,0.1242742,0.1242742,null,null,"USD/mi",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Heavy duty vehicle","Bus",null,null,"maintenance ","USD /km",0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,null,"USD/mi",{"$f":"H39/$V$23","v":0.46670990438884336},0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336,0.46670990438884336]
[]
[null,"Public  investment ","Light Duty Vehicle ",null,"Car",null,"%",0.05,0.02,0.01,0.02,0.01,0.01,0.02,0.01,0.01,0.05,0.02,0.01]
[null,null,null,null,"Shared fleets",null,"%",0.1,0.05,0.02,0.05,0.02,0.01,0.05,0.02,0.01,0.1,0.05,0.01]
[null,null,null,null,"two-wheelers",null,"%",0.1,0.05,0.01,0.02,0.01,0.01,0.02,0.01,0.01,0.1,0.05,0.01]
[null,null,"Heavy duty vehicle",null,"Buses - depot ",null,"%",1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Charging infrastructure",null,null,null,"%",0.2,0.3,0.5,0.2,0.3,0.5,0.2,0.3,0.5,0.2,0.3,0.5]
[null,null,"Electricity consumption cost",null,null,null,"%",0.2,0.3,0.5,0.2,0.3,0.5,0.2,0.3,0.5,0.2,0.3,0.5]
[null,null,"Electricity delivery investment",null,null,null,"%",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,"Electricity transmission",null,null,null,"Greenfield ","thousand USD / charger",1,{"$f":"H49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.0928299936198598},{"$f":"I49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.1942773949551828},1,{"$f":"K49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.0928299936198598},{"$f":"L49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.1942773949551828},1,{"$f":"N49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.0928299936198598},{"$f":"O49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.1942773949551828},1,{"$f":"Q49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.0928299936198598},{"$f":"R49*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.1942773949551828},null,null,"Estimated an incremental price based on the GDP increase"]
[null,null,null,null,null,"Greenfield (island state) ","thousand USD / charger",{"$f":"H49*1.1","v":1.1000000000000001},{"$f":"H50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.2021129929818459},{"$f":"I50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.3137051344507011},{"$f":"K49*1.1","v":1.1000000000000001},{"$f":"K50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.2021129929818459},{"$f":"L50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.3137051344507011},{"$f":"N49*1.1","v":1.1000000000000001},{"$f":"N50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.2021129929818459},{"$f":"O50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.3137051344507011},{"$f":"Q49*1.1","v":1.1000000000000001},{"$f":"Q50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.2021129929818459},{"$f":"R50*(1+IF('City Default'!$E$87<>0,'City Default'!$E$87,'City Default'!$E$88))","v":1.3137051344507011},null,null,"Estimated 10% higher cost due to island state // Estimate an incremental price based on the GDP increase + Estimation"]
[null,null,null,null,null,"Operation & maintenance","USD / KWh",0.03,{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03},{"$f":"H51","v":0.03}]
[null,null,null,null,null,"Island states","USD / kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"Electricity consumption",null,null,null,"Electricity ","USD  / kWh",3.3000000000000002E-2,{"$f":"H54*(1+$V$53)","v":3.6300000000000006E-2},{"$f":"I54*(1+$V$53)","v":3.9930000000000007E-2},0.09,{"$f":"K54*(1+$V$53)","v":9.9000000000000005E-2},{"$f":"L54*(1+$V$53)","v":0.10890000000000001},{"$f":"K54","v":0.09},{"$f":"N54*(1+$V$53)","v":9.9000000000000005E-2},{"$f":"O54*(1+$V$53)","v":0.10890000000000001},3.3000000000000002E-2,{"$f":"Q54*(1+$V$53)","v":3.6300000000000006E-2},{"$f":"R54*(1+$V$53)","v":3.9930000000000007E-2},null,null,"Increase at 10% rate in 15 years based on the average increase in electricity prices in Europe from 2008 to 2019. "]
[null,null,null,null,null,"Island states","USD  / kWh",0.13,{"$f":"H55*(1+$V$53)","v":0.14300000000000002},{"$f":"I55*(1+$V$53)","v":0.15730000000000002},0.13,{"$f":"K55*(1+$V$53)","v":0.14300000000000002},{"$f":"L55*(1+$V$53)","v":0.15730000000000002},0.13,{"$f":"N55*(1+$V$53)","v":0.14300000000000002},{"$f":"O55*(1+$V$53)","v":0.15730000000000002},0.13,{"$f":"Q55*(1+$V$53)","v":0.14300000000000002},{"$f":"R55*(1+$V$53)","v":0.15730000000000002}]
[]
[null,"Category",null,null,"Interval kw",null,"Unit (USD 2020)","All territories"]
[null,null,null,null,null,null,null,2020,2035,2050]
[null,"Chargers cost (including installation) ",null,null,{"$f":"'Cost Data'!E52","v":"LDV - Level 1"},null,"thousand USD",0.06,{"$f":"H59*$L$59","v":4.8000000000000001E-2},3.8400000000000004E-2,null,0.8]
[null,null,null,null,{"$f":"'Cost Data'!E53","v":"LDV - Level 2"},null,"thousand USD",1.2,0.96,0.76800000000000002,null,"Assumption: the charger price will go down at a 20% rate for the dates estimated"]
[null,null,null,null,{"$f":"'Cost Data'!E54","v":"LDV - Level 3"},null,"thousand USD",15.5,12.4,9.9200000000000017]
[null,null,null,null,{"$f":"'Cost Data'!E55","v":"HDV - Slow"},null,"thousand USD",60,{"$f":"H62*$L$59","v":48},38.400000000000006]
[null,null,null,null,{"$f":"'Cost Data'!E56","v":"HDV - Fast"},null,"thousand USD",132,105.60000000000001,84.480000000000018]
[]
[null,null,null,null,null,null,null,"Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging Economy - Low  Density"]
[null,"Charger infrastructure cost",null,null,"LDV- Level 1",null,"thousand USD",0.2,0.2,0.2,1,1,1,1,1,1,0.2,0.2,0.2]
[null,null,null,null,"LDV- Level 2",null,"thousand USD",0.6,0.6,0.6,3,3,3,3,3,3,0.6,0.6,0.6]
[null,null,null,null,"LDV- Level 3",null,"thousand USD",12.700379999999999,{"$f":"H68*$L$59","v":10.160304},{"$f":"I68*$L$59","v":8.1282432},12.700379999999999,{"$f":"K68*$L$59","v":10.160304},{"$f":"L68*$L$59","v":8.1282432},12.700379999999999,{"$f":"N68*$L$59","v":10.160304},{"$f":"O68*$L$59","v":8.1282432},12.700379999999999,{"$f":"Q68*$L$59","v":10.160304},{"$f":"R68*$L$59","v":8.1282432}]
[null,null,null,null,"HDV- Slow",null,"thousand USD",50,40,32,50,40,32,50,40,32,50,40,32]
[null,null,null,null,"HDV- Fast",null,"thousand USD",110,88,70.400000000000006,110,88,70.400000000000006,110,88,70.400000000000006,110,88,70.400000000000006]
[]
[]
[]
[]
[]
[null,null,"Region","Country","Government Bonds, Percent per annum (2017)","Risk premium on lending ","TOTAL ",null,null,"Continent","Average",{"$f":"IFERROR(VLOOKUP(LOOKUP('Initial Data Input'!F5,Tabla1[Country],Tabla1[[Region ]]),'Cost Default'!J76:K82,2,FALSE),0)","v":6.3671339103332128E-2}]
[null,null,"Africa","Angola",7.5833333333333308E-2,0,7.5833333333333308E-2,{"$f":"IFERROR(VLOOKUP('Initial Data Input'!F5,'Cost Default'!D77:G146,4,(FALSE)),0)","v":0},null,"Africa",3.6542970499339175E-2]
[null,null,"Europe","Armenia",8.7725049011757206E-2,6.6449999999999995E-2,0.15417504901175721,null,null,"Asia",6.3671339103332128E-2]
[null,null,"Oceania","Australia",2.6391666666666702E-2,0,2.6391666666666702E-2,null,null,"Europe",2.8595668059658057E-2]
[null,null,"Europe","Austria",5.7666666666666699E-3,0,5.7666666666666699E-3,null,null,"North America",3.917777777777777E-2]
[null,null,"Asia","Bangladesh",6.8724999999999994E-2,2.2158333333333006E-2,9.0883333333332997E-2,null,null,"Oceania",2.5658333333333352E-2]
[null,null,"Europe","Belgium",7.3124999999999996E-3,0,7.3124999999999996E-3,null,null,"Latin America",0.12946666666666698]
[null,null,"Africa","Benin",null,8.8062500000000002E-2,8.8062500000000002E-2]
[null,null,"Africa","Botswana",5.4774999999999997E-2,7.7609920324081705E-2,0.1323849203240817]
[null,null,"Europe","Bulgaria",1.60273333333333E-2,0,1.60273333333333E-2]
[null,null,"Africa","Burkina Faso",null,0,0]
[null,null,"North America","Canada",2.1333333333333301E-2,0,2.1333333333333301E-2]
[null,null,"Africa","Côte d'Ivoire",null,0,0]
[null,null,"Europe","Cyprus",2.62333333333333E-2,0,2.62333333333333E-2]
[null,null,"Europe","Czech Republic",9.8064127977307205E-3,4.1309018639699241E-2,5.1115431437429963E-2]
[null,null,"Europe","Denmark",5.1500000000000001E-3,0,5.1500000000000001E-3]
[null,null,"Europe","Euro Area",1.3132916666666701E-2,0,1.3132916666666701E-2]
[null,null,"Asia","Fiji",6.1433333333333298E-2,0,6.1433333333333298E-2]
[null,null,"Europe","Finland",5.4812694915651198E-3,0,5.4812694915651198E-3]
[null,null,"Europe","France",9.2468333333333291E-3,0,9.2468333333333291E-3]
[null,null,"Europe","Germany",2.8333333333333301E-3,0,2.8333333333333301E-3]
[null,null,"Africa","Ghana",null,0,0]
[null,null,"Europe","Greece",5.9783333333333299E-2,0,5.9783333333333299E-2]
[null,null,"Europe","Hungary",2.9624999999999999E-2,1.4539770883333365E-2,4.4164770883333364E-2]
[null,null,"Europe","Iceland",2.2166666666666699E-2,0,2.2166666666666699E-2]
[null,null,"Asia","India",6.9699999999999998E-2,0,6.9699999999999998E-2]
[null,null,"Europe","Ireland",9.5166666666666698E-3,0,9.5166666666666698E-3]
[null,null,"Europe","Italy",2.11166666666667E-2,3.3366666666666628E-2,5.4483333333333328E-2]
[null,null,"Asia","Japan",4.4999999999999999E-4,9.1102327703825314E-2,9.155232770382532E-2]
[null,null,"Asia","Korea, Republic of",2.1659999999999999E-2,0,2.1659999999999999E-2]
[null,null,"Asia","Kyrgyz Republic",0.130174704362818,0,0.130174704362818]
[null,null,"Europe","Lithuania",3.0999999999999999E-3,0,3.0999999999999999E-3]
[null,null,"Europe","Luxembourg",5.28333333333333E-3,0,5.28333333333333E-3]
[null,null,"Asia","Malaysia",3.6407500000000002E-2,0,3.6407500000000002E-2]
[null,null,"Asia","Maldives",2.4E-2,0,2.4E-2]
[null,null,"Africa","Mali",null,0,0]
[null,null,"Europe","Malta",1.3733333333333299E-2,0,1.3733333333333299E-2]
[null,null,"Africa","Mauritius",3.6362499999999999E-2,0,3.6362499999999999E-2]
[null,null,"North America","Mexico",7.2483333333333302E-2,0,7.2483333333333302E-2]
[null,null,"Europe","Moldova",7.3608333333333303E-2,0,7.3608333333333303E-2]
[null,null,"Asia","Mongolia",0.13843333333333299,0,0.13843333333333299]
[null,null,"Africa","Morocco",3.8291666666666703E-2,0,3.8291666666666703E-2]
[null,null,"Asia","Myanmar",9.5000000000000001E-2,0,9.5000000000000001E-2]
[null,null,"Asia","Nepal",0.06,0,0.06]
[null,null,"Europe","Netherlands",5.2300000000000003E-3,0,5.2300000000000003E-3]
[null,null,"Oceania","New Zealand",2.4925000000000003E-2,0,2.4925000000000003E-2]
[null,null,"Africa","Niger",null,0,0]
[null,null,"Asia","Pakistan",6.3917944444444402E-2,0,6.3917944444444402E-2]
[null,null,"Asia","Papua New Guinea",0.10948375,0,0.10948375]
[null,null,"Asia","Philippines",null,0,0]
[null,null,"Europe","Poland",3.4200000000000001E-2,0,3.4200000000000001E-2]
[null,null,"Europe","Portugal",3.7616666666666701E-2,0,3.7616666666666701E-2]
[null,null,"Europe","Romania",5.8352391666666699E-3,0,5.8352391666666699E-3]
[null,null,"Europe","Russian Federation",8.0574999999999994E-2,0,8.0574999999999994E-2]
[null,null,"Africa","Senegal",null,0,0]
[null,null,"Africa","Seychelles",0.05,0,0.05]
[null,null,"Asia","Singapore",2.1299999999999999E-2,0,2.1299999999999999E-2]
[null,null,"Asia","Slovak Republic",1.0575000000000001E-2,0,1.0575000000000001E-2]
[null,null,"Europe","Slovenia",9.9333333333333287E-3,0,9.9333333333333287E-3]
[null,null,"Asia","Solomon Islands",3.2400000000000005E-2,0,3.2400000000000005E-2]
[null,null,"Africa","South Africa",9.0666666666666701E-2,0,9.0666666666666701E-2]
[null,null,"Europe","Spain",1.555E-2,0,1.555E-2]
[null,null,"Asia","Sri Lanka",0.114672222222222,0,0.114672222222222]
[null,null,"Europe","Sweden",6.1583333333333299E-3,0,6.1583333333333299E-3]
[null,null,"Europe","Switzerland",null,6.7676031798989497E-2,6.7676031798989497E-2]
[null,null,"Asia","Thailand",2.6033333333333301E-2,0,2.6033333333333301E-2]
[null,null,"Africa","Togo",null,0,0]
[null,null,"Europe","United Kingdom",1.2781000000000001E-2,0,1.2781000000000001E-2]
[null,null,"North America","United States",2.3716666666666702E-2,0,2.3716666666666702E-2]
[null,null,"Asia","Vanuatu",7.5800000000000006E-2,0,7.5800000000000006E-2]
[null,null,"Latin America","Venezuela",0.12946666666666698,0,0.12946666666666698]

{"sheet":"Cost Calc","index":20,"n_rows":90,"n_cols":11,"rows_kept":90,"cut":false,"hidden":true,"merged":[[37,1,37,5],[83,1,83,5],[84,6,90,8],[5,1,5,5],[0,0,3,8],[76,1,76,5],[77,1,77,5],[56,1,56,5],[62,1,62,5],[69,1,69,5],[18,1,18,5],[50,1,50,5],[43,1,43,5],[24,1,24,5],[6,1,6,5],[12,1,12,5],[30,1,30,5]]}
["Cost Calculation"]
[]
[]
[]
[null,"Input",2020,2035,2050,"Unit",null,null,null,null,{"$f":"IF('Cost Calc'!C20<>0,0)","v":false}]
[null,"VEHICLE CALCULATIONS",null,null,null,null,{"$f":"'City Data'!K6","v":3}]
[null,"Vehicle type (based on available battery )"]
[null,"Private car",{"$f":"IF('Charging Data'!F7<>0,'Charging Data'!F7,'Charging Data'!I7)","v":60},{"$f":"IF('Charging Data'!G7<>0,'Charging Data'!G7,'Charging Data'!J7)","v":90},{"$f":"IF('Charging Data'!H7<>0,'Charging Data'!H7,'Charging Data'!K7)","v":150},"kWh"]
[null,"Private two-wheeler",{"$f":"IF('Charging Data'!F8<>0,'Charging Data'!F8,'Charging Data'!I8)","v":6.5},{"$f":"IF('Charging Data'!G8<>0,'Charging Data'!G8,'Charging Data'!J8)","v":13.5},{"$f":"IF('Charging Data'!H8<>0,'Charging Data'!H8,'Charging Data'!K8)","v":20},"kWh"]
[null,"Shared fleet",{"$f":"C8","v":60},{"$f":"D8","v":90},{"$f":"E8","v":150},"kWh"]
[null,"Bus",{"$f":"IF('Charging Data'!F9<>0,'Charging Data'!F9,'Charging Data'!I9)","v":275},{"$f":"IF('Charging Data'!G9<>0,'Charging Data'!G9,'Charging Data'!J9)","v":400},{"$f":"IF('Charging Data'!H9<>0,'Charging Data'!H9,'Charging Data'!K9)","v":600},"kWh"]
[]
[null,"Number of New EV vehicles "]
[null,"Private car",{"$f":"'Cost Calc 1-Vehicle Uptake'!D22","v":39353.909090909088},{"$f":"'Cost Calc 1-Vehicle Uptake'!E22","v":5369786},{"$f":"'Cost Calc 1-Vehicle Uptake'!F22","v":4765999},"Number of vehicles"]
[null,"Private two-wheeler",{"$f":"'Cost Calc 1-Vehicle Uptake'!D23","v":4780.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!E23","v":568210.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!F23","v":447158},"Number of vehicles"]
[null,"Shared fleet",{"$f":"'Cost Calc 1-Vehicle Uptake'!D25","v":2532.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!E25","v":285926.81818181818},{"$f":"'Cost Calc 1-Vehicle Uptake'!F25","v":347410},"Number of vehicles"]
[null,"Bus",{"$f":"'Cost Calc 1-Vehicle Uptake'!D24","v":29},{"$f":"'Cost Calc 1-Vehicle Uptake'!E24","v":4209},{"$f":"'Cost Calc 1-Vehicle Uptake'!F24","v":6280},"Number of vehicles"]
[]
[null,"Total cost per vehicle (if manually entered) "]
[null,"Private car",{"$f":"_xlfn.SINGLE(IF(C8=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=C8)*('Cost Data'!$E$9:$E$12>=C8),ROW('Cost Data'!$D$9:$D$12)))))","v":0},{"$f":"IF(D8=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=D8)*('Cost Data'!$E$9:$E$12>=D8),ROW('Cost Data'!$D$9:$D$12))))","v":0},{"$f":"IF(E8=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=E8)*('Cost Data'!$E$9:$E$12>=E8),ROW('Cost Data'!$D$9:$D$12))))","v":0},"thousand USD (2020)"]
[null,"Private two-wheeler",{"$f":"_xlfn.SINGLE(IF(C9=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=C9)*('Cost Data'!$E$13:$E$16>=C9),ROW('Cost Data'!$D$13:$D$16)))))","v":0},{"$f":"IF(D9=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=C9)*('Cost Data'!$E$13:$E$16>=C9),ROW('Cost Data'!$D$13:$D$16))))","v":0},{"$f":"IF(E9=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=C9)*('Cost Data'!$E$13:$E$16>=C9),ROW('Cost Data'!$D$13:$D$16))))","v":0},"thousand USD (2020)"]
[null,"Shared fleet",{"$f":"IF(C10=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=C10)*('Cost Data'!$E$9:$E$12>=C10),ROW('Cost Data'!$D$9:$D$12))))","v":0},{"$f":"IF(D10=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=D10)*('Cost Data'!$E$9:$E$12>=D10),ROW('Cost Data'!$D$9:$D$12))))","v":0},{"$f":"IF(E10=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=E10)*('Cost Data'!$E$9:$E$12>=E10),ROW('Cost Data'!$D$9:$D$12))))","v":0},"thousand USD (2020)"]
[null,"Bus",{"$f":"IF($C$11=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=$C$11)*('Cost Data'!$E$17:$E$20>=$C$11),ROW('Cost Data'!$D$17:$D$20))))","v":0},{"$f":"IF(D11=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=$D$11)*('Cost Data'!$E$17:$E$20>=$D$11),ROW('Cost Data'!$D$17:$D$20))))","v":0},{"$f":"IF(E11=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=$E$11)*('Cost Data'!$E$17:$E$20>=$E$11),ROW('Cost Data'!$D$17:$D$20))))","v":0},"thousand USD (2020)"]
[]
[null,"Total cost per vehicle (selection) "]
[null,"Private car",{"$f":"_xlfn.SINGLE(IF(C20<>0,C20,IF(C8=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$9:'Cost Data'!$D$12<=C8)*('Cost Data'!$E$9:$E$12>=C8),ROW('Cost Data'!$D$9:$D$12))))))","v":30},{"$f":"IF(D20<>0,D20,IF(D8=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=D8)*('Cost Data'!$E$9:$E$12>=D8),ROW('Cost Data'!$D$9:$D$12)))))","v":31.5},{"$f":"IF(E20<>0,E20,IF(E8=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=E8)*('Cost Data'!$E$9:$E$12>=E8),ROW('Cost Data'!$D$9:$D$12)))))","v":36.450000000000003},"thousand USD (2020)"]
[null,"Private two-wheeler",{"$f":"_xlfn.SINGLE(IF(C21<>0,C21,IF(C9=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=C9)*('Cost Data'!$E$13:$E$16>=C9),ROW('Cost Data'!$D$13:$D$16))))))","v":7.5},{"$f":"_xlfn.SINGLE(IF(D21<>0,D21,IF(D9=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=D9)*('Cost Data'!$E$13:$E$16>=D9),ROW('Cost Data'!$D$13:$D$16))))))","v":29.25},{"$f":"IF(E21<>0,E21,IF(E9=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$13:$D$16<=E9)*('Cost Data'!$E$13:$E$16>=E9),ROW('Cost Data'!$D$13:$D$16)))))","v":26.324999999999999},"thousand USD (2020)"]
[null,"Shared fleet",{"$f":"IF(C22<>0,C22,IF(C10=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=C10)*('Cost Data'!$E$9:$E$12>=C10),ROW('Cost Data'!$D$9:$D$12)))))","v":30},{"$f":"IF(D22<>0,D22,IF(D10=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=D10)*('Cost Data'!$E$9:$E$12>=D10),ROW('Cost Data'!$D$9:$D$12)))))","v":31.5},{"$f":"IF(E22<>0,E22,IF(E10=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$9:$D$12<=E10)*('Cost Data'!$E$9:$E$12>=E10),ROW('Cost Data'!$D$9:$D$12)))))","v":36.450000000000003},"thousand USD (2020)"]
[null,"Bus",{"$f":"IF(C23<>0,C23,IF(C11=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=C11)*('Cost Data'!$E$17:$E$20>=C11),ROW('Cost Data'!$D$17:$D$20)))))","v":530},{"$f":"IF(D23<>0,D23,IF(D11=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=D11)*('Cost Data'!$E$17:$E$20>=D11),ROW('Cost Data'!$D$17:$D$20)))))","v":513},{"$f":"IF(E23<>0,E23,IF(E11=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$17:$D$20<=E11)*('Cost Data'!$E$17:$E$20>=E11),ROW('Cost Data'!$D$17:$D$20)))))","v":526.5},"thousand USD (2020)"]
[]
[null,"Total vehicle investment cost"]
[null,"Private car",{"$f":"C26*(MAX(0,C14))","v":1180617.2727272727},{"$f":"D26*(MAX(0,D14))","v":169148259},173720663.55000001,"thousand USD (2020) "]
[null,"Private two-wheeler",35853.75,16620157.125,11771434.35,"thousand USD (2020) "]
[null,"Shared fleet",75984.545454545456,9006694.7727272734,12663094.500000002,"thousand USD (2020) "]
[null,"Bus",15370,2216038.5,3408156.0000000005,"thousand USD (2020) "]
[null,"Total fleet cost",{"$f":"SUM(C32:C35)","v":1307825.5681818181},{"$f":"SUM(D32:D35)","v":196991149.39772728},{"$f":"SUM(E32:E35)","v":201563348.40000001}]
[]
[null,"Total public investment % "]
[null,"Private cars",{"$f":"IF(ISBLANK(Results_DM!H16),IF(ISBLANK('Cost Data'!H40),'Cost Data'!K40,'Cost Data'!H40),Results_DM!H16)","v":0.02},{"$f":"IF(ISBLANK(Results_DM!I16),IF(ISBLANK('Cost Data'!I40),'Cost Data'!L40,'Cost Data'!I40),Results_DM!I16)","v":0.01},{"$f":"IF(ISBLANK(Results_DM!J16),IF(ISBLANK('Cost Data'!J40),'Cost Data'!M40,'Cost Data'!J40),Results_DM!J16)","v":0.01},"% "]
[null,"Private two-wheelers",{"$f":"IF(ISBLANK(Results_DM!H18),IF(ISBLANK('Cost Data'!H42),'Cost Data'!K42,'Cost Data'!H42),Results_DM!H18)","v":0.02},{"$f":"IF(ISBLANK(Results_DM!I18),IF(ISBLANK('Cost Data'!I42),'Cost Data'!L42,'Cost Data'!I42),Results_DM!I18)","v":0.01},{"$f":"IF(ISBLANK(Results_DM!J18),IF(ISBLANK('Cost Data'!J42),'Cost Data'!M42,'Cost Data'!J42),Results_DM!J18)","v":0.01},"% "]
[null,"Shared fleets",{"$f":"IF(ISBLANK(Results_DM!H17),IF(ISBLANK('Cost Data'!K41),'Cost Data'!K41,'Cost Data'!K41),Results_DM!H17)","v":0.05},{"$f":"IF(ISBLANK(Results_DM!I17),IF(ISBLANK('Cost Data'!I41),'Cost Data'!L41,'Cost Data'!I41),Results_DM!I17)","v":0.02},{"$f":"IF(ISBLANK(Results_DM!J17),IF(ISBLANK('Cost Data'!J41),'Cost Data'!M41,'Cost Data'!J41),Results_DM!J17)","v":0.01},"% "]
[null,"Bus - depot",{"$f":"IF(ISBLANK(Results_DM!H19),IF(ISBLANK('Cost Data'!H43),'Cost Data'!K43,'Cost Data'!H43),Results_DM!H19)","v":1},{"$f":"IF(ISBLANK(Results_DM!I19),IF(ISBLANK('Cost Data'!I43),'Cost Data'!L43,'Cost Data'!I43),Results_DM!I19)","v":1},{"$f":"IF(ISBLANK(Results_DM!J19),IF(ISBLANK('Cost Data'!J43),'Cost Data'!M43,'Cost Data'!J43),Results_DM!J19)","v":1},"% "]
[]
[null,"Total public investment"]
[null,"Private cars",{"$f":"C39*C32","v":23612.345454545455},1691482.59,1737206.6355000001,"thousand USD (2020) "]
[null,"Private two-wheelers",717.07500000000005,166201.57125000001,117714.3435,"thousand USD (2020) "]
[null,"Shared fleets",3799.227272727273,180133.89545454548,126630.94500000002,"thousand USD (2020) "]
[null,"Bus",15370,2216038.5,3408156.0000000005,"thousand USD (2020) "]
[null,"Total",{"$f":"SUM(C45:C48)","v":43498.647727272728},{"$f":"SUM(D45:D48)","v":4253856.5567045454},{"$f":"SUM(E45:E48)","v":5389707.9240000006}]
[]
[null,"Operation and maintenance cost per vehicle (if manually entered) "]
[null,"Private car",{"$f":"IF(C8=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=C8)*('Cost Data'!$E$23:$E$26>=C8),ROW('Cost Data'!$D$23:$D$26))))","v":0},{"$f":"IF(D8=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=D8)*('Cost Data'!$E$23:$E$26>=D8),ROW('Cost Data'!$D$23:$D$26))))","v":0},{"$f":"IF(E8=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=E8)*('Cost Data'!$E$23:$E$26>=E8),ROW('Cost Data'!$D$23:$D$26))))","v":0},"USD (2020)"]
[null,"Private two-wheeler",{"$f":"IF(C9=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=C9)*('Cost Data'!$E$27:$E$30>=C9),ROW('Cost Data'!$D$27:$D$30))))","v":0},{"$f":"IF(D9=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=D9)*('Cost Data'!$E$27:$E$30>=D9),ROW('Cost Data'!$D$27:$D$30))))","v":0},{"$f":"IF(E9=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=E9)*('Cost Data'!$E$27:$E$30>=E9),ROW('Cost Data'!$D$27:$D$30))))","v":0},"USD (2020)"]
[null,"Shared fleet",{"$f":"IF(C10=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=C10)*('Cost Data'!$E$23:$E$26>=C10),ROW('Cost Data'!$D$23:$D$26))))","v":0},{"$f":"IF(D10=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=D10)*('Cost Data'!$E$23:$E$26>=D10),ROW('Cost Data'!$D$23:$D$26))))","v":0},{"$f":"IF(E10=0,\"\",INDIRECT(\"'Cost data'!J\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=E10)*('Cost Data'!$E$23:$E$26>=E10),ROW('Cost Data'!$D$23:$D$26))))","v":0},"USD (2020)"]
[null,"Bus",{"$f":"_xlfn.SINGLE(IF(C11=0,\"\",INDIRECT(\"'Cost data'!H\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=C11)*('Cost Data'!$E$31:$E$34>=C11),ROW('Cost Data'!$D$31:$D$34)))))","v":0},{"$f":"_xlfn.SINGLE(IF(D11=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=D11)*('Cost Data'!$E$31:$E$34>=D11),ROW('Cost Data'!$D$31:$D$34)))))","v":0},{"$f":"_xlfn.SINGLE(IF(E11=0,\"\",INDIRECT(\"'Cost data'!I\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=E11)*('Cost Data'!$E$31:$E$34>=E11),ROW('Cost Data'!$D$31:$D$34)))))","v":0},"USD (2020)"]
[]
[null,"Operation and maintenance cost per vehicle"]
[null,"Private car",{"$f":"IF(C52<>0,C52,IF(C8=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=C8)*('Cost Data'!$E$23:$E$26>=C8),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},{"$f":"IF(D52<>0,D52,IF(D8=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=D8)*('Cost Data'!$E$23:$E$26>=D8),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},{"$f":"IF(E52<>0,E52,IF(E8=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=E8)*('Cost Data'!$E$23:$E$26>=E8),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},"USD/km (2020)"]
[null,"Private two-wheeler",{"$f":"IF(C53<>0,C53,IF(C9=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=C9)*('Cost Data'!$E$27:$E$30>=C9),ROW('Cost Data'!$D$27:$D$30)))))","v":3.4000000000000002E-2},{"$f":"IF(D53<>0,D53,IF(D9=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=D9)*('Cost Data'!$E$27:$E$30>=D9),ROW('Cost Data'!$D$27:$D$30)))))","v":3.4000000000000002E-2},{"$f":"IF(E53<>0,E53,IF(E9=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$27:$D$30<=E9)*('Cost Data'!$E$27:$E$30>=E9),ROW('Cost Data'!$D$27:$D$30)))))","v":3.4000000000000002E-2},"USD/km (2020)"]
[null,"Shared fleet",{"$f":"IF(C54<>0,C54,IF(C10=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=C10)*('Cost Data'!$E$23:$E$26>=C10),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},{"$f":"IF(D54<>0,D54,IF(D10=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=D10)*('Cost Data'!$E$23:$E$26>=D10),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},{"$f":"IF(E54<>0,E54,IF(E10=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$23:$D$26<=E10)*('Cost Data'!$E$23:$E$26>=E10),ROW('Cost Data'!$D$23:$D$26)))))","v":3.4000000000000002E-2},"USD/km (2020)"]
[null,"Bus",{"$f":"IF(C55<>0,C55,IF($C$11=0,\"\",INDIRECT(\"'Cost data'!K\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=$C$11)*('Cost Data'!$E$31:$E$34>=$C$11),ROW('Cost Data'!$D$31:$D$34)))))","v":0.24},{"$f":"IF(D55<>0,D55,IF(D11=0,\"\",INDIRECT(\"'Cost data'!L\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=D11)*('Cost Data'!$E$31:$E$34>=D11),ROW('Cost Data'!$D$31:$D$34)))))","v":0.216},{"$f":"IF(E55<>0,E55,IF(E11=0,\"\",INDIRECT(\"'Cost data'!M\"&SUMPRODUCT(--('Cost Data'!$D$31:$D$34<=E11)*('Cost Data'!$E$31:$E$34>=E11),ROW('Cost Data'!$D$31:$D$34)))))","v":0.19439999999999999},"USD/km (2020)"]
[]
[null,"Total fleet operation and maintenance cost (all life)"]
[null,"Private car",{"$f":"C58*'Mobility Calc'!C35*365*'Cost Calc 1-Vehicle Uptake'!D12","v":176609812.49999997},{"$f":"D58*'Mobility Calc'!D35*365*'Cost Calc 1-Vehicle Uptake'!E12","v":18998673986.840008},{"$f":"E58*'Mobility Calc'!E35*365*'Cost Calc 1-Vehicle Uptake'!F12","v":20623560577.819748},"USD (2020)"]
[null,"Private two-wheeler",{"$f":"C59*'Mobility Calc'!C36*365*'Cost Calc 1-Vehicle Uptake'!D14","v":3487241.0249999999},{"$f":"D59*'Mobility Calc'!D36*365*'Cost Calc 1-Vehicle Uptake'!E14","v":690860872.24872732},{"$f":"E59*'Mobility Calc'!E36*365*'Cost Calc 1-Vehicle Uptake'!F14","v":1505439664.8785698},"USD (2020)"]
[null,"Shared fleet",{"$f":"C60*'Cost Calc 1-Vehicle Uptake'!D18*'Mobility Calc'!C38*365","v":19169075.475000005},{"$f":"D60*'Cost Calc 1-Vehicle Uptake'!E18*'Mobility Calc'!D38*365","v":662817713.76820886},{"$f":"E60*'Cost Calc 1-Vehicle Uptake'!F18*'Mobility Calc'!E38*365","v":924372120.15126276},"USD (2020)"]
[null,"Bus",{"$f":"C61*'Cost Calc 1-Vehicle Uptake'!D16*'Mobility Calc'!C37*365","v":5079361.8598450311},{"$f":"D61*'Cost Calc 1-Vehicle Uptake'!E16*'Mobility Calc'!D37*365","v":480300429.55646765},{"$f":"E61*'Cost Calc 1-Vehicle Uptake'!F16*'Mobility Calc'!E37*365","v":881665995.72849107},"USD (2020)"]
[null,"Total fleet cost",{"$f":"SUM(C64:C67)","v":204345490.85984501},{"$f":"SUM(D64:D67)","v":20832653002.41341},{"$f":"SUM(E64:E67)","v":23935038358.578075}]
[]
[null,"Total fleet annual maintenance cost "]
[null,"Private car",{"$f":"C64/IF('Mobility Data'!E49<>0,'Mobility Data'!E49,'Mobility Data'!H49)","v":16055437.499999998},{"$f":"D64/IF('Mobility Data'!F49<>0,'Mobility Data'!F49,'Mobility Data'!I49)","v":1727152180.6218188},{"$f":"E64/IF('Mobility Data'!G49<>0,'Mobility Data'!G49,'Mobility Data'!J49)","v":1874869143.438159},"USD (2020)"]
[null,"Private two-wheeler",{"$f":"C65/IF('Mobility Data'!E50<>0,'Mobility Data'!E50,'Mobility Data'!H50)","v":1743620.5125},{"$f":"D65/IF('Mobility Data'!F50<>0,'Mobility Data'!F50,'Mobility Data'!I50)","v":115143478.70812123},{"$f":"E65/IF('Mobility Data'!G50<>0,'Mobility Data'!G50,'Mobility Data'!J50)","v":188179958.10982123},"USD (2020)"]
[null,"Shared fleet",{"$f":"C66/IF('Mobility Data'!E51<>0,'Mobility Data'!E51,'Mobility Data'!H51)","v":2396134.4343750007},{"$f":"D66/IF('Mobility Data'!F51<>0,'Mobility Data'!F51,'Mobility Data'!I51)","v":66281771.376820885},{"$f":"E66/IF('Mobility Data'!G51<>0,'Mobility Data'!G51,'Mobility Data'!J51)","v":77031010.012605235},"USD (2020)"]
[null,"Bus",{"$f":"C67/IF('Mobility Data'!$E$52<>0,'Mobility Data'!$E$52,'Mobility Data'!$H$52)","v":461760.16907682101},{"$f":"D67/IF('Mobility Data'!$F$52<>0,'Mobility Data'!$F$52,'Mobility Data'!$I$52)","v":43663675.414224334},{"$f":"E67/IF('Mobility Data'!$G$52<>0,'Mobility Data'!$G$52,'Mobility Data'!$J$52)","v":80151454.157135546},"USD (2020)"]
[null,"Total fleet cost",{"$f":"SUM(C71:C74)","v":20656952.615951821},{"$f":"SUM(D71:D74)","v":1952241106.1209853},{"$f":"SUM(E71:E74)","v":2220231565.717721}]
[]
[null,"ENERGY CONSUMPTION CALCULATION"]
[null,"Total energy consumption (Megawatts) "]
[null,"Private car",{"$f":"('Charging Calc'!C23*0.001)/24","v":10.8890625},{"$f":"('Charging Calc'!D23*0.001)/24","v":40.743759764286331},{"$f":"('Charging Calc'!E23*0.001)/24","v":66.342635142505699},"MWh"]
[null,"Private two-wheelers",{"$f":"('Charging Calc'!C24*0.001)/24","v":0.54904208705357138},{"$f":"('Charging Calc'!D24*0.001)/24","v":37.651599425032437},{"$f":"('Charging Calc'!E24*0.001)/24","v":60.774643365859397},"MWh"]
[null,"Shared fleets",{"$f":"('Charging Calc'!C25*0.001)/24","v":1.1818893750000004},{"$f":"('Charging Calc'!D25*0.001)/24","v":40.866718610717832},{"$f":"('Charging Calc'!E25*0.001)/24","v":85.48969318665074},"MWh"]
[null,"Bus ",{"$f":"('Charging Calc'!C26*0.001)/24","v":0.33551958632323947},{"$f":"('Charging Calc'!D26*0.001)/24","v":20.510038637410467},{"$f":"('Charging Calc'!E26*0.001)/24","v":37.350555260510873},"MWh"]
[]
[null,"Charging Infrastructure Annual Maintenance Cost (% of EVSE Cost)"]
[null,"Charger Type",2020,2035,2050,"Unit"]
[null,"LDV - Level 1",{"$f":"'Cost Default'!H59*'Cost Default'!$H$51","v":1.8E-3},{"$f":"'Cost Default'!I59*'Cost Default'!$H$51","v":1.4399999999999999E-3},{"$f":"'Cost Default'!J59*'Cost Default'!$H$51","v":1.152E-3},"Thousand USD (2020)"]
[null,"LDV - Level 2",{"$f":"IF('Cost Data'!H53<>0,'Cost Data'!H53,'Cost Data'!K53)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":3.5999999999999997E-2},{"$f":"IF('Cost Data'!I53<>0,'Cost Data'!I53,'Cost Data'!L53)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":2.8799999999999999E-2},{"$f":"IF('Cost Data'!J53<>0,'Cost Data'!J53,'Cost Data'!M53)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":2.3039999999999998E-2},"Thousand USD (2020)"]
[null,"LDV - Level 3",{"$f":"IF('Cost Data'!H54<>0,'Cost Data'!H54,'Cost Data'!K54)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":0.46499999999999997},{"$f":"IF('Cost Data'!I54<>0,'Cost Data'!I54,'Cost Data'!L54)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":0.372},{"$f":"IF('Cost Data'!J54<>0,'Cost Data'!J54,'Cost Data'!M54)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":0.29760000000000003},"Thousand USD (2020)"]
[null,"HDV - Slow",{"$f":"IF('Cost Data'!H55<>0,'Cost Data'!H55,'Cost Data'!K55)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":1.7999999999999998},{"$f":"IF('Cost Data'!I55<>0,'Cost Data'!I55,'Cost Data'!L55)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":1.44},{"$f":"IF('Cost Data'!J55<>0,'Cost Data'!J55,'Cost Data'!M55)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":1.1520000000000001},"Thousand USD (2020)"]
[null,"HDV - Fast",{"$f":"IF('Cost Data'!H56<>0,'Cost Data'!H56,'Cost Data'!K56)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":3.96},{"$f":"IF('Cost Data'!I56<>0,'Cost Data'!I56,'Cost Data'!L56)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":3.1680000000000001},{"$f":"IF('Cost Data'!J56<>0,'Cost Data'!J56,'Cost Data'!M56)*IF('Cost Data'!$H$50<>0,'Cost Data'!$H$50,'Cost Data'!$K$50)","v":2.5344000000000007},"Thousand USD (2020)"]

{"sheet":"Cost Calc 1-Vehicle Uptake","index":21,"n_rows":139,"n_cols":31,"rows_kept":139,"cut":false,"hidden":true,"merged":[[71,23,71,30],[105,23,105,30],[1,7,1,21],[36,7,36,21],[71,7,71,21],[105,7,105,21],[39,1,40,1],[41,1,42,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[0,0,0,30],[17,1,18,1],[1,23,1,30],[35,1,36,1],[37,1,38,1],[36,23,36,30]]}
["Vehicle uptake estimation"]
[null,"Today date","Year",null,null,null,null,"e - Cars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICE- Cars"]
[null,{"$f":"TODAY()","v":44245},{"$f":"YEAR(B3)","v":2021},null,null,null,null,"Year","Year Number","Desired Number of Vehicles On The Road per Year","Annual Increase without Retirement ","Calculations ","Years (for calculation) ","Vehicles Retired from before 2020","Years (for calculation) ","Vehicles Retired with a 2020 lifespan ","Years (for calculation) ","Vehicles Retired with a 2035 lifespan ","Necessary New Car Purchases ","Required Growth Rate ","# vehicles (accum.)",null,null,"Year","year number","Output number of vehicles","Annual rate of decrease",null,null,"# vehicles (accum.)","ICE Cars Eliminated "]
[null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"D6","v":45000},{"$f":"INT(I4*$L$5)","v":35263},{"$f":"(J4-J19)*-1","v":4795842.7442716425},{"$f":"(IF(H4<=$D$13,1,0)*(1/$D$12))","v":9.0909090909090912E-2},{"$f":"M4*$J$4","v":4090.909090909091},{"$f":"IF((AND(M4=0, H4>=$D$13,Q4=0)),1,0)","v":0},{"$f":"IF(O4=1,LOOKUP(H4-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"IF(H4<($E$13),0,1)","v":0},{"$f":"IF(Q4=1,LOOKUP(H4-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"K4+N4+P4+R4","v":39353.909090909088},null,{"$f":"J4","v":45000},null,null,{"$f":"$C$3","v":2021},1,{"$f":"D30","v":6490537},{"$f":"INT(Y4*$AB$5)","v":-38826},{"$f":"(Z4-Z19)*-1","v":-5280326.3139320891},null,{"$f":"Z4","v":6490537},{"$f":"AA4","v":-38826}]
[null,"Accumulated number e-vehicles","Input",2020,2035,2050,null,{"$f":"+H4+1","v":2022},2,{"$f":"IF(H5=$E$5,$E$6,IF(H5=$F$5,$F$6,(J4+K5)))","v":115527},{"$f":"INT(I5*$L$5)","v":70527},{"$f":"L4/SUM(I4:I19)","v":0},{"$f":"(IF(H5<=$D$13,1,0)*(1/$D$12))","v":9.0909090909090912E-2},{"$f":"M5*$J$4","v":4090.909090909091},0,{"$f":"IF(O5=1,LOOKUP(H5-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"IF(H5<($E$13),0,1)","v":0},{"$f":"IF(Q5=1,LOOKUP(H5-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},74617.909090909088,null,115527,null,null,{"$f":"+X4+1","v":2022},2,{"$f":"IF(X5=$E$29,$E$30,IF(X5=$F$29,$F$30,(Z4+AA5)))","v":6412885},{"$f":"INT(Y5*$AB$5)","v":-77652},{"$f":"AB4/SUM(Y4:Y19)","v":-38825.928778912421},null,{"$f":"Z5","v":6412885},{"$f":"AA5","v":-77652}]
[null,"Cars","vehicles",{"$f":"Results!D100","v":45000},{"$f":"Results!E100","v":4840842.7442716425},{"$f":"Results!F100","v":5254862.189505402},null,{"$f":"+H5+1","v":2023},3,221317,{"$f":"INT(I6*$L$5)","v":105790},null,{"$f":"(IF(H6<=$D$13,1,0)*(1/$D$12))","v":9.0909090909090912E-2},4090.909090909091,0,{"$f":"IF(O6=1,LOOKUP(H6-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q6=1,LOOKUP(H6-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"K6+N6+P6+R6","v":109880.90909090909},null,221317,null,null,{"$f":"+X5+1","v":2023},3,{"$f":"IF(X6=$E$29,$E$30,IF(X6=$F$29,$F$30,(Z5+AA6)))","v":6296407},{"$f":"INT(Y6*$AB$5)","v":-116478},null,null,{"$f":"Z6","v":6296407},{"$f":"AA6","v":-116478}]
[null,"Two-wheelers","vehicles",{"$f":"Results!D101","v":4887},{"$f":"Results!E101","v":322722.84961810947},{"$f":"Results!F101","v":527428.67423836654},null,2024,4,362371,{"$f":"INT(I7*$L$5)","v":141054},null,{"$f":"(IF(H7<=$D$13,1,0)*(1/$D$12))","v":9.0909090909090912E-2},4090.909090909091,0,{"$f":"IF(O7=1,LOOKUP(H7-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q7=1,LOOKUP(H7-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},145144.90909090909,null,362371,null,null,2024,4,6141103,-155304,null,null,6141103,-155304]
[null,"Buses","vehicles",{"$f":"Results!D102","v":40},{"$f":"Results!E102","v":3362.1051379421124},{"$f":"Results!F102","v":5714.5054462654762},null,2025,5,{"$f":"IF(H8=$E$5,$E$6,IF(H8=$F$5,$F$6,(J7+K8)))","v":538688},176317,{"$f":"(J5-J4)/J4","v":1.5672666666666666},{"$f":"(IF(H8<=$D$13,1,0)*(1/$D$12))","v":9.0909090909090912E-2},4090.909090909091,0,{"$f":"IF(O8=1,LOOKUP(H8-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q8=1,LOOKUP(H8-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},180407.90909090909,null,538688,null,null,2025,5,{"$f":"IF(X8=$E$29,$E$30,IF(X8=$F$29,$F$30,(Z7+AA8)))","v":5946973},-194130,null,null,5946973,-194130]
[null,"Shared fleet ","vehicles",{"$f":"Results!D103","v":7500},{"$f":"Results!E103","v":259330.86130026649},{"$f":"Results!F103","v":361665.37662059418},null,2026,6,750269,{"$f":"INT(I9*$L$5)","v":211581},null,9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O9=1,LOOKUP(H9-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q9=1,LOOKUP(H9-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},215671.90909090909,null,750269,null,null,2026,6,5714017,-232956,null,null,5714017,-232956]
[null,null,null,null,null,null,null,2027,7,997113,246844,{"$f":"79763*(1+0.235)^14","v":1531577.1782591038},9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O10=1,LOOKUP(H10-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q10=1,LOOKUP(H10-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},250934.90909090909,null,997113,null,null,2027,7,5442235,-271782,null,null,5442235,-271782]
[null,"Lifespan (years)","Input",2020,2035,2050,null,2028,8,1279221,282108,null,9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O11=1,LOOKUP(H11-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q11=1,LOOKUP(H11-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},286198.90909090912,null,1279221,null,null,2028,8,5131627,-310608,null,null,5131627,-310608]
[null,"Cars","Lifespan",{"$f":"IF('Mobility Data'!E49<>0,'Mobility Data'!E49,'Mobility Data'!H49)","v":11},{"$f":"IF('Mobility Data'!F49<>0,'Mobility Data'!F49,'Mobility Data'!I49)","v":11},{"$f":"IF('Mobility Data'!G49<>0,'Mobility Data'!G49,'Mobility Data'!J49)","v":11},null,2029,9,1596592,317371,null,9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O12=1,LOOKUP(H12-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q12=1,LOOKUP(H12-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},321461.90909090912,null,1596592,null,null,2029,9,4782193,-349434,null,null,4782193,-349434]
[null,null,"Expiration year",{"$f":"$C$3+D12","v":2032},{"$f":"$E$11+E12","v":2046},{"$f":"$F$11+F12","v":2061},null,2030,10,1949227,352635,null,9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O13=1,LOOKUP(H13-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q13=1,LOOKUP(H13-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},356725.90909090912,null,1949227,null,null,2030,10,4393933,-388260,null,null,4393933,-388260]
[null,"Two-wheelers","Lifespan",{"$f":"IF('Mobility Data'!E50<>0,'Mobility Data'!E50,'Mobility Data'!H50)","v":2},{"$f":"IF('Mobility Data'!F50<>0,'Mobility Data'!F50,'Mobility Data'!I50)","v":6},{"$f":"IF('Mobility Data'!G50<>0,'Mobility Data'!G50,'Mobility Data'!J50)","v":8},null,2031,11,2337126,387899,null,9.0909090909090912E-2,4090.909090909091,0,{"$f":"IF(O14=1,LOOKUP(H14-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},0,{"$f":"IF(Q14=1,LOOKUP(H14-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},391989.90909090912,null,2337126,null,null,2031,11,3966847,-427086,null,null,3966847,-427086]
[null,null,"Expiration year",{"$f":"$C$3+D14","v":2023},{"$f":"$E$11+E14","v":2041},{"$f":"$F$11+F14","v":2058},null,2032,12,{"$f":"IF(H15=$E$5,$E$6,IF(H15=$F$5,$F$6,(J14+K15)))","v":2760288},423162,null,{"$f":"(IF(H15<$D$13,1,0)*(1/$D$12))","v":0},0,1,{"$f":"IF(O15=1,LOOKUP(H15-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":35263},0,{"$f":"IF(Q15=1,LOOKUP(H15-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},458425,null,2760288,null,null,2032,12,3500935,-465912,null,null,3500935,-465912]
[null,"Buses","Lifespan",{"$f":"IF('Mobility Data'!E51<>0,'Mobility Data'!E51,'Mobility Data'!H51)","v":8},{"$f":"IF('Mobility Data'!F51<>0,'Mobility Data'!F51,'Mobility Data'!I51)","v":10},{"$f":"IF('Mobility Data'!G51<>0,'Mobility Data'!G51,'Mobility Data'!J51)","v":12},null,2033,13,3218714,458426,null,0,0,1,{"$f":"IF(O16=1,LOOKUP(H16-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":70527},0,{"$f":"IF(Q16=1,LOOKUP(H16-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},528953,null,3218714,null,null,2033,13,2996197,-504738,null,null,2996197,-504738]
[null,null,"Expiration year",{"$f":"$C$3+D16","v":2029},{"$f":"$E$11+E16","v":2045},{"$f":"$F$11+F16","v":2062},null,2034,14,3712403,493689,null,0,0,1,{"$f":"IF(O17=1,LOOKUP(H17-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":105790},0,{"$f":"IF(Q17=1,LOOKUP(H17-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},599479,null,3712403,null,null,2034,14,2452633,-543564,null,null,2452633,-543564]
[null,"Shared fleet ","Lifespan",{"$f":"IF('Mobility Data'!E52<>0,'Mobility Data'!E52,'Mobility Data'!H52)","v":11},{"$f":"IF('Mobility Data'!F52<>0,'Mobility Data'!F52,'Mobility Data'!I52)","v":11},{"$f":"IF('Mobility Data'!G52<>0,'Mobility Data'!G52,'Mobility Data'!J52)","v":11},null,2035,15,4840842.7442716425,528953,null,0,0,1,{"$f":"IF(O18=1,LOOKUP(H18-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":141054},0,{"$f":"IF(Q18=1,LOOKUP(H18-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},670007,null,4840842.7442716425,null,null,2035,15,1210210.6860679109,-582389,null,null,1210210.6860679109,-582389]
[null,null,"Expiration year",{"$f":"$C$3+D18","v":2032},{"$f":"$E$11+E18","v":2046},{"$f":"$F$11+F18","v":2061},null,2036,16,4840842.7442716425,564216,{"$f":"(J19-J34)*-1","v":414019.44523375947},0,0,1,{"$f":"IF(O19=1,LOOKUP(H19-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":176317},0,{"$f":"IF(Q19=1,LOOKUP(H19-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},740533,{"$f":"(J19-J4)/J4","v":106.5742832060365},4840842.7442716425,null,null,2036,16,1210210.6860679109,-621215,{"$f":"(Z19-Z34)*-1","v":-1210210.6860679109},null,1210210.6860679109,-621215]
[null,null,null,null,null,null,null,2037,17,4860392.7442716425,{"$f":"INT(I20*$L$20)","v":19550},{"$f":"L19/SUM(I20:I34)","v":1150.0540145382208},0,0,1,{"$f":"IF(O20=1,LOOKUP(H20-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":211581},0,{"$f":"IF(Q20=1,LOOKUP(H20-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},231131,null,4860392.7442716425,{"$f":"SUM(S4:S19)","v":5369786},null,2037,17,{"$f":"IF(X20=$E$29,$E$30,IF(X20=$F$29,$F$30,(Z19+AA21)))","v":1149699.6860679109},{"$f":"INT(Y20*$AB$20)","v":-57149},{"$f":"AB19/SUM(Y20:Y34)","v":-3361.6963501886412},null,1149699.6860679109,-57149]
[null,"Number NEW e-vehicles","Input",2020,2035,2050,null,2038,18,4881092.7442716425,20700,null,{"$f":"(IF(H21<=$D$13,1,0)*(1/$D$12))","v":0},0,1,{"$f":"IF(O21=1,LOOKUP(H21-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":246844},0,{"$f":"IF(Q21=1,LOOKUP(H21-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},267544,null,4881092.7442716425,null,null,2038,18,1089188.6860679109,{"$f":"INT(Y21*$AB$20)","v":-60511}," ",null,1089188.6860679109,-60511]
[null,"Cars","vehicles",{"$f":"S4","v":39353.909090909088},{"$f":"V20","v":5369786},{"$f":"V35","v":4765999},null,2039,19,4902943.7442716425,21851,null,0,0,1,{"$f":"IF(O22=1,LOOKUP(H22-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":282108},0,{"$f":"IF(Q22=1,LOOKUP(H22-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},303959,null,4902943.7442716425,null,null,2039,19,1025315.6860679109,{"$f":"INT(Y22*$AB$20)","v":-63873},null,null,1025315.6860679109,-63873]
[null,"Two-wheelers","vehicles",{"$f":"S39","v":4780.5},{"$f":"V55","v":568210.5},{"$f":"V70","v":447158},null,2040,20,4925944.7442716425,23001,null,0,0,1,{"$f":"IF(O23=1,LOOKUP(H23-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":317371},0,{"$f":"IF(Q23=1,LOOKUP(H23-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},340372,null,4925944.7442716425,null,null,2040,20,958081.68606791086,-67234,null,null,958081.68606791086,-67234]
[null,"Buses","vehicles",{"$f":"S74","v":29},{"$f":"V90","v":4209},{"$f":"V104","v":6280},null,2041,21,4950095.7442716425,24151,null,0,0,1,{"$f":"IF(O24=1,LOOKUP(H24-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":352635},0,{"$f":"IF(Q24=1,LOOKUP(H24-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},376786,null,4950095.7442716425,null,null,2041,21,887485.68606791086,{"$f":"INT(Y24*$AB$20)","v":-70596},null,null,887485.68606791086,-70596]
[null,"Shared fleet ","vehicles",{"$f":"S108","v":2532.818181818182},{"$f":"V124","v":285926.81818181818},{"$f":"V139","v":347410},null,2042,22,4975396.7442716425,25301,null,0,0,1,{"$f":"IF(O25=1,LOOKUP(H25-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":387899},0,{"$f":"IF(Q25=1,LOOKUP(H25-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},413200,null,4975396.7442716425,null,null,2042,22,813527.68606791086,-73958,null,null,813527.68606791086,-73958]
[null,null,null,null,null,null,null,2043,23,5001847.7442716425,26451,null,0,0,{"$f":"IF((AND(M26=0, H26>=$D$13,Q26=0)),1,0)","v":1},{"$f":"IF(O26=1,LOOKUP(H26-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":423162},0,{"$f":"IF(Q26=1,LOOKUP(H26-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},449613,null,5001847.7442716425,null,null,2043,23,736207.68606791086,-77320,null,null,736207.68606791086,-77320]
[null,null,null,null,null,null,null,2044,24,5029448.7442716425,27601,null,0,0,1,{"$f":"IF(O27=1,LOOKUP(H27-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":458426},0,{"$f":"IF(Q27=1,LOOKUP(H27-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},486027,null,5029448.7442716425,null,null,2044,24,655526.68606791086,-80681,null,null,655526.68606791086,-80681]
[null,null,null,null,null,null,null,2045,25,5058199.7442716425,28751,null,0,0,1,{"$f":"IF(O28=1,LOOKUP(H28-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":493689},0,{"$f":"IF(Q28=1,LOOKUP(H28-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},522440,null,5058199.7442716425,null,null,2045,25,571483.68606791086,-84043,null,null,571483.68606791086,-84043]
[null,"Accumulated number  ICE vehicles","Input",2020,2035,2050,null,2046,26,5088100.7442716425,29901,null,0,0,0,{"$f":"IF(O29=1,LOOKUP(H29-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},1,{"$f":"IF(Q29=1,LOOKUP(H29-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":0},558854,null,5088100.7442716425,null,null,2046,26,484078.68606791086,-87405,null,null,484078.68606791086,-87405]
[null,"Cars","vehicles",{"$f":"Results!D108","v":6490537},{"$f":"Results!E108","v":1210210.6860679109},{"$f":"Results!F108","v":0},null,2047,27,5119151.7442716425,31051,null,0,0,0,{"$f":"IF(O30=1,LOOKUP(H30-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"IF(H30<($E$13),0,1)","v":1},{"$f":"IF(Q30=1,LOOKUP(H30-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":564216},595267,null,5119151.7442716425,null,null,2047,27,393312.68606791086,-90766,null,null,393312.68606791086,-90766]
[null,"Two-wheelers","vehicles",{"$f":"Results!D109","v":162874},{"$f":"Results!E109","v":80680.712404527352},{"$f":"Results!F109","v":0},null,2048,28,5151352.7442716425,32201,null,0,0,0,{"$f":"IF(O31=1,LOOKUP(H31-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"IF(H31<($E$13),0,1)","v":1},{"$f":"IF(Q31=1,LOOKUP(H31-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":19550},51751,null,5151352.7442716425,null,null,2048,28,299184.68606791086,-94128,null,null,299184.68606791086,-94128]
[null,"Buses","vehicles",{"$f":"Results!D110","v":1741},{"$f":"Results!E110","v":840.52628448552787},{"$f":"Results!F110","v":0},null,2049,29,5184703.7442716425,33351,null,0,0,0,{"$f":"IF(O32=1,LOOKUP(H32-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},1,{"$f":"IF(Q32=1,LOOKUP(H32-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":20700},54051,null,5184703.7442716425,null,null,2049,29,201694.68606791086,-97490,null,null,201694.68606791086,-97490]
[null,"Shared fleet ","vehicles",{"$f":"Results!D111","v":250000},{"$f":"Results!E111","v":0},{"$f":"Results!F111","v":0},null,2050,30,5254862.189505402,34501,null,0,0,0,{"$f":"IF(O33=1,LOOKUP(H33-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},{"$f":"IF(H33<($E$13),0,1)","v":1},{"$f":"IF(Q33=1,LOOKUP(H33-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":21851},56352,null,5254862.189505402,null,null,2050,30,0,-100851,null,null,0,-100851]
[null,null,null,null,null,null,null,2051,31,5254862.189505402,35651,null,0,0,0,{"$f":"IF(O34=1,LOOKUP(H34-$D$12,$H$4:H$35,$K$4:$K$35),0)","v":0},1,{"$f":"IF(Q34=1,LOOKUP(H34-$E$12,$H$4:H$35,$K$4:$K$35),0)","v":23001},58652,{"$f":"(J34-J19)/J19","v":8.5526315789473797E-2},5254862.189505402,null,null,2051,31,0,-104213,null,null,0,-104213]
[null,"Lifespan (years)","Input",2020,2035,2050,null,2052,32,{"$f":"IF(H35=$E$5,$E$6,IF(H35=$F$5,$F$6,(J34+K34)))","v":5290513.189505402},36801,null,null,null,null,null,null,null,null,null,5290513.189505402,{"$f":"SUM(S20:S34)","v":4765999},null,2052,32,-107575,{"$f":"INT(Y35*$AB$20)","v":-107575},null,null,-107575,-107575]
[null,"Cars","Lifespan",{"$f":"IF('Mobility Data'!E44<>0,'Mobility Data'!E44,'Mobility Data'!H44)","v":10},{"$f":"IF('Mobility Data'!F44<>0,'Mobility Data'!F44,'Mobility Data'!I44)","v":10},{"$f":"IF('Mobility Data'!G44<>0,'Mobility Data'!G44,'Mobility Data'!J44)","v":10}]
[null,null,"Expiration year",{"$f":"$C$3+D36","v":2031},{"$f":"$E$11+E36","v":2045},{"$f":"$F$11+F36","v":2060},null,"e- two-wheeler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICE two-wheeler"]
[null,"two-wheeler","Lifespan",{"$f":"IF('Mobility Data'!E45<>0,'Mobility Data'!E45,'Mobility Data'!H45)","v":10},{"$f":"IF('Mobility Data'!F45<>0,'Mobility Data'!F45,'Mobility Data'!I45)","v":10},{"$f":"IF('Mobility Data'!G45<>0,'Mobility Data'!G45,'Mobility Data'!J45)","v":10},null,"Year","Year Number","Desired Number of Vehicles On The Road per Year","Annual Increase without Retirement ","Calculations ","Years (for calculation) ","Vehicles Retired from before 2020","Years (for calculation) ","Vehicles Retired with a 2020 lifespan ","Years (for calculation) ","Vehicles Retired with a 2035 lifespan ","Necessary New Car Purchases ","Required Growth Rate ","# vehicles (accum.)",null,null,"Year","year number","Output number of vehicles",null,null,null,"# vehicles","ICE 2W Eliminated "]
[null,null,"Expiration year",{"$f":"$C$3+D38","v":2031},{"$f":"$E$11+E38","v":2045},{"$f":"$F$11+F38","v":2060},null,{"$f":"$C$3","v":2021},1,{"$f":"D7","v":4887},{"$f":"INT(I39*$L$40)","v":2337},{"$f":"(J39-J54)*-1","v":317835.84961810947},{"$f":"(IF(H39<=$D$15,1,0)*(1/$D$14))","v":0.5},{"$f":"M39*$J$39","v":2443.5},{"$f":"IF((AND(M39=0, H39>=$D$15,Q39=0)),1,0)","v":0},{"$f":"IF(O39=1,LOOKUP(H39-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},{"$f":"IF(H39<($E$15),0,1)","v":0},{"$f":"IF(Q39=1,LOOKUP(H39-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},{"$f":"K39+N39+P39+R39","v":4780.5},null,{"$f":"J39","v":4887},null,null,{"$f":"$C$3","v":2021},1,{"$f":"D31","v":162874},{"$f":"INT(Y39*$AB$40)","v":-605},{"$f":"(Z39-Z54)*-1","v":-82193.287595472648},null,{"$f":"Z39","v":162874},{"$f":"AD39","v":162874}]
[null,"Buses","Lifespan",{"$f":"IF('Mobility Data'!E46<>0,'Mobility Data'!E46,'Mobility Data'!H46)","v":8},{"$f":"IF('Mobility Data'!F46<>0,'Mobility Data'!F46,'Mobility Data'!I46)","v":8},{"$f":"IF('Mobility Data'!G46<>0,'Mobility Data'!G46,'Mobility Data'!J46)","v":8},null,{"$f":"+H39+1","v":2022},2,{"$f":"IF(H40=$E$5,$E$7,IF(H40=$F$5,$F$7,(J39+K40)))","v":9561},4674,{"$f":"L39/SUM(I39:I54)","v":2337.0283060155107},0.5,2443.5,0,{"$f":"IF(O40=1,LOOKUP(H40-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},0,{"$f":"IF(Q40=1,LOOKUP(H40-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},7117.5,null,9561,null,null,{"$f":"+X39+1","v":2022},2,{"$f":"IF(X40=$E$29,$E$31,IF(X40=$F$29,$F$31,(Z39+AA40)))","v":161665},{"$f":"INT(Y40*$AB$40)","v":-1209},{"$f":"AB39/SUM(Y39:Y54)","v":-604.36240879024001},null,161665,{"$f":"AD40-AD39","v":-1209}]
[null,null,"Expiration year",{"$f":"$C$3+D40","v":2029},{"$f":"$E$11+E40","v":2043},{"$f":"$F$11+F40","v":2058},null,{"$f":"+H40+1","v":2023},3,16572,7011,null,0.5,2443.5,0,{"$f":"IF(O41=1,LOOKUP(H41-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},0,{"$f":"IF(Q41=1,LOOKUP(H41-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},9454.5,null,16572,null,null,{"$f":"+X40+1","v":2023},3,{"$f":"IF(X41=$E$29,$E$31,IF(X41=$F$29,$F$31,(Z40+AA41)))","v":159851},{"$f":"INT(Y41*$AB$40)","v":-1814},null,null,159851,-1814]
[null,"Shared fleet ","Lifespan",{"$f":"IF('Mobility Data'!E47<>0,'Mobility Data'!E47,'Mobility Data'!H47)","v":12},{"$f":"IF('Mobility Data'!F47<>0,'Mobility Data'!F47,'Mobility Data'!I47)","v":12},{"$f":"IF('Mobility Data'!G47<>0,'Mobility Data'!G47,'Mobility Data'!J47)","v":12},null,2024,4,25920,9348,null,0,0,1,{"$f":"IF(O42=1,LOOKUP(H42-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":4674},0,{"$f":"IF(Q42=1,LOOKUP(H42-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},14022,null,25920,null,null,2024,4,157433,-2418,null,null,157433,-2418]
[null,null,"Expiration year",{"$f":"$C$3+D42","v":2033},{"$f":"$E$11+E42","v":2047},{"$f":"$F$11+F42","v":2062},null,2025,5,37605,11685,null,0,0,1,{"$f":"IF(O43=1,LOOKUP(H43-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":7011},0,{"$f":"IF(Q43=1,LOOKUP(H43-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},18696,null,37605,null,null,2025,5,154411,-3022,null,null,154411,-3022]
[null,null,null,null,null,null,null,2026,6,51627,14022,null,0,0,1,{"$f":"IF(O44=1,LOOKUP(H44-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":9348},0,{"$f":"IF(Q44=1,LOOKUP(H44-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},23370,null,51627,null,null,2026,6,150784,-3627,null,null,150784,-3627]
[null,null,null,null,null,null,null,2027,7,67986,16359,null,0,0,1,{"$f":"IF(O45=1,LOOKUP(H45-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":11685},0,{"$f":"IF(Q45=1,LOOKUP(H45-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},28044,null,67986,null,null,2027,7,146553,-4231,null,null,146553,-4231]
[null,null,null,null,null,null,null,2028,8,86682,18696,null,0,0,1,{"$f":"IF(O46=1,LOOKUP(H46-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":14022},0,{"$f":"IF(Q46=1,LOOKUP(H46-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},32718,null,86682,null,null,2028,8,141718,-4835,null,null,141718,-4835]
[null,null,null,null,null,null,null,2029,9,107715,21033,null,0,0,1,{"$f":"IF(O47=1,LOOKUP(H47-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":16359},0,{"$f":"IF(Q47=1,LOOKUP(H47-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},37392,null,107715,null,null,2029,9,136278,-5440,null,null,136278,-5440]
[null,null,null,null,null,null,null,2030,10,131085,23370,null,0,0,1,{"$f":"IF(O48=1,LOOKUP(H48-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":18696},0,{"$f":"IF(Q48=1,LOOKUP(H48-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},42066,null,131085,null,null,2030,10,130234,-6044,null,null,130234,-6044]
[null,null,null,null,null,null,null,2031,11,156792,25707,null,0,0,1,{"$f":"IF(O49=1,LOOKUP(H49-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":21033},0,{"$f":"IF(Q49=1,LOOKUP(H49-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},46740,null,156792,null,null,2031,11,123586,-6648,null,null,123586,-6648]
[null,null,null,null,null,null,null,2032,12,184836,28044,null,0,0,1,{"$f":"IF(O50=1,LOOKUP(H50-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":23370},0,{"$f":"IF(Q50=1,LOOKUP(H50-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},51414,null,184836,null,null,2032,12,116333,-7253,null,null,116333,-7253]
[null,null,null,null,null,null,null,2033,13,215217,30381,null,0,0,1,{"$f":"IF(O51=1,LOOKUP(H51-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":25707},0,{"$f":"IF(Q51=1,LOOKUP(H51-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},56088,null,215217,null,null,2033,13,108476,-7857,null,null,108476,-7857]
[null,null,null,null,null,null,null,2034,14,247935,32718,null,0,0,1,{"$f":"IF(O52=1,LOOKUP(H52-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":28044},0,{"$f":"IF(Q52=1,LOOKUP(H52-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},60762,null,247935,null,null,2034,14,100014,-8462,null,null,100014,-8462]
[null,null,null,null,null,null,null,2035,15,322722.84961810947,35055,null,0,0,1,{"$f":"IF(O53=1,LOOKUP(H53-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":30381},0,{"$f":"IF(Q53=1,LOOKUP(H53-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},65436,null,322722.84961810947,null,null,2035,15,80680.712404527352,-9066,null,null,80680.712404527352,-9066]
[null,null,null,null,null,null,null,2036,16,322722.84961810947,37392,{"$f":"(J54-J69)*-1","v":204705.82462025707},0,0,1,{"$f":"IF(O54=1,LOOKUP(H54-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":32718},0,{"$f":"IF(Q54=1,LOOKUP(H54-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},70110,{"$f":"(J54-J39)/J39","v":65.037006265215766},322722.84961810947,null,null,2036,16,80680.712404527352,-9670,null,null,80680.712404527352,-10267.287595472648]
[null,null,null,null,null,null,null,2037,17,{"$f":"IF(H20=$E$5,$E$6,IF(H20=$F$5,$F$6,(J54+K54)))","v":360114.84961810947},{"$f":"INT(I55*$L$55)","v":9666},{"$f":"L54/SUM(I55:I69)","v":568.62729061182517},0,0,1,{"$f":"IF(O55=1,LOOKUP(H55-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":35055},0,{"$f":"IF(Q55=1,LOOKUP(H55-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},44721,null,360114.84961810947,{"$f":"SUM(S39:S54)","v":568210.5},null,2037,17,{"$f":"IF(X55=$E$29,$E$31,IF(X55=$F$29,$F$31,(Z54+AA55)))","v":76870.712404527352},{"$f":"INT(Y55*$AB$57)","v":-3810},null,null,76870.712404527352,-3810]
[null,null,null,null,null,null,null,2038,18,{"$f":"IF(H55=$E$5,$E$7,IF(H56=$F$5,$F$7,(J55+K55)))","v":369780.84961810947},10235,null,0,0,1,{"$f":"IF(O56=1,LOOKUP(H56-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":37392},0,{"$f":"IF(Q56=1,LOOKUP(H56-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},47627,null,369780.84961810947,null,null,2038,18,{"$f":"IF(X56=$E$29,$E$31,IF(X56=$F$29,$F$31,(Z55+AA56)))","v":72835.712404527352},{"$f":"INT(Y56*$AB$57)","v":-4035},{"$f":"(Z54-Z69)*-1","v":-80680.712404527352},null,72835.712404527352,-4035]
[null,null,null,null,null,null,null,2039,19,{"$f":"IF(H57=$E$5,$E$7,IF(H57=$F$5,$F$7,(J56+K57)))","v":380583.84961810947},10803,null,0,0,1,{"$f":"IF(O57=1,LOOKUP(H57-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":9666},0,{"$f":"IF(Q57=1,LOOKUP(H57-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},20469,null,380583.84961810947,null,null,2039,19,68576.712404527352,{"$f":"INT(Y57*$AB$57)","v":-4259},{"$f":"AB56/SUM(Y55:Y69)","v":-224.11309001257598},null,68576.712404527352,-4259]
[null,null,null,null,null,null,null,2040,20,391955.84961810947,11372,null,0,0,1,{"$f":"IF(O58=1,LOOKUP(H58-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":10235},0,{"$f":"IF(Q58=1,LOOKUP(H58-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},21607,null,391955.84961810947,null,null,2040,20,64093.712404527352,-4483,null,null,64093.712404527352,-4483]
[null,null,null,null,null,null,null,2041,21,403896.84961810947,11941,null,0,0,0,{"$f":"IF(O59=1,LOOKUP(H59-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q59=1,LOOKUP(H59-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},22744,null,403896.84961810947,null,null,2041,21,59386.712404527352,-4707,null,null,59386.712404527352,-4707]
[null,null,null,null,null,null,null,2042,22,416405.84961810947,12509,null,0,0,0,{"$f":"IF(O60=1,LOOKUP(H60-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q60=1,LOOKUP(H60-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":11372},23881,null,416405.84961810947,null,null,2042,22,54455.712404527352,-4931,null,null,54455.712404527352,-4931]
[null,null,null,null,null,null,null,2043,23,429483.84961810947,13078,null,0,0,0,{"$f":"IF(O61=1,LOOKUP(H61-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q61=1,LOOKUP(H61-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":11941},25019,null,429483.84961810947,null,null,2043,23,49300.712404527352,-5155,null,null,49300.712404527352,-5155]
[null,null,null,null,null,null,null,2044,24,443130.84961810947,13647,null,0,0,0,{"$f":"IF(O62=1,LOOKUP(H62-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q62=1,LOOKUP(H62-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":12509},26156,null,443130.84961810947,null,null,2044,24,43921.712404527352,-5379,null,null,43921.712404527352,-5379]
[null,null,null,null,null,null,null,2045,25,457345.84961810947,14215,null,0,0,0,{"$f":"IF(O63=1,LOOKUP(H63-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q63=1,LOOKUP(H63-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":13078},27293,null,457345.84961810947,null,null,2045,25,38318.712404527352,-5603,null,null,38318.712404527352,-5603]
[null,null,null,null,null,null,null,2046,26,472129.84961810947,14784,null,0,0,0,{"$f":"IF(O64=1,LOOKUP(H64-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q64=1,LOOKUP(H64-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":13647},28431,null,472129.84961810947,null,null,2046,26,32491.712404527352,-5827,null,null,32491.712404527352,-5827]
[null,null,null,null,null,null,null,2047,27,487481.84961810947,15352,null,0,0,0,{"$f":"IF(O65=1,LOOKUP(H65-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q65=1,LOOKUP(H65-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":14215},29567,null,487481.84961810947,null,null,2047,27,26439.712404527352,-6052,null,null,26439.712404527352,-6052]
[null,null,null,null,null,null,null,2048,28,503402.84961810947,15921,null,0,0,0,{"$f":"IF(O66=1,LOOKUP(H66-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q66=1,LOOKUP(H66-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":14784},30705,null,503402.84961810947,null,null,2048,28,20163.712404527352,-6276,null,null,20163.712404527352,-6276]
[null,null,null,null,null,null,null,2049,29,519892.84961810947,16490,null,0,0,0,{"$f":"IF(O67=1,LOOKUP(H67-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q67=1,LOOKUP(H67-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":15352},31842,null,519892.84961810947,null,null,2049,29,13663.712404527352,-6500,null,null,13663.712404527352,-6500]
[null,null,null,null,null,null,null,2050,30,527428.67423836654,17058,null,0,0,0,{"$f":"IF(O68=1,LOOKUP(H68-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q68=1,LOOKUP(H68-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":15921},32979,null,527428.67423836654,null,null,2050,30,0,-6724,null,null,0,-6724]
[null,null,null,null,null,null,null,2051,31,527428.67423836654,17627,null,0,0,0,{"$f":"IF(O69=1,LOOKUP(H69-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":0},1,{"$f":"IF(Q69=1,LOOKUP(H69-$D$14,$H$39:H$69,$K$39:$K$69),0)","v":16490},34117,{"$f":"(J69-J54)/J54","v":0.63430843171623408},527428.67423836654,null,null,2051,31,0,-6948,null,null,0,-6939.7124045273522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S55:S69)","v":447158}]
[]
[null,null,null,null,null,null,null,"e- buses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICE buses"]
[null,null,null,null,null,null,null,"Year","Year Number","Desired Number of Vehicles On The Road per Year","Annual Increase without Retirement ","Calculations ","Years (for calculation) ","Vehicles Retired from before 2020","Years (for calculation) ","Vehicles Retired with a 2020 lifespan ","Years (for calculation) ","Vehicles Retired with a 2035 lifespan ","Necessary New Car Purchases ","Required Growth Rate ","# vehicles (accum.)","Accumulated Increase ",null,"Year","year number","Output number of vehicles",null,null,null,"# vehicles","ICE Buses Eliminated "]
[null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"D8","v":40},{"$f":"INT(I74*$L$75)","v":24},{"$f":"(J74-J89)*-1","v":3322.1051379421124},{"$f":"(IF(H74<=$D$17,1,0)*(1/$D$16))","v":0.125},{"$f":"M74*$J$74","v":5},{"$f":"IF((AND(M74=0, H74>=$D$17,Q74=0)),1,0)","v":0},{"$f":"IF(O74=1,LOOKUP(H74-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},{"$f":"IF(H74<($E$17),0,1)","v":0},{"$f":"IF(Q74=1,LOOKUP(H74-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},{"$f":"K74+N74+P74+R74","v":29},null,{"$f":"J74","v":40},null,null,{"$f":"$C$3","v":2021},1,{"$f":"D32","v":1741},{"$f":"INT(Y74*$AB$75)","v":-7},{"$f":"(Z74-Z89)*-1","v":-900.47371551447213},null,{"$f":"Z74","v":1741},{"$f":"AA74","v":-7}]
[null,null,null,null,null,null,null,{"$f":"+H74+1","v":2022},2,{"$f":"IF(H75=$E$5,$E$8,IF(H75=$F$5,$F$8,(J74+K75)))","v":88},48,{"$f":"L74/SUM(I74:I89)","v":24.427243661339062},0.125,5,0,{"$f":"IF(O75=1,LOOKUP(H75-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q75=1,LOOKUP(H75-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},53,null,88,null,null,{"$f":"+X74+1","v":2022},2,{"$f":"IF(X75=$E$29,$E$32,IF(X75=$F$29,$F$32,(Z74+AA75)))","v":1727},{"$f":"INT(Y75*$AB$75)","v":-14},{"$f":"AB74/SUM(Y74:Y89)","v":-6.6211302611358249},null,{"$f":"Z75","v":1727},{"$f":"AD75-AD74","v":-14}]
[null,null,null,null,null,null,null,{"$f":"+H75+1","v":2023},3,161,73,null,0.125,5,0,{"$f":"IF(O76=1,LOOKUP(H76-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q76=1,LOOKUP(H76-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},78,null,161,null,null,{"$f":"+X75+1","v":2023},3,{"$f":"IF(X76=$E$29,$E$32,IF(X76=$F$29,$F$32,(Z75+AA76)))","v":1707},{"$f":"INT(Y76*$AB$75)","v":-20},null,null,1707,-20]
[null,null,null,null,null,null,null,2024,4,258,97,null,0.125,5,0,{"$f":"IF(O77=1,LOOKUP(H77-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q77=1,LOOKUP(H77-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},102,null,258,null,null,2024,4,1680,-27,null,null,1680,-27]
[null,null,null,null,null,null,null,2025,5,380,122,null,0.125,5,0,{"$f":"IF(O78=1,LOOKUP(H78-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q78=1,LOOKUP(H78-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},127,null,380,null,null,2025,5,1646,-34,null,null,1646,-34]
[null,null,null,null,null,null,null,2026,6,526,146,null,0.125,5,0,{"$f":"IF(O79=1,LOOKUP(H79-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q79=1,LOOKUP(H79-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},151,null,526,null,null,2026,6,1606,-40,null,null,1606,-40]
[null,null,null,null,null,null,null,2027,7,696,170,null,0.125,5,0,{"$f":"IF(O80=1,LOOKUP(H80-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q80=1,LOOKUP(H80-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},175,null,696,null,null,2027,7,1559,-47,null,null,1559,-47]
[null,null,null,null,null,null,null,2028,8,891,195,null,0.125,5,0,{"$f":"IF(O81=1,LOOKUP(H81-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q81=1,LOOKUP(H81-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},200,null,891,null,null,2028,8,1506,-53,null,null,1506,-53]
[null,null,null,null,null,null,null,2029,9,1110,219,null,0.125,5,0,{"$f":"IF(O82=1,LOOKUP(H82-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},0,{"$f":"IF(Q82=1,LOOKUP(H82-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},224,null,1110,null,null,2029,9,1446,-60,null,null,1446,-60]
[null,null,null,null,null,null,null,2030,10,1354,244,null,0,0,1,{"$f":"IF(O83=1,LOOKUP(H83-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":48},0,{"$f":"IF(Q83=1,LOOKUP(H83-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},292,null,1354,null,null,2030,10,1379,-67,null,null,1379,-67]
[null,null,null,null,null,null,null,2031,11,1622,268,null,0,0,1,{"$f":"IF(O84=1,LOOKUP(H84-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":73},0,{"$f":"IF(Q84=1,LOOKUP(H84-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},341,null,1622,null,null,2031,11,1306,-73,null,null,1306,-73]
[null,null,null,null,null,null,null,2032,12,1915,293,null,0,0,1,{"$f":"IF(O85=1,LOOKUP(H85-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":97},0,{"$f":"IF(Q85=1,LOOKUP(H85-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},390,null,1915,null,null,2032,12,1226,-80,null,null,1226,-80]
[null,null,null,null,null,null,null,2033,13,2232,317,null,0,0,1,{"$f":"IF(O86=1,LOOKUP(H86-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":122},0,{"$f":"IF(Q86=1,LOOKUP(H86-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},439,null,2232,null,null,2033,13,1139,-87,null,null,1139,-87]
[null,null,null,null,null,null,null,2034,14,2573,341,null,0,0,1,{"$f":"IF(O87=1,LOOKUP(H87-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":146},0,{"$f":"IF(Q87=1,LOOKUP(H87-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},487,null,2573,null,null,2034,14,1046,-93,null,null,1046,-93]
[null,null,null,null,null,null,null,2035,15,3362.1051379421124,366,null,0,0,1,{"$f":"IF(O88=1,LOOKUP(H88-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":170},0,{"$f":"IF(Q88=1,LOOKUP(H88-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},536,null,3362.1051379421124,null,null,2035,15,840.52628448552787,-100,null,null,840.52628448552787,-100]
[null,null,null,null,null,null,null,2036,16,3362.1051379421124,390,null,0,0,1,{"$f":"IF(O89=1,LOOKUP(H89-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":195},0,{"$f":"IF(Q89=1,LOOKUP(H89-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},585,{"$f":"(J89-J74)/J74","v":83.052628448552809},3362.1051379421124,null,null,2036,16,840.52628448552787,-106,null,null,840.52628448552787,-105.47371551447213]
[null,null,null,null,null,null,null,2037,17,3473.1051379421124,{"$f":"INT(I90*$L$91)","v":111},{"$f":"(J89-J104)*-1","v":2352.4003083233638},0,0,1,{"$f":"IF(O90=1,LOOKUP(H90-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":219},0,{"$f":"IF(Q90=1,LOOKUP(H90-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},330,null,3473.1051379421124,{"$f":"SUM(S74:S89)","v":4209},null,2037,17,{"$f":"IF(X90=$E$29,$E$32,IF(X90=$F$29,$F$32,(Z89+AA90)))","v":800.52628448552787},{"$f":"INT(Y90*$AB$92)","v":-40},null,null,800.52628448552787,-40]
[null,null,null,null,null,null,null,2038,18,3590.1051379421124,117,{"$f":"L90/SUM(I90:I104)","v":6.5344453008982324},0,0,1,{"$f":"IF(O91=1,LOOKUP(H91-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":244},0,{"$f":"IF(Q91=1,LOOKUP(H91-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},361,null,3590.1051379421124,null,null,2038,18,757.52628448552787,{"$f":"INT(Y91*$AB$92)","v":-43},{"$f":"(Z89-Z104)*-1","v":-840.52628448552787},null,757.52628448552787,-43]
[null,null,null,null,null,null,null,2039,19,3714.1051379421124,124,null,0,0,1,{"$f":"IF(O92=1,LOOKUP(H92-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":268},0,{"$f":"IF(Q92=1,LOOKUP(H92-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},392,null,3714.1051379421124,null,null,2039,19,712.52628448552787,{"$f":"INT(Y92*$AB$92)","v":-45},{"$f":"AB91/SUM(Y90:Y104)","v":-2.334795234682022},null,712.52628448552787,-45]
[null,null,null,null,null,null,null,2040,20,3844.1051379421124,130,null,0,0,1,{"$f":"IF(O93=1,LOOKUP(H93-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":293},0,{"$f":"IF(Q93=1,LOOKUP(H93-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},423,null,3844.1051379421124,null,null,2040,20,665.52628448552787,-47,null,null,665.52628448552787,-47]
[null,null,null,null,null,null,null,2041,21,3981.1051379421124,137,null,0,0,1,{"$f":"IF(O94=1,LOOKUP(H94-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":317},0,{"$f":"IF(Q94=1,LOOKUP(H94-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},454,null,3981.1051379421124,null,null,2041,21,615.52628448552787,-50,null,null,615.52628448552787,-50]
[null,null,null,null,null,null,null,2042,22,4124.1051379421124,143,null,0,0,1,{"$f":"IF(O95=1,LOOKUP(H95-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":341},0,{"$f":"IF(Q95=1,LOOKUP(H95-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},484,null,4124.1051379421124,null,null,2042,22,563.52628448552787,-52,null,null,563.52628448552787,-52]
[null,null,null,null,null,null,null,2043,23,4274.1051379421124,150,null,0,0,1,{"$f":"IF(O96=1,LOOKUP(H96-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":366},0,{"$f":"IF(Q96=1,LOOKUP(H96-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},516,null,4274.1051379421124,null,null,2043,23,509.52628448552787,-54,null,null,509.52628448552787,-54]
[null,null,null,null,null,null,null,2044,24,4430.1051379421124,156,null,0,0,1,{"$f":"IF(O97=1,LOOKUP(H97-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":390},0,{"$f":"IF(Q97=1,LOOKUP(H97-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},546,null,4430.1051379421124,null,null,2044,24,452.52628448552787,-57,null,null,452.52628448552787,-57]
[null,null,null,null,null,null,null,2045,25,4593.1051379421124,163,null,0,0,0,{"$f":"IF(O98=1,LOOKUP(H98-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q98=1,LOOKUP(H98-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},274,null,4593.1051379421124,null,null,2045,25,393.52628448552787,-59,null,null,393.52628448552787,-59]
[null,null,null,null,null,null,null,2046,26,4762.1051379421124,169,null,0,0,0,{"$f":"IF(O99=1,LOOKUP(H99-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q99=1,LOOKUP(H99-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":117},286,null,4762.1051379421124,null,null,2046,26,332.52628448552787,-61,null,null,332.52628448552787,-61]
[null,null,null,null,null,null,null,2047,27,4938.1051379421124,176,null,0,0,0,{"$f":"IF(O100=1,LOOKUP(H100-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q100=1,LOOKUP(H100-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":124},300,null,4938.1051379421124,null,null,2047,27,268.52628448552787,-64,null,null,268.52628448552787,-64]
[null,null,null,null,null,null,null,2048,28,5120.1051379421124,182,null,0,0,0,{"$f":"IF(O101=1,LOOKUP(H101-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q101=1,LOOKUP(H101-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":130},312,null,5120.1051379421124,null,null,2048,28,202.52628448552787,-66,null,null,202.52628448552787,-66]
[null,null,null,null,null,null,null,2049,29,5309.1051379421124,189,null,0,0,0,{"$f":"IF(O102=1,LOOKUP(H102-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q102=1,LOOKUP(H102-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":137},326,null,5309.1051379421124,null,null,2049,29,134.52628448552787,-68,null,null,134.52628448552787,-68]
[null,null,null,null,null,null,null,2050,30,5714.5054462654762,196,null,0,0,0,{"$f":"IF(O103=1,LOOKUP(H103-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q103=1,LOOKUP(H103-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":143},339,null,5714.5054462654762,null,null,2050,30,0,-71,null,null,0,-71]
[null,null,null,null,null,null,null,2051,31,5714.5054462654762,202,null,0,0,0,{"$f":"IF(O104=1,LOOKUP(H104-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":0},1,{"$f":"IF(Q104=1,LOOKUP(H104-$D$16,$H$74:H$104,$K$74:$K$104),0)","v":150},352,{"$f":"(J104-J89)/J89","v":0.69968076898488318},5714.5054462654762,{"$f":"SUM(S89:S104)","v":6280},null,2051,31,{"$f":"IF(X104=$E$29,$E$32,IF(X104=$F$29,$F$32,(Z103+AA104)))","v":0},-73,null,null,0,-63.526284485527867]
[]
[null,null,null,null,null,null,null,"e-shared fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICE shared fleet"]
[null,null,null,null,null,null,null,"Year","Year Number","Desired Number of Vehicles On The Road per Year","Annual Increase without Retirement ","Calculations ","Years (for calculation) ","Vehicles Retired from before 2020","Years (for calculation) ","Vehicles Retired with a 2020 lifespan ","Years (for calculation) ","Vehicles Retired with a 2035 lifespan ","Necessary New Car Purchases ","Required Growth Rate ","# vehicles (accum.)","New Cars Accum.",null,"Year","year number","Output number of vehicles",null,null,null,"# vehicles","ICE cars in shared fleet Eliminated "]
[null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"D9","v":7500},{"$f":"INT(I108*$L$109)","v":1851},{"$f":"(J108-J123)*-1","v":251830.86130026649},{"$f":"(IF(H108<=$D$19,1,0)*(1/$D$18))","v":9.0909090909090912E-2},{"$f":"M108*$J$108","v":681.81818181818187},{"$f":"IF((AND(M108=0, H108>=$D$19,Q108=0)),1,0)","v":0},{"$f":"IF(O108=1,LOOKUP(H108-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},{"$f":"IF(H108<($E$19),0,1)","v":0},{"$f":"IF(Q108=1,LOOKUP(H108-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},{"$f":"K108+N108+P108+R108","v":2532.818181818182},null,{"$f":"J108","v":7500},null,null,{"$f":"$C$3","v":2021},1,{"$f":"D33","v":250000},{"$f":"INT(Y108*$AB$109)","v":-1852},{"$f":"(Z108-Z123)*-1","v":-250000},null,{"$f":"Z108","v":250000},{"$f":"AA108","v":-1852}]
[null,null,null,null,null,null,null,{"$f":"+H108+1","v":2022},2,{"$f":"IF(H109=$E$5,$E$9,IF(H109=$F$5,$F$9,(J108+K109)))","v":11203},3703,{"$f":"L108/SUM(I108:I123)","v":1851.6975095607831},9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O109=1,LOOKUP(H109-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q109=1,LOOKUP(H109-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},4384.818181818182,null,11203,null,null,{"$f":"+X108+1","v":2022},2,{"$f":"IF(X109=$E$29,$E$33,IF(X109=$F$29,$F$33,(Z108+AA109)))","v":246296},{"$f":"INT(Y109*$AB$109)","v":-3704},{"$f":"AB108/SUM(Y109:Y123)","v":-1851.851851851852},null,{"$f":"Z109","v":246296},{"$f":"AA109","v":-3704}]
[null,null,null,null,null,null,null,{"$f":"+H109+1","v":2023},3,16758,5555,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O110=1,LOOKUP(H110-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q110=1,LOOKUP(H110-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},6236.818181818182,null,16758,null,null,{"$f":"+X109+1","v":2023},3,{"$f":"IF(X110=$E$29,$E$33,IF(X110=$F$29,$F$33,(Z109+AA110)))","v":240740},{"$f":"INT(Y110*$AB$109)","v":-5556},null,null,240740,-5556]
[null,null,null,null,null,null,null,2024,4,24164,7406,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O111=1,LOOKUP(H111-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q111=1,LOOKUP(H111-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},8087.818181818182,null,24164,null,null,2024,4,233332,-7408,null,null,233332,-7408]
[null,null,null,null,null,null,null,2025,5,33422,9258,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O112=1,LOOKUP(H112-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q112=1,LOOKUP(H112-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},9939.818181818182,null,33422,null,null,2025,5,224072,-9260,null,null,224072,-9260]
[null,null,null,null,null,null,null,2026,6,44532,11110,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O113=1,LOOKUP(H113-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q113=1,LOOKUP(H113-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},11791.818181818182,null,44532,null,null,2026,6,212960,-11112,null,null,212960,-11112]
[null,null,null,null,null,null,null,2027,7,57493,12961,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O114=1,LOOKUP(H114-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q114=1,LOOKUP(H114-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},13642.818181818182,null,57493,null,null,2027,7,199997,-12963,null,null,199997,-12963]
[null,null,null,null,null,null,null,2028,8,72306,14813,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O115=1,LOOKUP(H115-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q115=1,LOOKUP(H115-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},15494.818181818182,null,72306,null,null,2028,8,185182,-14815,null,null,185182,-14815]
[null,null,null,null,null,null,null,2029,9,88971,16665,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O116=1,LOOKUP(H116-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q116=1,LOOKUP(H116-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},17346.81818181818,null,88971,null,null,2029,9,168515,-16667,null,null,168515,-16667]
[null,null,null,null,null,null,null,2030,10,107487,18516,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O117=1,LOOKUP(H117-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q117=1,LOOKUP(H117-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},19197.81818181818,null,107487,null,null,2030,10,149996,-18519,null,null,149996,-18519]
[null,null,null,null,null,null,null,2031,11,127855,20368,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O118=1,LOOKUP(H118-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q118=1,LOOKUP(H118-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},21049.81818181818,null,127855,null,null,2031,11,129625,-20371,null,null,129625,-20371]
[null,null,null,null,null,null,null,2032,12,150075,22220,null,9.0909090909090912E-2,681.81818181818187,0,{"$f":"IF(O119=1,LOOKUP(H119-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},0,{"$f":"IF(Q119=1,LOOKUP(H119-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},22901.81818181818,null,150075,null,null,2032,12,107402,-22223,null,null,107402,-22223]
[null,null,null,null,null,null,null,2033,13,174147,24072,null,0,0,1,{"$f":"IF(O120=1,LOOKUP(H120-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":3703},0,{"$f":"IF(Q120=1,LOOKUP(H120-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},27775,null,174147,null,null,2033,13,83327,-24075,null,null,83327,-24075]
[null,null,null,null,null,null,null,2034,14,200070,25923,null,0,0,1,{"$f":"IF(O121=1,LOOKUP(H121-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":5555},0,{"$f":"IF(Q121=1,LOOKUP(H121-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},31478,null,200070,null,null,2034,14,57401,-25926,null,null,57401,-25926]
[null,null,null,null,null,null,null,2035,15,259330.86130026649,27775,null,0,0,1,{"$f":"IF(O122=1,LOOKUP(H122-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":7406},0,{"$f":"IF(Q122=1,LOOKUP(H122-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},35181,null,259330.86130026649,null,null,2035,15,0,-27778,null,null,0,-27778]
[null,null,null,null,null,null,null,2036,16,259330.86130026649,29627,null,0,0,1,{"$f":"IF(O123=1,LOOKUP(H123-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":9258},0,{"$f":"IF(Q123=1,LOOKUP(H123-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},38885,{"$f":"(J123-J108)/J108","v":33.577448173368865},259330.86130026649,null,null,2036,16,0,-29630,null,null,0,-29630]
[null,null,null,null,null,null,null,2037,17,264162.86130026646,{"$f":"INT(I124*$L$125)","v":4832},{"$f":"(J123-J138)*-1","v":102334.51532032769},0,0,1,{"$f":"IF(O124=1,LOOKUP(H124-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":11110},0,{"$f":"IF(Q124=1,LOOKUP(H124-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},15942,null,264162.86130026646,{"$f":"SUM(S108:S123)","v":285926.81818181818},null,2037,17,{"$f":"IF(X124=$E$29,$E$33,IF(X124=$F$29,$F$33,(Z123+AA124)))","v":0},{"$f":"INT(Y124*$AB$126)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,2038,18,269278.86130026646,5116,{"$f":"L124/SUM(I124:I138)","v":284.2625425564658},0,0,1,{"$f":"IF(O125=1,LOOKUP(H125-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":12961},0,{"$f":"IF(Q125=1,LOOKUP(H125-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},18077,null,269278.86130026646,null,null,2038,18,0,{"$f":"INT(Y125*$AB$126)","v":0},{"$f":"(Z123-Z138)*-1","v":0},null,0,0]
[null,null,null,null,null,null,null,2039,19,274678.86130026646,5400,null,0,0,1,{"$f":"IF(O126=1,LOOKUP(H126-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":14813},0,{"$f":"IF(Q126=1,LOOKUP(H126-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},20213,null,274678.86130026646,null,null,2039,19,0,{"$f":"INT(Y126*$AB$126)","v":0},{"$f":"AB125/SUM(Y125:Y139)","v":0},null,0,0]
[null,null,null,null,null,null,null,2040,20,280363.86130026646,5685,null,0,0,1,{"$f":"IF(O127=1,LOOKUP(H127-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":16665},0,{"$f":"IF(Q127=1,LOOKUP(H127-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},22350,null,280363.86130026646,null,null,2040,20,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2041,21,286332.86130026646,5969,null,0,0,1,{"$f":"IF(O128=1,LOOKUP(H128-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":18516},0,{"$f":"IF(Q128=1,LOOKUP(H128-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},24485,null,286332.86130026646,null,null,2041,21,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2042,22,292585.86130026646,6253,null,0,0,1,{"$f":"IF(O129=1,LOOKUP(H129-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":20368},0,{"$f":"IF(Q129=1,LOOKUP(H129-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},26621,null,292585.86130026646,null,null,2042,22,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2043,23,299123.86130026646,6538,null,0,0,1,{"$f":"IF(O130=1,LOOKUP(H130-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":22220},0,{"$f":"IF(Q130=1,LOOKUP(H130-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},28758,null,299123.86130026646,null,null,2043,23,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2044,24,305945.86130026646,6822,null,0,0,1,{"$f":"IF(O131=1,LOOKUP(H131-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":24072},0,{"$f":"IF(Q131=1,LOOKUP(H131-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},30894,null,305945.86130026646,null,null,2044,24,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2045,25,313051.86130026646,7106,null,0,0,1,{"$f":"IF(O132=1,LOOKUP(H132-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":25923},0,{"$f":"IF(Q132=1,LOOKUP(H132-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},33029,null,313051.86130026646,null,null,2045,25,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2046,26,320441.86130026646,7390,null,0,0,0,{"$f":"IF(O133=1,LOOKUP(H133-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q133=1,LOOKUP(H133-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},35165,null,320441.86130026646,null,null,2046,26,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2047,27,328116.86130026646,7675,null,0,0,0,{"$f":"IF(O134=1,LOOKUP(H134-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q134=1,LOOKUP(H134-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":29627},37302,null,328116.86130026646,null,null,2047,27,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2048,28,336075.86130026646,7959,null,0,0,0,{"$f":"IF(O135=1,LOOKUP(H135-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q135=1,LOOKUP(H135-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":4832},12791,null,336075.86130026646,null,null,2048,28,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2049,29,344318.86130026646,8243,null,0,0,0,{"$f":"IF(O136=1,LOOKUP(H136-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q136=1,LOOKUP(H136-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":5116},13359,null,344318.86130026646,null,null,2049,29,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2050,30,361665.37662059418,8527,null,0,0,0,{"$f":"IF(O137=1,LOOKUP(H137-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q137=1,LOOKUP(H137-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":5400},13927,null,361665.37662059418,null,null,2050,30,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2051,31,361665.37662059418,8812,null,0,0,0,{"$f":"IF(O138=1,LOOKUP(H138-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":0},1,{"$f":"IF(Q138=1,LOOKUP(H138-$D$18,$H$108:H$158,$K$108:$K$158),0)","v":5685},14497,{"$f":"(J138-J123)/J123","v":0.39460986173118656},361665.37662059418,null,null,2051,31,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2052,32,370761.37662059418,9096,null,null,null,null,null,null,null,null,null,370761.37662059418,{"$f":"SUM(S124:S138)","v":347410},null,2052,32,0,null,null,null,0,0]

{"sheet":"Cost Calc 2-Vehicle Investment","index":22,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,20,48,21],[43,19,43,23],[45,19,47,19],[45,20,45,21],[46,20,46,21],[47,20,47,21],[2,10,2,12],[2,1,2,4],[2,6,2,8],[2,14,2,17],[0,0,0,24],[2,20,2,23]]}
["Vehicle investments - Monetarized"]
[]
[null,"New e - vehicles to be purchased per year",null,null,null,null,"Battery size per vehicle",null,null,null,"Price per vehicle and battery size (thousand USD, 2020) ",null,null,null,"Total cost per year (thousand  USD 2020) ",null,null,null,"Total (million USD) ",null,"Public investment in EVs per year (thousand USD 2020)"]
["Year","e-cars ","e-two-wheeler","e shared fleet","e-buses  depot",null,"e-cars ","e-two-wheeler","e-buses",null,"e-cars ","e-two-wheeler","e-buses  depot",null,"e-cars ","e-two-wheeler","e-shared fleet","e-buses  depot",null,null,"e-cars ","e-two-wheeler","e-shared","e-buses  depot","Total (million USD) public investment"]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"'Cost Calc 1-Vehicle Uptake'!S4","v":39353.909090909088},{"$f":"'Cost Calc 1-Vehicle Uptake'!S39","v":4780.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!S108","v":2532.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S74","v":29},null,{"$f":"IF('Charging Data'!$F$7<>0,'Charging Data'!$F$7,'Charging Data'!$I$7)","v":60},{"$f":"IF('Charging Data'!$F$8<>0,'Charging Data'!$F$8,'Charging Data'!$I$8)","v":6.5},{"$f":"IF('Charging Data'!$F$9<>0,'Charging Data'!$F$9,'Charging Data'!$I$9)","v":275},null,{"$f":"IF('Cost Calc'!C20<>0,'Cost Calc'!C20,'Cost Calc'!C26)","v":30},{"$f":"IF('Cost Calc'!C21<>0,'Cost Calc'!C21,'Cost Calc'!C27)","v":7.5},{"$f":"IF('Cost Calc'!C23<>0,'Cost Calc'!C23,'Cost Calc'!C29)","v":530},null,{"$f":"K5*IF(B5<0,0,B5)","v":1180617.2727272727},{"$f":"L5*IF(C5<0,0,C5)","v":35853.75},{"$f":"K5*IF(D5<0,0,D5)","v":75984.545454545456},{"$f":"M5*IF(E5<0,0,E5)","v":15370},{"$f":"(O5+P5+R5+Q5)/1000","v":1307.8255681818182},null,{"$f":"O5*W46","v":23612.345454545455},{"$f":"P5*W48","v":717.07500000000005},{"$f":"Q5*W47","v":3799.227272727273},{"$f":"R5*W49","v":15370},{"$f":"(U5+V5+X5+W5)/1000","v":43.498647727272726}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"'Cost Calc 1-Vehicle Uptake'!S5","v":74617.909090909088},{"$f":"'Cost Calc 1-Vehicle Uptake'!S40","v":7117.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!S109","v":4384.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S75","v":53},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,2350464.1363636362,208186.875,138121.77272727274,27904.5,{"$f":"(O6+P6+R6+Q6)/1000","v":2724.6772840909093},null,{"$f":"O6*$X$46","v":23504.641363636361},{"$f":"P6*$X$48","v":2081.8687500000001},{"$f":"Q6*$X$47","v":2762.4354545454548},{"$f":"R6*$X$49","v":27904.5},{"$f":"(U6+V6+X6+W6)/1000","v":56.253445568181824}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"'Cost Calc 1-Vehicle Uptake'!S6","v":109880.90909090909},{"$f":"'Cost Calc 1-Vehicle Uptake'!S41","v":9454.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!S110","v":6236.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S76","v":78},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,3461248.6363636362,276544.125,196459.77272727274,41067,{"$f":"(O7+P7+R7+Q7)/1000","v":3975.3195340909092},null,34612.486363636366,2765.4412499999999,3929.1954545454546,41067,{"$f":"(U7+V7+X7+W7)/1000","v":82.374123068181817}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"'Cost Calc 1-Vehicle Uptake'!S7","v":145144.90909090909},{"$f":"'Cost Calc 1-Vehicle Uptake'!S42","v":14022},{"$f":"'Cost Calc 1-Vehicle Uptake'!S111","v":8087.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S77","v":102},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,4572064.6363636367,410143.5,254766.27272727274,53703,5290.6774090909094,null,45720.64636363637,4101.4350000000004,5095.3254545454547,53703,108.62040681818182]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"'Cost Calc 1-Vehicle Uptake'!S8","v":180407.90909090909},{"$f":"'Cost Calc 1-Vehicle Uptake'!S43","v":18696},{"$f":"'Cost Calc 1-Vehicle Uptake'!S112","v":9939.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S78","v":127},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,5682849.1363636367,546858,313104.27272727271,66865.5,6609.6769090909092,null,56828.491363636371,5468.58,6262.085454545454,66865.5,135.42465681818183]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"'Cost Calc 1-Vehicle Uptake'!S9","v":215671.90909090909},{"$f":"'Cost Calc 1-Vehicle Uptake'!S44","v":23370},{"$f":"'Cost Calc 1-Vehicle Uptake'!S113","v":11791.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S79","v":151},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,6793665.1363636367,683572.5,371442.27272727271,79501.5,7928.1814090909093,null,67936.651363636367,6835.7250000000004,7428.8454545454542,79501.5,161.70272181818183]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"'Cost Calc 1-Vehicle Uptake'!S10","v":250934.90909090909},{"$f":"'Cost Calc 1-Vehicle Uptake'!S45","v":28044},{"$f":"'Cost Calc 1-Vehicle Uptake'!S114","v":13642.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S80","v":175},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,7904449.6363636367,820287,429748.77272727271,92137.5,9246.622909090911,null,79044.496363636368,8202.8700000000008,8594.9754545454543,92137.5,187.97984181818182]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"'Cost Calc 1-Vehicle Uptake'!S11","v":286198.90909090912},{"$f":"'Cost Calc 1-Vehicle Uptake'!S46","v":32718},{"$f":"'Cost Calc 1-Vehicle Uptake'!S115","v":15494.818181818182},{"$f":"'Cost Calc 1-Vehicle Uptake'!S81","v":200},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,9015265.6363636367,957001.5,488086.77272727271,105300,10565.65390909091,null,90152.656363636372,9570.0149999999994,9761.7354545454546,105300,214.78440681818182]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"'Cost Calc 1-Vehicle Uptake'!S12","v":321461.90909090912},{"$f":"'Cost Calc 1-Vehicle Uptake'!S47","v":37392},{"$f":"'Cost Calc 1-Vehicle Uptake'!S116","v":17346.81818181818},{"$f":"'Cost Calc 1-Vehicle Uptake'!S82","v":224},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,10126050.136363637,1093716,546424.77272727271,117936,11884.12690909091,null,101260.50136363637,10937.16,10928.495454545455,117936,241.06215681818182]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"'Cost Calc 1-Vehicle Uptake'!S13","v":356725.90909090912},{"$f":"'Cost Calc 1-Vehicle Uptake'!S48","v":42066},{"$f":"'Cost Calc 1-Vehicle Uptake'!S117","v":19197.81818181818},{"$f":"'Cost Calc 1-Vehicle Uptake'!S83","v":292},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,11236866.136363637,1230430.5,604731.27272727271,153738,13225.765909090911,null,112368.66136363638,12304.305,12094.625454545454,153738,290.50559181818181]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"'Cost Calc 1-Vehicle Uptake'!S14","v":391989.90909090912},{"$f":"'Cost Calc 1-Vehicle Uptake'!S49","v":46740},{"$f":"'Cost Calc 1-Vehicle Uptake'!S118","v":21049.81818181818},{"$f":"'Cost Calc 1-Vehicle Uptake'!S84","v":341},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,12347682.136363637,1367145,663069.27272727271,179536.5,14557.43290909091,null,123476.82136363637,13671.45,13261.385454545454,179536.5,329.94615681818181]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"'Cost Calc 1-Vehicle Uptake'!S15","v":458425},{"$f":"'Cost Calc 1-Vehicle Uptake'!S50","v":51414},{"$f":"'Cost Calc 1-Vehicle Uptake'!S119","v":22901.81818181818},{"$f":"'Cost Calc 1-Vehicle Uptake'!S85","v":390},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,14440387.5,1503859.5,721407.27272727271,205335,16870.989272727275,null,144403.875,15038.595000000001,14428.145454545454,205335,379.20561545454541]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"'Cost Calc 1-Vehicle Uptake'!S16","v":528953},{"$f":"'Cost Calc 1-Vehicle Uptake'!S51","v":56088},{"$f":"'Cost Calc 1-Vehicle Uptake'!S120","v":27775},{"$f":"'Cost Calc 1-Vehicle Uptake'!S86","v":439},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,16662019.5,1640574,874912.5,231133.5,19408.639500000001,null,166620.19500000001,16405.740000000002,17498.25,231133.5,431.65768500000001]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"'Cost Calc 1-Vehicle Uptake'!S17","v":599479},{"$f":"'Cost Calc 1-Vehicle Uptake'!S52","v":60762},{"$f":"'Cost Calc 1-Vehicle Uptake'!S121","v":31478},{"$f":"'Cost Calc 1-Vehicle Uptake'!S87","v":487},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,18883588.5,1777288.5,991557,256405.5,21908.839499999998,null,188835.88500000001,17772.885000000002,19831.14,256405.5,482.84541000000002]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"'Cost Calc 1-Vehicle Uptake'!S18","v":670007},{"$f":"'Cost Calc 1-Vehicle Uptake'!S53","v":65436},{"$f":"'Cost Calc 1-Vehicle Uptake'!S122","v":35181},{"$f":"'Cost Calc 1-Vehicle Uptake'!S88","v":536},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,21105220.5,1914003,1108201.5,282204,24409.629000000001,null,211052.20500000002,19140.03,22164.03,282204,534.56026499999996]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"'Cost Calc 1-Vehicle Uptake'!S19","v":740533},{"$f":"'Cost Calc 1-Vehicle Uptake'!S54","v":70110},{"$f":"'Cost Calc 1-Vehicle Uptake'!S123","v":38885},{"$f":"'Cost Calc 1-Vehicle Uptake'!S89","v":585},null,{"$f":"IF('Charging Data'!$G$7<>0,'Charging Data'!$G$7,'Charging Data'!$J$7)","v":90},{"$f":"IF('Charging Data'!$G$8<>0,'Charging Data'!$G$8,'Charging Data'!$J$8)","v":13.5},{"$f":"IF('Charging Data'!$G$9<>0,'Charging Data'!$G$9,'Charging Data'!$J$9)","v":400},null,{"$f":"IF('Cost Calc'!$D$20<>0,'Cost Calc'!$D$20,'Cost Calc'!$D$26)","v":31.5},{"$f":"IF('Cost Calc'!$D$21<>0,'Cost Calc'!$D$21,'Cost Calc'!$D$27)","v":29.25},{"$f":"IF('Cost Calc'!$D$23<>0,'Cost Calc'!$D$23,'Cost Calc'!$D$29)","v":513},null,23326789.5,2050717.5,1224877.5,308002.5,26910.386999999999,null,233267.89500000002,20507.174999999999,24497.55,308002.5,586.27512000000013]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"'Cost Calc 1-Vehicle Uptake'!S20","v":231131},{"$f":"'Cost Calc 1-Vehicle Uptake'!S55","v":44721},{"$f":"'Cost Calc 1-Vehicle Uptake'!S124","v":15942},{"$f":"'Cost Calc 1-Vehicle Uptake'!S90","v":330},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,8424724.9500000011,1177280.325,581085.9,179091.00000000003,10362.182175,null,{"$f":"O21*$Y$46","v":84247.24950000002},{"$f":"P21*$Y$48","v":11772.803249999999},{"$f":"Q21*$Y$47","v":5810.8590000000004},{"$f":"R21*$Y$49","v":179091.00000000003},280.92191175000005]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"'Cost Calc 1-Vehicle Uptake'!S21","v":267544},{"$f":"'Cost Calc 1-Vehicle Uptake'!S56","v":47627},{"$f":"'Cost Calc 1-Vehicle Uptake'!S125","v":18077},{"$f":"'Cost Calc 1-Vehicle Uptake'!S91","v":361},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,9751978.8000000007,1253780.7749999999,658906.65,195914.7,11860.580925,null,97519.788000000015,12537.80775,6589.0665000000008,195914.7,312.56136225000006]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"'Cost Calc 1-Vehicle Uptake'!S22","v":303959},{"$f":"'Cost Calc 1-Vehicle Uptake'!S57","v":20469},{"$f":"'Cost Calc 1-Vehicle Uptake'!S126","v":20213},{"$f":"'Cost Calc 1-Vehicle Uptake'!S92","v":392},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,11079305.550000001,538846.42499999993,736763.85000000009,212738.40000000002,12567.654225000002,null,110793.05550000002,5388.4642499999991,7367.6385000000009,212738.40000000002,336.28755825000007]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"'Cost Calc 1-Vehicle Uptake'!S23","v":340372},{"$f":"'Cost Calc 1-Vehicle Uptake'!S58","v":21607},{"$f":"'Cost Calc 1-Vehicle Uptake'!S127","v":22350},{"$f":"'Cost Calc 1-Vehicle Uptake'!S93","v":423},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,12406559.4,568804.27500000002,814657.50000000012,229562.1,14019.583275000001,null,124065.59400000001,5688.0427500000005,8146.5750000000016,229562.1,367.46231175000003]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"'Cost Calc 1-Vehicle Uptake'!S24","v":376786},{"$f":"'Cost Calc 1-Vehicle Uptake'!S59","v":22744},{"$f":"'Cost Calc 1-Vehicle Uptake'!S128","v":24485},{"$f":"'Cost Calc 1-Vehicle Uptake'!S94","v":454},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,13733849.700000001,598735.79999999993,892478.25000000012,246385.80000000002,15471.449550000003,null,137338.497,5987.3579999999993,8924.7825000000012,246385.80000000002,398.6364375]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"'Cost Calc 1-Vehicle Uptake'!S25","v":413200},{"$f":"'Cost Calc 1-Vehicle Uptake'!S60","v":23881},{"$f":"'Cost Calc 1-Vehicle Uptake'!S129","v":26621},{"$f":"'Cost Calc 1-Vehicle Uptake'!S95","v":484},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,15061140.000000002,628667.32499999995,970335.45000000007,262666.80000000005,16922.809575000003,null,150611.40000000002,6286.6732499999998,9703.3545000000013,262666.80000000005,429.26822775000005]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"'Cost Calc 1-Vehicle Uptake'!S26","v":449613},{"$f":"'Cost Calc 1-Vehicle Uptake'!S61","v":25019},{"$f":"'Cost Calc 1-Vehicle Uptake'!S130","v":28758},{"$f":"'Cost Calc 1-Vehicle Uptake'!S96","v":516},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,16388393.850000001,658625.17499999993,1048229.1000000001,280033.2,18375.281325000004,null,163883.93850000002,6586.2517499999994,10482.291000000001,280033.2,460.98568125000008]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"'Cost Calc 1-Vehicle Uptake'!S27","v":486027},{"$f":"'Cost Calc 1-Vehicle Uptake'!S62","v":26156},{"$f":"'Cost Calc 1-Vehicle Uptake'!S131","v":30894},{"$f":"'Cost Calc 1-Vehicle Uptake'!S97","v":546},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,17715684.150000002,688556.7,1126086.3,296314.2,19826.641350000002,null,177156.84150000004,6885.567,11260.863000000001,296314.2,491.61747150000008]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"'Cost Calc 1-Vehicle Uptake'!S28","v":522440},{"$f":"'Cost Calc 1-Vehicle Uptake'!S63","v":27293},{"$f":"'Cost Calc 1-Vehicle Uptake'!S132","v":33029},{"$f":"'Cost Calc 1-Vehicle Uptake'!S98","v":274},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,19042938,718488.22499999998,1203907.05,148699.80000000002,21114.033075000003,null,190429.38,7184.8822499999997,12039.0705,148699.80000000002,358.35313274999999]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"'Cost Calc 1-Vehicle Uptake'!S29","v":558854},{"$f":"'Cost Calc 1-Vehicle Uptake'!S64","v":28431},{"$f":"'Cost Calc 1-Vehicle Uptake'!S133","v":35165},{"$f":"'Cost Calc 1-Vehicle Uptake'!S99","v":286},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,20370228.300000001,748446.07499999995,1281764.25,155212.20000000001,22555.650825000001,null,203702.28300000002,7484.4607499999993,12817.6425,155212.20000000001,379.21658625000003]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"'Cost Calc 1-Vehicle Uptake'!S30","v":595267},{"$f":"'Cost Calc 1-Vehicle Uptake'!S65","v":29567},{"$f":"'Cost Calc 1-Vehicle Uptake'!S134","v":37302},{"$f":"'Cost Calc 1-Vehicle Uptake'!S100","v":300},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,21697482.150000002,778351.27500000002,1359657.9000000001,162810,23998.301325,null,216974.82150000002,7783.5127500000008,13596.579000000002,162810,401.16491325000004]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"'Cost Calc 1-Vehicle Uptake'!S31","v":51751},{"$f":"'Cost Calc 1-Vehicle Uptake'!S66","v":30705},{"$f":"'Cost Calc 1-Vehicle Uptake'!S135","v":12791},{"$f":"'Cost Calc 1-Vehicle Uptake'!S101","v":312},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,1886323.9500000002,808309.125,466231.95,169322.40000000002,3330.1874250000001,null,18863.239500000003,8083.0912500000004,4662.3195000000005,169322.40000000002,200.93105025000003]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"'Cost Calc 1-Vehicle Uptake'!S32","v":54051},{"$f":"'Cost Calc 1-Vehicle Uptake'!S67","v":31842},{"$f":"'Cost Calc 1-Vehicle Uptake'!S136","v":13359},{"$f":"'Cost Calc 1-Vehicle Uptake'!S102","v":326},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,1970158.9500000002,838240.65,486935.55000000005,176920.2,3472.2553500000004,null,19701.589500000002,8382.406500000001,4869.3555000000006,176920.2,209.87355150000002]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"'Cost Calc 1-Vehicle Uptake'!S33","v":56352},{"$f":"'Cost Calc 1-Vehicle Uptake'!S68","v":32979},{"$f":"'Cost Calc 1-Vehicle Uptake'!S137","v":13927},{"$f":"'Cost Calc 1-Vehicle Uptake'!S103","v":339},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,2054030.4000000001,868172.17499999993,507639.15,183975.30000000002,3613.8170249999998,null,20540.304,8681.7217499999988,5076.3915000000006,183975.30000000002,218.27371725]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"'Cost Calc 1-Vehicle Uptake'!S34","v":58652},{"$f":"'Cost Calc 1-Vehicle Uptake'!S69","v":34117},{"$f":"'Cost Calc 1-Vehicle Uptake'!S138","v":14497},{"$f":"'Cost Calc 1-Vehicle Uptake'!S104","v":352},null,{"$f":"IF('Charging Data'!$H$7<>0,'Charging Data'!$H$7,'Charging Data'!$K$7)","v":150},{"$f":"IF('Charging Data'!$H$8<>0,'Charging Data'!$H$8,'Charging Data'!$K$8)","v":20},{"$f":"IF('Charging Data'!$H$9<>0,'Charging Data'!$H$9,'Charging Data'!$K$9)","v":600},null,{"$f":"IF('Cost Calc'!$E$20<>0,'Cost Calc'!$E$20,'Cost Calc'!$E$26)","v":36.450000000000003},{"$f":"IF('Cost Calc'!$E$21<>0,'Cost Calc'!$E$21,'Cost Calc'!$E$27)","v":26.324999999999999},{"$f":"IF('Cost Calc'!$E$23<>0,'Cost Calc'!$E$23,'Cost Calc'!$E$29)","v":526.5},null,2137865.4000000004,898130.02500000002,528415.65,191030.40000000002,3755.4414750000001,null,21378.654000000006,8981.3002500000002,5284.1565000000001,191030.40000000002,226.67451075000005]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUBLIC INVESTMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Today",2035,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Duty Vehicle ","Car",null,{"$f":"IF(AND(ISBLANK('Cost Data'!H40),ISBLANK('Cost Data'!H40)),'Cost Data'!K40,IF(ISBLANK('Cost Data'!H40),'Cost Data'!H40,'Cost Data'!H40))","v":0.02},{"$f":"IF(AND(ISBLANK('Cost Data'!I40),ISBLANK('Cost Data'!I40)),'Cost Data'!L40,IF(ISBLANK('Cost Data'!I40),'Cost Data'!I40,'Cost Data'!I40))","v":0.01},{"$f":"IF(AND(ISBLANK('Cost Data'!J40),ISBLANK('Cost Data'!J40)),'Cost Data'!M40,IF(ISBLANK('Cost Data'!J40),'Cost Data'!J40,'Cost Data'!J40))","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shared fleets",null,{"$f":"IF(AND(ISBLANK('Cost Data'!H41),ISBLANK('Cost Data'!H41)),'Cost Data'!K41,IF(ISBLANK('Cost Data'!H41),'Cost Data'!H41,'Cost Data'!H41))","v":0.05},{"$f":"IF(AND(ISBLANK('Cost Data'!I41),ISBLANK('Cost Data'!I41)),'Cost Data'!L41,IF(ISBLANK('Cost Data'!I41),'Cost Data'!I41,'Cost Data'!I41))","v":0.02},{"$f":"IF(AND(ISBLANK('Cost Data'!J41),ISBLANK('Cost Data'!J41)),'Cost Data'!M41,IF(ISBLANK('Cost Data'!J41),'Cost Data'!J41,'Cost Data'!J41))","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"two-wheelers",null,{"$f":"IF(AND(ISBLANK('Cost Data'!H42),ISBLANK('Cost Data'!H42)),'Cost Data'!K42,IF(ISBLANK('Cost Data'!H42),'Cost Data'!H42,'Cost Data'!H42))","v":0.02},{"$f":"IF(AND(ISBLANK('Cost Data'!I42),ISBLANK('Cost Data'!I42)),'Cost Data'!L42,IF(ISBLANK('Cost Data'!I42),'Cost Data'!I42,'Cost Data'!I42))","v":0.01},{"$f":"IF(AND(ISBLANK('Cost Data'!J42),ISBLANK('Cost Data'!J42)),'Cost Data'!M42,IF(ISBLANK('Cost Data'!J42),'Cost Data'!J42,'Cost Data'!J42))","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy duty vehicle","Buses - depot ",null,{"$f":"IF(AND(ISBLANK('Cost Data'!H43),ISBLANK('Cost Data'!H43)),'Cost Data'!K43,IF(ISBLANK('Cost Data'!H43),'Cost Data'!H43,'Cost Data'!H43))","v":1},{"$f":"IF(AND(ISBLANK('Cost Data'!I43),ISBLANK('Cost Data'!I43)),'Cost Data'!L43,IF(ISBLANK('Cost Data'!I43),'Cost Data'!I43,'Cost Data'!I43))","v":1},{"$f":"IF(AND(ISBLANK('Cost Data'!J43),ISBLANK('Cost Data'!J43)),'Cost Data'!M43,IF(ISBLANK('Cost Data'!J43),'Cost Data'!J43,'Cost Data'!J43))","v":1}]

{"sheet":"Cost Calc 3-Vehicle Maintenance","index":23,"n_rows":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":true,"merged":[[0,0,0,14],[2,11,2,13],[40,11,40,13],[40,2,40,5],[40,7,40,9],[2,7,2,9],[2,2,2,5]]}
["Vehicle maintenance - Monetarized"]
[]
[null,null,"Distance traveled (km) e vehicles per day",null,null,null,null,"Maintenance cost  per battery size (USD, 2020) ",null,null,null,"Total cost ( USD 2020) "]
["Year",null,"e-cars ","e-two-wheeler","e shared fleet","e-buses ",null,"e-cars ","e-two-wheeler","e-buses ",null,"e-cars ","e-two-wheeler","e-buses ","Total (thousand USD) "]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J4*'Mobility Calc'!$C$29*'Mobility Calc'!$C$32","v":1293750},{"$f":"'Cost Calc 1-Vehicle Uptake'!J39*'Mobility Calc'!$C$30*'Mobility Calc'!$C$33","v":140501.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!J108*'Mobility Calc'!$C$31*'Mobility Calc'!$C$34","v":140422.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!J74*'Mobility Calc'!$B$106","v":7247.9478593679096},null,{"$f":"IF('Cost Calc'!C52<>0,'Cost Calc'!C52,'Cost Calc'!C58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!C53<>0,'Cost Calc'!C53,'Cost Calc'!C59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!C55<>0,'Cost Calc'!C55,'Cost Calc'!C61)","v":0.24},null,{"$f":"H5*(C5+E5)","v":48761.865000000005},{"$f":"I5*D5","v":4777.0425000000005},{"$f":"F5*J5","v":1739.5074862482982},{"$f":"(L5+M5+N5)/1000","v":55.278414986248308}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J5*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":3321401.2499999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!J40*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":274878.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!J109*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":209753.769},{"$f":"'Cost Calc 1-Vehicle Uptake'!J75*'Mobility Calc'!$B$106","v":15945.485290609402},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,120059.27064599999,9345.8775000000005,3444.2248227716309,{"$f":"(L6+M6+N6)/1000","v":132.8493729687716}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J6*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":6362863.7499999991},{"$f":"'Cost Calc 1-Vehicle Uptake'!J41*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":476444.99999999994},{"$f":"'Cost Calc 1-Vehicle Uptake'!J110*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":313760.03400000004},{"$f":"'Cost Calc 1-Vehicle Uptake'!J76*'Mobility Calc'!$B$106","v":29172.990133955835},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,227005.20865599997,16199.13,6301.3658689344602,{"$f":"(L7+M7+N7)/1000","v":249.50570452493443}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J7*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":10418166.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!J42*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":745200},{"$f":"'Cost Calc 1-Vehicle Uptake'!J111*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":452422.57200000004},{"$f":"'Cost Calc 1-Vehicle Uptake'!J77*'Mobility Calc'!$B$106","v":46749.263692923014},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,369600.01994800003,25336.800000000003,10097.840957671371,405.03466090567139]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J8*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":15487279.999999998},{"$f":"'Cost Calc 1-Vehicle Uptake'!J43*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":1081143.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!J112*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":625760.10600000003},{"$f":"'Cost Calc 1-Vehicle Uptake'!J78*'Mobility Calc'!$B$106","v":68855.504663995147},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,547843.36360399995,36758.887500000004,14872.789007422951,599.47504011142291]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J9*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":21570233.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!J44*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":1484276.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!J113*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":833772.63600000006},{"$f":"'Cost Calc 1-Vehicle Uptake'!J79*'Mobility Calc'!$B$106","v":95310.514350688012},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,761736.21712400008,50465.392500000002,20587.071099748609,832.7886807237486]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J10*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":28666998.749999996},{"$f":"'Cost Calc 1-Vehicle Uptake'!J45*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":1954597.4999999998},{"$f":"'Cost Calc 1-Vehicle Uptake'!J114*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":1076441.439},{"$f":"'Cost Calc 1-Vehicle Uptake'!J80*'Mobility Calc'!$B$106","v":126114.29275300163},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,1011276.9664259999,66456.315000000002,27240.687234648351,1104.9739686606483]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J11*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":36777603.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!J46*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":2492107.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!J115*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":1353785.2380000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!J81*'Mobility Calc'!$B$106","v":161448.03856742018},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,1296467.2255919999,84731.654999999999,34872.77633056276,1416.0716569225629]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J12*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":45902020},{"$f":"'Cost Calc 1-Vehicle Uptake'!J47*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":3096806.2499999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!J116*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":1665804.0330000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!J82*'Mobility Calc'!$B$106","v":201130.55309745949},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,1617306.0171220002,105291.41249999999,43444.199469051251,1766.0416290910516]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J13*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":56040276.249999993},{"$f":"'Cost Calc 1-Vehicle Uptake'!J48*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":3768693.7499999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!J117*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":2012479.1010000003},{"$f":"'Cost Calc 1-Vehicle Uptake'!J83*'Mobility Calc'!$B$106","v":245343.03503960374},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,1973793.681934,128135.58749999999,52994.09556855441,2154.9233650025544]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J14*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":67192372.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!J49*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":4507770},{"$f":"'Cost Calc 1-Vehicle Uptake'!J118*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":2393829.165},{"$f":"'Cost Calc 1-Vehicle Uptake'!J84*'Mobility Calc'!$B$106","v":293904.28569736873},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,2365930.8566100006,153264.18000000002,63483.325710631645,2582.678362320632]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J15*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":79358280},{"$f":"'Cost Calc 1-Vehicle Uptake'!J50*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":5314035},{"$f":"'Cost Calc 1-Vehicle Uptake'!J119*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":2809854.2250000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!J85*'Mobility Calc'!$B$106","v":346995.5037672387},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,2793716.5636499999,180677.19,74951.028813723562,3049.3447824637233]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J16*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":92538027.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!J51*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":6187488.7499999991},{"$f":"'Cost Calc 1-Vehicle Uptake'!J120*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":3260554.2810000004},{"$f":"'Cost Calc 1-Vehicle Uptake'!J86*'Mobility Calc'!$B$106","v":404435.49055272934},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,3257151.7805540003,210374.61749999999,87358.06595938954,3554.8844640133898]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J17*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":106731586.24999999},{"$f":"'Cost Calc 1-Vehicle Uptake'!J52*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":7128131.2499999991},{"$f":"'Cost Calc 1-Vehicle Uptake'!J121*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":3745910.6100000003},{"$f":"'Cost Calc 1-Vehicle Uptake'!J87*'Mobility Calc'!$B$106","v":466224.24605384079},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,3756234.8932399997,242356.46249999999,100704.43714762961,4099.2957928876294]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J18*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":139174228.89780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J53*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":9278281.9265206456},{"$f":"'Cost Calc 1-Vehicle Uptake'!J122*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":4855451.7161248904},{"$f":"'Cost Calc 1-Vehicle Uptake'!J88*'Mobility Calc'!$B$106","v":609209.06843793462},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,4897009.1408737767,315461.58550170198,131589.15878259388,5344.0598851580726]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J19*'Mobility Calc'!$D$29*'Mobility Calc'!$D$32","v":139174228.89780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J54*'Mobility Calc'!$D$30*'Mobility Calc'!$D$33","v":9278281.9265206456},{"$f":"'Cost Calc 1-Vehicle Uptake'!J123*'Mobility Calc'!$D$31*'Mobility Calc'!$D$34","v":4855451.7161248904},{"$f":"'Cost Calc 1-Vehicle Uptake'!J89*'Mobility Calc'!$B$106","v":609209.06843793462},null,{"$f":"IF('Cost Calc'!$D$52<>0,'Cost Calc'!$D$52,'Cost Calc'!$D$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$53<>0,'Cost Calc'!$D$53,'Cost Calc'!$D$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$D$55<>0,'Cost Calc'!$D$55,'Cost Calc'!$D$61)","v":0.216},null,4897009.1408737767,315461.58550170198,131589.15878259388,5344.0598851580726]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J20*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":139736291.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J55*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":10353301.926520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J124*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":4945921.2521248898},{"$f":"'Cost Calc 1-Vehicle Uptake'!J90*'Mobility Calc'!$B$106","v":629322.12374768057},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,4919195.2300977763,352012.26550170197,122340.2208565491,5393.547716456028]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J21*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":140331416.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J56*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":10631199.426520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J125*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5041708.1201248895},{"$f":"'Cost Calc 1-Vehicle Uptake'!J91*'Mobility Calc'!$B$106","v":650522.37123633164},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,4942686.233609776,{"$f":"I22*D22","v":361460.78050170199},126461.54896834286,5430.6085630798207]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J22*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":140959632.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J57*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":10941785.676520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J126*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5142812.3201248897},{"$f":"'Cost Calc 1-Vehicle Uptake'!J92*'Mobility Calc'!$B$106","v":672991.00960037217},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,4967483.1289097769,372020.71300170198,130829.45226631235,5470.3332941777908]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J23*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":141620911.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J58*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":11268730.676520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J127*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5249252.5751248896},{"$f":"'Cost Calc 1-Vehicle Uptake'!J93*'Mobility Calc'!$B$106","v":696546.84014331794},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,4993585.5750797773,383136.84300170199,135408.705723861,5512.1311238053404]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J24*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":142315252.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J59*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":11612034.426520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J128*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5361010.1621248899},{"$f":"'Cost Calc 1-Vehicle Uptake'!J94*'Mobility Calc'!$B$106","v":721371.06156165304},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5020992.9355377769,394809.170501702,140234.53436758535,5556.0366404070646]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J25*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":143042656.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J60*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":11971668.176520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J129*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5478085.0811248887},{"$f":"'Cost Calc 1-Vehicle Uptake'!J95*'Mobility Calc'!$B$106","v":747282.47515889327},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5049705.2102837777,407036.71800170199,145271.71317088883,5602.0136414563685]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J26*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":143803122.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J61*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":12347660.676520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J130*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5600496.0551248891},{"$f":"'Cost Calc 1-Vehicle Uptake'!J96*'Mobility Calc'!$B$106","v":774462.27963152295},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5079723.035899777,419820.46300170198,150555.46716036805,5650.098966061847]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J27*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":144596651.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J62*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":12740011.926520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J131*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5728224.361124889},{"$f":"'Cost Calc 1-Vehicle Uptake'!J97*'Mobility Calc'!$B$106","v":802729.27628305776},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5111045.7758037774,433160.40550170199,156050.57130942642,5700.256752614906]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J28*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":145423242.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J63*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":13148693.176520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J132*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5861269.9991248902},{"$f":"'Cost Calc 1-Vehicle Uptake'!J98*'Mobility Calc'!$B$106","v":832264.66380998201},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5143673.4299957771,447055.56800170196,161792.2506446605,5752.5212486421397]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J29*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":146282896.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J64*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":13573733.176520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J133*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":5999632.9691248899},{"$f":"'Cost Calc 1-Vehicle Uptake'!J99*'Mobility Calc'!$B$106","v":862887.24351581139},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5177605.998475777,461506.92800170201,167745.28013947373,5806.8582066169529]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J30*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":147175612.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J65*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":14015103.176520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J134*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6143331.9941248903},{"$f":"'Cost Calc 1-Vehicle Uptake'!J100*'Mobility Calc'!$B$106","v":894778.21409703023},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5212844.1178257773,476513.50800170196,173944.88482046267,5863.3025106479417]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J31*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":148101391.39780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J66*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":14472831.926520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J135*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6292348.3511248892},{"$f":"'Cost Calc 1-Vehicle Uptake'!J101*'Mobility Calc'!$B$106","v":927756.37685715419},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5249387.1514637768,492076.28550170199,180355.83966103077,5921.8192766265092]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J32*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":149060232.64780971},{"$f":"'Cost Calc 1-Vehicle Uptake'!J67*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":14946919.426520646},{"$f":"'Cost Calc 1-Vehicle Uptake'!J136*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6446682.0401248895},{"$f":"'Cost Calc 1-Vehicle Uptake'!J102*'Mobility Calc'!$B$106","v":962002.9304926676},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5287235.0993897766,508195.26050170197,187013.36968777457,5982.4437295792532]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J33*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":151077287.9482803},{"$f":"'Cost Calc 1-Vehicle Uptake'!J68*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":15163574.384353038},{"$f":"'Cost Calc 1-Vehicle Uptake'!J137*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6771460.846467386},{"$f":"'Cost Calc 1-Vehicle Uptake'!J103*'Mobility Calc'!$B$106","v":1035460.937915153},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5366857.4590214211,515561.52906800335,201293.60633070572,6083.7125944201307]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J34*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":151077287.9482803},{"$f":"'Cost Calc 1-Vehicle Uptake'!J69*'Mobility Calc'!$E$30*'Mobility Calc'!$E$33","v":15163574.384353038},{"$f":"'Cost Calc 1-Vehicle Uptake'!J138*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6771460.846467386},{"$f":"'Cost Calc 1-Vehicle Uptake'!J104*'Mobility Calc'!$B$106","v":1035460.937915153},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5366857.4590214211,515561.52906800335,201293.60633070572,6083.7125944201307]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H35","v":2052},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!J35*'Mobility Calc'!$E$29*'Mobility Calc'!$E$32","v":152102254.1982803},{"$f":"'Cost Calc 1-Vehicle Uptake'!J70*'Mobility Calc'!$E$18*'Mobility Calc'!$E$21","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!J139*'Mobility Calc'!$E$31*'Mobility Calc'!$E$34","v":6941765.2544673858},{"$f":"'Cost Calc 1-Vehicle Uptake'!J105*'Mobility Calc'!$B$106","v":0},null,{"$f":"IF('Cost Calc'!$E$52<>0,'Cost Calc'!$E$52,'Cost Calc'!$E$58)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$53<>0,'Cost Calc'!$E$53,'Cost Calc'!$E$59)","v":3.4000000000000002E-2},{"$f":"IF('Cost Calc'!$E$55<>0,'Cost Calc'!$E$55,'Cost Calc'!$E$61)","v":0.19439999999999999},null,5407496.6613934226,0,0,5407.496661393423]
[]
[]
[]
[]
[null,null,"Distance traveled (km) ICE vehicles",null,null,null,null,"Maintenance cost (thousand USD, 2020) ",null,null,null,"Total cost (thousand  USD 2020) "]
[null,null,"Cars ","two-wheeler","Shared fleet","Buses  ",null,"Cars ","two-wheeler","Buses  ",null,"Cars ","two-wheeler","Buses  ","Total (thousand USD) "]
[{"$f":"A5","v":2021},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z4*'Mobility Calc'!$C$17*'Mobility Calc'!$C$20","v":186602938.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z39*'Mobility Calc'!$C$18*'Mobility Calc'!$C$21","v":4682627.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z108*'Mobility Calc'!$C$19*'Mobility Calc'!$C$22","v":4680750},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z74*'Mobility Calc'!$B$106","v":315466.93057898828},null,{"$f":"IF('Cost Data'!H36<>0,'Cost Data'!H36,'Cost Data'!K36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!H38<>0,'Cost Data'!H38,'Cost Data'!K38)","v":0.28999999999999998},{"$f":"IF('Cost Data'!H38<>0,'Cost Data'!H38,'Cost Data'!K38)","v":0.28999999999999998},null,{"$f":"(C43+E43)*H43","v":11668305.01375},{"$f":"D43*I43","v":1357961.9749999999},{"$f":"J43*F43","v":91485.409867906594},{"$f":"(L43+M43+N43)/1000","v":13117.752398617906}]
[{"$f":"A6","v":2022},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z5*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":184370443.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z40*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4647868.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z109*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":4611400.0080000004},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z75*'Mobility Calc'!$B$106","v":312930.14882820949},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,11527892.469237998,577610.17061124998,90749.743160180748,{"$f":"(L44+M44+N44)/1000","v":12196.252383009429}]
[2023,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z6*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":181021701.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z41*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4595716.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z110*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":4507375.0200000005},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z76*'Mobility Calc'!$B$106","v":309306.17489852553},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,11317273.65247,571128.96039575001,89698.79072057239,11978.101403586323]
[2024,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z7*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":176556711.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z42*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4526198.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z111*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":4368675.0360000003},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z77*'Mobility Calc'!$B$106","v":304413.81009345222},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,11036448.563446,562489.72869725002,88280.004927101138,11687.218297070351]
[2025,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z8*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":170975473.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z43*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4439316.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z112*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":4195300.0559999999},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z78*'Mobility Calc'!$B$106","v":298253.05441298947},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,10685417.202165999,551692.47551575,86493.385779766933,11323.603063461514]
[2026,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z9*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":164277988.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z44*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4335040},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z113*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":3987250.08},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z79*'Mobility Calc'!$B$106","v":291005.10655362159},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,10264179.568630001,538733.62796800002,84391.480900550261,10887.304677498551]
[2027,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z10*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":156464256.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z45*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4213398.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z114*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":3744543.8310000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z80*'Mobility Calc'!$B$106","v":282488.76781886426},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,9772736.8049410004,523616.75893725001,81921.742667470637,10378.275306545722]
[2028,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z11*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":147534276.25},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z46*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":4074392.4999999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z115*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":3467162.5860000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z81*'Mobility Calc'!$B$106","v":272885.2369052018},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,9211087.7689960003,506341.86842349992,79136.718702508515,9796.5663561220081]
[2029,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z12*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":137488048.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z47*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":3917992.4999999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z116*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":3155106.3450000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z82*'Mobility Calc'!$B$106","v":262013.31511614993},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,8579232.4607950002,486905.38354349992,75983.86138368347,9142.1217057221857]
[2030,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z13*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":126325573.74999999},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z48*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":3744227.4999999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z117*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":2808375.1080000005},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z83*'Mobility Calc'!$B$106","v":249873.00245170869},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,7877170.8803379983,465310.87718049996,72463.170710995517,8414.9449282294936]
[2031,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z14*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":114046851.24999999},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z49*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":3553097.4999999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z118*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":2426968.875},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z84*'Mobility Calc'!$B$106","v":236645.49760836226},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,7104903.0276249992,441558.34933449997,68627.194306425052,7615.0885712659237]
[2032,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z15*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":100651881.24999999},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z50*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":3344573.7499999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z119*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":2010887.6460000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z85*'Mobility Calc'!$B$106","v":222149.60188962644},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,6262428.9026559992,415644.22712224995,64423.384547991664,6742.4965143262407]
[2033,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z16*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":86140663.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z51*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":3118684.9999999995},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z120*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":1560131.4210000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z86*'Mobility Calc'!$B$106","v":206385.31529550123},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,5349748.5054310001,387572.08342699992,59851.741435695352,5797.1723302936953]
[2034,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z17*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":70513198.75},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z52*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":2875402.5},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z121*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":1074718.9230000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z87*'Mobility Calc'!$B$106","v":189533.83652247084},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,4366862.9780529998,357338.34536550002,54964.812591516536,4779.1661360100161]
[2035,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z18*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":34793557.224452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z53*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":2319570.4816301609},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z122*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z88*'Mobility Calc'!$B$106","v":152302.2671094836},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,2122406.9906915985,288262.76594820293,44167.657461750241,2454.8374141015515]
[2036,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z19*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":34793557.224452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z54*'Mobility Calc'!$D$18*'Mobility Calc'!$D$21","v":2319570.4816301609},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z123*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z89*'Mobility Calc'!$B$106","v":152302.2671094836},null,{"$f":"IF('Cost Data'!$I$36<>0,'Cost Data'!$I$36,'Cost Data'!$L$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$I$37<>0,'Cost Data'!$I$37,'Cost Data'!$L$37)","v":0.1242742},{"$f":"IF('Cost Data'!$I$38<>0,'Cost Data'!$I$38,'Cost Data'!$L$38)","v":0.28999999999999998},null,2122406.9906915985,288262.76594820293,44167.657461750241,2454.8374141015515]
[2037,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z20*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":33053865.974452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z55*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":2210032.9816301609},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z124*'Mobility Calc'!$E$19*'Mobility Calc'!$E$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z90*'Mobility Calc'!$B$106","v":145054.31925011569},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,2016285.8244415983,274650.08076570294,42065.752582533547,2333.0016577898346]
[2038,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z21*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":31314174.724452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z56*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":2094026.7316301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z125*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z91*'Mobility Calc'!$B$106","v":137262.77530129519},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1910164.6581915983,260233.49685195298,39806.204837375604,2210.2043598809269]
[2039,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z22*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":29477825.974452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z57*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1971580.4816301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z126*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z92*'Mobility Calc'!$B$106","v":129108.8339595063},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1798147.3844415983,245016.58709020299,37441.561848256824,2080.6055333800582]
[2040,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z23*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":27544848.474452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z58*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1842694.2316301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z127*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z93*'Mobility Calc'!$B$106","v":120592.495224749},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1680235.7569415984,228999.35148045298,34971.823615177207,1944.2069320372286]
[2041,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z24*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":25515213.474452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z59*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1707367.9816301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z128*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z94*'Mobility Calc'!$B$106","v":111532.56040053912},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1556428.0219415983,212181.79002270297,32344.442516156341,1800.9542544804574]
[2042,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z25*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":23388920.974452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z60*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1565601.7316301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z129*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z95*'Mobility Calc'!$B$106","v":102110.22818336083},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1426724.1794415982,194563.90271695299,29611.966173174638,1650.9000483317259]
[2043,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z26*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":21165970.974452432},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z61*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1417395.4816301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z130*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z96*'Mobility Calc'!$B$106","v":92325.49857321415},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1291124.2294415983,176145.68956320299,26774.394586232102,1494.0443135910332]
[2044,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z27*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":18846392.224452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z62*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1262749.2316301612},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z131*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z97*'Mobility Calc'!$B$106","v":81997.17287361488},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1149629.9256915986,156927.15056145299,23779.180133348313,1330.3362563864]
[2045,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z28*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":16430155.974452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z63*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":1101662.9816301614},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z132*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z98*'Mobility Calc'!$B$106","v":71306.449781047224},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,1002239.5144415986,136908.28571170301,20678.870436503694,1159.8266705898054]
[2046,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z29*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":13917262.224452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z64*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":934136.73163016129},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z133*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z99*'Mobility Calc'!$B$106","v":60253.329295511154},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,848952.99569159863,116089.09501395299,17473.465495698234,982.51555620124998]
[{"$f":"A31","v":2047},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z30*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":11307739.724452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z65*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":760141.73163016129},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z134*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z100*'Mobility Calc'!$B$106","v":48656.612720522498},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,689772.12319159857,94466.005584952989,14110.417688951524,798.34854646550309]
[2048,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z31*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":8601559.724452436},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z66*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":579706.73163016129},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z135*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z101*'Mobility Calc'!$B$106","v":36697.498752565451},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,524695.14319159859,72042.590307952996,10642.27463824398,607.38000813779547]
[2049,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z32*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":5798722.2244524369},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z67*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":392831.73163016135},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z136*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z102*'Mobility Calc'!$B$106","v":24375.987391640003},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,353722.05569159862,48818.849182952996,7069.0363435756008,409.60994121812729]
[{"$f":"A34","v":2050},null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z33*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z68*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z137*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z103*'Mobility Calc'!$B$106","v":0},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,0,0,0,0]
[2051,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!Z34*'Mobility Calc'!$D$17*'Mobility Calc'!$D$20","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z69*'Mobility Calc'!E$18*'Mobility Calc'!$E$21","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z138*'Mobility Calc'!$D$19*'Mobility Calc'!$D$22","v":0},{"$f":"'Cost Calc 1-Vehicle Uptake'!Z104*'Mobility Calc'!$B$106","v":0},null,{"$f":"IF('Cost Data'!$J$36<>0,'Cost Data'!$J$36,'Cost Data'!$M$36)","v":6.0999999999999999E-2},{"$f":"IF('Cost Data'!$J$37<>0,'Cost Data'!$J$37,'Cost Data'!$M$37)","v":0.1242742},{"$f":"IF('Cost Data'!$J$38<>0,'Cost Data'!$J$38,'Cost Data'!$M$38)","v":0.28999999999999998},null,0,0,0,0]

{"sheet":"Cost Calc 4-Charger Uptake","index":24,"n_rows":190,"n_cols":34,"rows_kept":190,"cut":false,"hidden":true,"merged":[[0,0,0,33],[117,9,117,13],[117,21,117,25],[116,8,151,8],[156,9,156,13],[156,21,156,33],[155,9,155,33],[75,1,76,1],[77,1,80,1],[52,1,53,1],[54,1,57,1],[155,8,190,8],[78,8,113,8],[34,2,35,2],[36,2,37,2],[71,1,72,1],[73,1,74,1],[38,2,39,2],[32,1,39,1],[1,9,1,26],[48,1,49,1],[50,1,51,1],[22,2,23,2],[20,2,21,2],[20,1,23,1],[24,2,25,2],[26,2,27,2],[24,1,27,1],[28,2,29,2],[30,2,31,2],[28,1,30,1],[1,8,36,8],[40,8,75,8],[32,2,33,2],[2,27,2,28],[116,9,116,26],[2,9,2,13],[2,21,2,25],[79,9,79,13],[79,21,79,33],[78,9,78,33],[40,9,40,33],[41,21,41,33],[41,9,41,20]]}
["Charger Uptake Estimations"]
[null,"Today date","Year","City type",{"$f":"'City Data'!K6","v":3},{"$f":"LOOKUP(E2,'User Typology Selection'!C5:C9,'User Typology Selection'!B5:B9)","v":"Developed Economy - High Density"},null,null,"HOME CHARGERS","Home chargers ."]
[null,{"$f":"TODAY()","v":44245},{"$f":"YEAR(B3)","v":2021},null,null,null,null,null,null,"Level 1",null,null,null,null,null,null,null,null,null,null,null,"Level 2"]
[null,null,null,null,null,null,null,null,null,"Year","year number","Output number of chargers","New chargers per year","Calculation","Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers","Year","year number","Output number of chargers","New chargers per year",null,null,"Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers"]
[null,null,null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"E72","v":8383.4687876674125},{"$f":"(K5*$N$6)","v":197.03874250358979},{"$f":"(L5-L19)*-1","v":26797.26898048821},{"$f":"(IF(J5<=$E$22,1,0)*(1/$E$21))","v":0.04},{"$f":"O5*$M$5","v":7.8815497001435917},{"$f":"IF((AND(O5=0, J5>=$E$22,S5=0)),1,0)","v":0},{"$f":"IF(Q5=1,LOOKUP(J5-$E$21,$J$4:$J$35,$M$4:$M$35),0)","v":0},{"$f":"IF(J5<($F$22),0,1)","v":0},{"$f":"IF(S5=1,LOOKUP(J5-$E$21,$J$4:$J$35,$M$4:$M$35),0)","v":0},{"$f":"MAX((M5+P5+R5+T5),0)","v":204.92029220373337},{"$f":"$C$3","v":2021},1,{"$f":"IF(V5=$E$71,$E$73,IF(V5=$E$71,$E$73,(X4+Y5)))","v":2328.7413299076138},{"$f":"(W5*$Z$6)","v":171.00918951621739},{"$f":"(X5-X19)*-1","v":23257.249774205564},null,{"$f":"(IF(V5<=$E$24,1,0)*(1/$E$23))","v":6.6666666666666666E-2},{"$f":"AB5*$Y$5","v":11.400612634414493},{"$f":"IF((AND(AB5=0, V5>=$E$24,AF5=0)),1,0)","v":0},{"$f":"IF(AD5=1,LOOKUP(V5-$E$23,$J$4:$J$35,$Y$4:$Y$35),0)","v":0},{"$f":"IF(V5<($F$24),0,1)","v":0},{"$f":"IF(AF5=1,LOOKUP(V5-$E$23,$J$4:$J$35,$Y$4:$Y$35),0)","v":0},{"$f":"MAX((Y5+AC5+AE5+AG5),0)","v":182.40980215063189}]
[null,null,null,null,null,null,null,null,null,{"$f":"J5+1","v":2022},2,{"$f":"IF(J6=$F$71,$F$72,IF(J6=$G$71,$G$72,(M6+L5)))","v":8777.5462726745918},{"$f":"(K6*$N$6)","v":394.07748500717958},{"$f":"N5/SUM(K5:K20)","v":197.03874250358979},{"$f":"(IF(J6<=$E$22,1,0)*(1/$E$21))","v":0.04},{"$f":"O6*$M$5","v":7.8815497001435917},{"$f":"IF((AND(O6=0, J6>=$E$22,S6=0)),1,0)","v":0},{"$f":"IF(Q6=1,LOOKUP(J6-$E$21,$J$4:$J$35,$M$4:$M$35),0)","v":0},{"$f":"IF(J6<($F$22),0,1)","v":0},{"$f":"IF(S6=1,LOOKUP(J6-$E$21,$J$4:$J$35,$M$4:$M$35),0)","v":0},{"$f":"MAX((M6+P6+R6+T6),0)","v":401.95903470732316},{"$f":"V5+1","v":2022},2,{"$f":"IF(V6=$F$71,$F$73,IF(V6=$G$71,$G$73,(X5+Y6)))","v":2670.7597089400488},{"$f":"(W6*$Z$6)","v":342.01837903243478},{"$f":"Z5/SUM(W5:W20)","v":171.00918951621739},null,{"$f":"(IF(V6<=$E$24,1,0)*(1/$E$23))","v":6.6666666666666666E-2},{"$f":"AB6*$Y$5","v":11.400612634414493},{"$f":"IF((AND(AB6=0, V6>=$E$24,AF6=0)),1,0)","v":0},{"$f":"IF(AD6=1,LOOKUP(V6-$E$23,$J$4:$J$35,$Y$4:$Y$35),0)","v":0},{"$f":"IF(V6<($F$24),0,1)","v":0},{"$f":"IF(AF6=1,LOOKUP(V6-$E$23,$J$4:$J$35,$Y$4:$Y$35),0)","v":0},{"$f":"MAX((Y6+AC6+AE6+AG6),0)","v":353.41899166684925}]
[null,null,null,null,null,null,null,null,null,{"$f":"J6+1","v":2023},3,9368.6625001853608,{"$f":"(K7*$N$6)","v":591.11622751076936},null,0.04,7.8815497001435917,0,0,0,0,598.997777210913,{"$f":"V6+1","v":2023},3,3183.787277488701,{"$f":"(W7*$Z$6)","v":513.0275685486522},null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,524.42818118306673]
[null,null,null,null,null,null,null,null,null,2024,4,10156.81747019972,788.15497001435915,null,0.04,7.8815497001435917,0,0,0,0,796.03651971450279,2024,4,3867.8240355535704,684.03675806486956,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,695.43737069928409]
[null,null,null,null,null,null,null,null,null,2025,5,11142.011182717668,985.19371251794894,null,0.04,7.8815497001435917,0,0,0,0,993.07526221809258,2025,5,4722.8699831346576,855.04594758108692,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,866.44656021550145]
[null,null,null,null,null,null,null,null,null,2026,6,12324.243637739206,{"$f":"(K10*$N$6)","v":1182.2324550215387},null,0.04,7.8815497001435917,0,0,0,0,1190.1140047216822,2026,6,5748.925120231962,1026.0551370973044,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1037.4557497317189]
[null,null,null,null,null,null,null,null,null,2027,7,13703.514835264334,1379.2711975251286,null,0.04,7.8815497001435917,0,0,0,0,1387.1527472252722,2027,7,6945.9894468454841,1197.0643266135216,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1208.4649392479362]
[null,null,null,null,null,null,null,null,null,2028,8,15279.824775293051,1576.3099400287183,null,0.04,7.8815497001435917,0,0,0,0,1584.1914897288618,2028,8,8314.0629629752239,1368.0735161297391,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1379.4741287641536]
[null,null,null,null,null,null,null,null,null,2029,9,{"$f":"IF(J13=$F$71,$F$72,IF(J13=$G$71,$G$72,(M13+L12)))","v":17053.17345782536},1773.348682532308,null,0.04,7.8815497001435917,0,0,0,0,1781.2302322324515,2029,9,9853.1456686211804,1539.0827056459566,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1550.4833182803711]
[null,null,null,null,null,null,null,null,null,2030,10,19023.560882861257,1970.3874250358979,null,0.04,7.8815497001435917,0,0,0,0,1978.2689747360414,2030,10,11563.237563783354,1710.0918951621738,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1721.4925077965884]
[null,null,null,null,null,null,null,null,null,2031,11,21190.987050400745,2167.4261675394878,null,0.04,7.8815497001435917,0,0,0,0,2175.3077172396315,2031,11,13444.338648461746,1881.1010846783913,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,1892.5016973128058]
[null,null,null,null,null,null,null,null,null,2032,12,23555.451960443821,2364.4649100430775,null,0.04,7.8815497001435917,0,0,0,0,2372.3464597432212,2032,12,15496.448922656355,2052.1102741946088,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,2063.5108868290231]
[null,null,null,null,null,null,null,null,null,2033,13,26116.955612990489,2561.5036525466671,null,0.04,7.8815497001435917,0,0,0,0,2569.3852022468109,2033,13,17719.56838636718,2223.119463710826,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,2234.5200763452403]
[null,null,null,null,null,null,null,null,null,2034,14,28875.498008040748,2758.5423950502573,null,0.04,7.8815497001435917,0,0,0,0,2766.423944750401,2034,14,20113.697039594223,2394.1286532270433,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,2405.5292658614576]
[null,null,null,null,null,null,null,null,null,2035,15,35180.737768155625,2955.5811375538469,null,0.04,7.8815497001435917,0,0,0,0,2963.4626872539907,2035,15,25585.991104113178,2565.137842743261,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,2576.5384553776753]
[null,"Location ","Type","Input",2020,2035,2050,null,null,2036,16,{"$f":"IF(J20=$F$71,$F$72,IF(J20=$G$71,$G$72,(M20+L19)))","v":38333.357648213059},3152.6198800574366,{"$f":"(L20-L35)*-1","v":0},0.04,7.8815497001435917,0,0,0,0,3160.5014297575804,2036,16,28322.138136372658,2736.1470322594782,null,null,6.6666666666666666E-2,11.400612634414493,0,0,0,0,2747.5476448938925]
[null,"Home","Level 1","Lifespan",{"$f":"IF('Charging Data'!F21<>0,'Charging Data'!F21,'Charging Data'!I21)","v":25},{"$f":"IF('Charging Data'!G21<>0,'Charging Data'!G21,'Charging Data'!J21)","v":25},{"$f":"IF('Charging Data'!H21<>0,'Charging Data'!H21,'Charging Data'!K21)","v":25},null,null,2037,17,{"$f":"IF(J21=$F$71,$F$72,IF(J21=$G$71,$G$72,(M21+L20)))","v":45602.113229066083},{"$f":"(K21*$N$21)","v":66.18885204659756},{"$f":"N20/SUM(K21:K35)","v":3.893461885093974},0.04,7.8815497001435917,0,0,0,0,75.793350463354869,2037,17,33971.171945528979,{"$f":"(W21*$Z$23)","v":854.13603496935013},null,null,0,0,1,342.01837903243478,0,0,1288.5343173139991]
[null,null,null,"Expiration year",{"$f":"$C$3+E21","v":2046},{"$f":"$F$20+F21","v":2060},{"$f":"$G$20+G21","v":2075},null,null,2038,18,45672.195542997775,70.08231393169153,null,0.04,7.8815497001435917,0,0,0,0,79.686812348448839,2038,18,34875.551276672995,{"$f":"(W22*$Z$23)","v":904.37933114401778},{"$f":"(X20-X35)*-1","v":0},null,0,0,1,513.0275685486522,0,0,1555.976754660991]
[null,null,"Level 2","Lifespan",{"$f":"IF('Charging Data'!F22<>0,'Charging Data'!F22,'Charging Data'!I22)","v":15},{"$f":"IF('Charging Data'!G22<>0,'Charging Data'!G22,'Charging Data'!J22)","v":15},{"$f":"IF('Charging Data'!H22<>0,'Charging Data'!H22,'Charging Data'!K22)","v":15},null,null,2039,19,45746.171318814559,73.9757758167855,null,0.04,7.8815497001435917,0,0,0,0,83.580274233542809,2039,19,35830.173903991679,{"$f":"(W23*$Z$23)","v":954.62262731868543},{"$f":"Z22/SUM(W21:W35)","v":50.243296174667655},null,0,0,1,684.03675806486956,0,0,1823.4191920079829]
[null,null,null,"Expiration year",{"$f":"$C$3+E23","v":2036},{"$f":"$F$20+F23","v":2050},{"$f":"$G$20+G23","v":2065},null,null,2040,20,45824.04055651644,77.869237701879484,null,0.04,7.8815497001435917,0,0,0,0,87.473736118636793,2040,20,36835.03982748503,1004.8659234933531,null,null,0,0,1,855.04594758108692,0,0,2090.8616293549749]
[null,"Work","Level 2 ","Lifespan",{"$f":"IF('Charging Data'!F23<>0,'Charging Data'!F23,'Charging Data'!I23)","v":15},{"$f":"IF('Charging Data'!G23<>0,'Charging Data'!G23,'Charging Data'!J23)","v":15},{"$f":"IF('Charging Data'!H23<>0,'Charging Data'!H23,'Charging Data'!K23)","v":15},null,null,2041,21,45905.803256103412,81.762699586973454,null,0.04,7.8815497001435917,0,0,0,0,91.367198003730763,2041,21,37890.149047153049,1055.1092196680208,null,null,0,0,1,1026.0551370973044,0,0,2358.3040667019673]
[null,null,null,"Expiration year",{"$f":"$C$3+E25","v":2036},{"$f":"$F$20+F25","v":2050},{"$f":"$G$20+G25","v":2065},null,null,2042,22,45991.459417575483,85.656161472067424,null,0.04,7.8815497001435917,0,0,0,0,95.260659888824733,2042,22,38995.501562995734,1105.3525158426885,null,null,0,0,1,1197.0643266135216,0,0,2625.7465040489597]
[null,null,"Level 3","Lifespan",{"$f":"IF('Charging Data'!F24<>0,'Charging Data'!F24,'Charging Data'!I24)","v":10},{"$f":"IF('Charging Data'!G24<>0,'Charging Data'!G24,'Charging Data'!J24)","v":10},{"$f":"IF('Charging Data'!H24<>0,'Charging Data'!H24,'Charging Data'!K24)","v":10},null,null,2043,23,46081.009040932644,89.549623357161394,null,0.04,7.8815497001435917,0,0,0,0,99.154121773918703,2043,23,40151.097375013087,1155.5958120173561,null,null,0,0,1,1368.0735161297391,0,0,2893.1889413959516]
[null,null,null,"Expiration year",{"$f":"$C$3+E27","v":2031},{"$f":"$F$20+F27","v":2045},{"$f":"$G$20+G27","v":2060},null,null,2044,24,46174.452126174896,93.443085242255378,null,0.04,7.8815497001435917,0,0,0,0,103.04758365901269,2044,24,41356.936483205114,1205.8391081920238,null,null,0,0,1,1539.0827056459566,0,0,3160.6313787429435]
[null,"Public","Level 2 ","Lifespan",{"$f":"IF('Charging Data'!F25<>0,'Charging Data'!F25,'Charging Data'!I25)","v":10},{"$f":"IF('Charging Data'!G25<>0,'Charging Data'!G25,'Charging Data'!J25)","v":10},{"$f":"IF('Charging Data'!H25<>0,'Charging Data'!H25,'Charging Data'!K25)","v":10},null,null,2045,25,46271.788673302246,97.336547127349348,null,0.04,7.8815497001435917,0,0,0,0,106.94104554410666,2045,25,42613.018887571809,1256.0824043666914,null,null,0,0,1,1710.0918951621738,0,0,3428.0738160899355]
[null,null,null,"Expiration year",{"$f":"$C$3+E29","v":2031},{"$f":"$F$20+F29","v":2045},{"$f":"$G$20+G29","v":2060},null,null,2046,26,46373.018682314687,101.23000901244332,null,0.04,7.8815497001435917,0,0,0,0,110.83450742920063,2046,26,43919.34458811317,1306.3257005413591,null,null,0,0,1,1881.1010846783913,0,0,3695.5162534369274]
[null,null,"Level 3","Lifespan",{"$f":"IF('Charging Data'!F26<>0,'Charging Data'!F26,'Charging Data'!I26)","v":10},{"$f":"IF('Charging Data'!G26<>0,'Charging Data'!G26,'Charging Data'!J26)","v":10},{"$f":"IF('Charging Data'!H26<>0,'Charging Data'!H26,'Charging Data'!K26)","v":10},null,null,2047,27,46478.142153212226,105.1234708975373,null,0,0,1,394.07748500717958,0,0,585.34839173540263,2047,27,45275.913584829199,1356.5689967160267,null,null,0,0,1,2052.1102741946088,0,0,3962.9586907839193]
[null,null,null,"Expiration year",{"$f":"$C$3+E31","v":2031},{"$f":"$F$20+F31","v":2045},{"$f":"$G$20+G31","v":2060},null,null,2048,28,46587.159085994856,109.01693278263127,null,0,0,1,591.11622751076936,0,0,829.35431403942925,2048,28,46682.725877719895,1406.8122928906944,null,null,0,0,1,2223.119463710826,0,0,4230.4011281309113]
[null,"Depot ","Level 2 ","Lifespan",{"$f":"IF('Charging Data'!F27<>0,'Charging Data'!F27,'Charging Data'!I27)","v":15},{"$f":"IF('Charging Data'!G27<>0,'Charging Data'!G27,'Charging Data'!J27)","v":15},{"$f":"IF('Charging Data'!H27<>0,'Charging Data'!H27,'Charging Data'!K27)","v":15},null,null,2049,29,46700.069480662583,112.91039466772524,null,0,0,1,788.15497001435915,0,0,1073.3602363434559,2049,29,48139.781466785258,1457.055589065362,null,null,0,0,1,2394.1286532270433,0,0,4497.8435654779041]
[null,null,null,"Expiration year",{"$f":"$C$3+E33","v":2036},{"$f":"$F$20+F33","v":2050},{"$f":"$G$20+G33","v":2065},null,null,2050,30,35619.861067410508,116.80385655281921,null,0,0,1,985.19371251794894,0,0,1317.3661586474827,2050,30,38858.03025535692,1507.2988852400297,null,null,0,0,0,0,1,2565.137842743261,4765.2860028248961]
[null,null,"Level 3","Lifespan",{"$f":"IF('Charging Data'!F28<>0,'Charging Data'!F28,'Charging Data'!I28)","v":10},{"$f":"IF('Charging Data'!G28<>0,'Charging Data'!G28,'Charging Data'!J28)","v":10},{"$f":"IF('Charging Data'!H28<>0,'Charging Data'!H28,'Charging Data'!K28)","v":10},null,null,2051,31,46937.570655653319,120.6973184379132,null,0,0,1,1182.2324550215387,0,0,1561.3720809515094,2051,31,51204.622533439986,1557.5421814146973,null,null,0,0,0,0,1,2736.1470322594782,5032.728440171888]
[null,null,null,"Expiration year",{"$f":"$C$3+E35","v":2031},{"$f":"$F$20+F35","v":2045},{"$f":"$G$20+G35","v":2060},null,null,2052,32,47062.161435976326,124.59078032300717,null,0,0,1,1379.2711975251286,0,0,1805.378003255536,2052,32,51204.622533439986,null,null,null,0,0,0,0,1,854.13603496935013,854.13603496935013]
[null,null,"Slow","Lifespan",{"$f":"IF('Charging Data'!F29<>0,'Charging Data'!F29,'Charging Data'!I29)","v":10},{"$f":"IF('Charging Data'!G29<>0,'Charging Data'!G29,'Charging Data'!J29)","v":10},{"$f":"IF('Charging Data'!H29<>0,'Charging Data'!H29,'Charging Data'!K29)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Expiration year",{"$f":"$C$3+E37","v":2031},{"$f":"$F$20+F37","v":2045},{"$f":"$G$20+G37","v":2060}]
[null,null,"Fast","Lifespan",{"$f":"IF('Charging Data'!F30<>0,'Charging Data'!F30,'Charging Data'!I30)","v":10},{"$f":"IF('Charging Data'!G30<>0,'Charging Data'!G30,'Charging Data'!J30)","v":10},{"$f":"IF('Charging Data'!H30<>0,'Charging Data'!H30,'Charging Data'!K30)","v":10}]
[null,null,null,"Expiration year",{"$f":"$C$3+E39","v":2031},{"$f":"$F$20+F39","v":2045},{"$f":"$G$20+G39","v":2060}]
[null,null,null,null,null,null,null,null,"WORK CHARGERS","Work chargers"]
[null,null,null,null,null,null,null,null,null,"Level 2",null,null,null,null,null,null,null,null,null,null,null,"Level 3"]
[null,null,null,null,null,null,null,null,null,"Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change","Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers","Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change",null,"Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers"]
[null,null,null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"E74","v":252.06163194444443},{"$f":"(K44*$N$45)","v":-0.67676250172679386},{"$f":"(L44-L60)*-1","v":-92.039700234843963},{"$f":"(IF(J44<=$E$26,1,0)*(1/$E$25))","v":6.6666666666666666E-2},{"$f":"O44*$M$44","v":-4.5117500115119592E-2},{"$f":"IF((AND(O44=0, J44>=$E$26,S44=0)),1,0)","v":0},{"$f":"IF(Q44=1,LOOKUP(J44-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},{"$f":"IF(J44<($F$26),0,1)","v":0},{"$f":"IF(S44=1,LOOKUP(J44-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},{"$f":"MAX((M44+P44+R44+T44),0)","v":0},{"$f":"$C$3","v":2021},1,{"$f":"E75","v":36.296875},{"$f":"(W44*$Z$45)","v":-0.2668887867647059},{"$f":"(X44-X59)*-1","v":-36.296875},null,{"$f":"(IF(V44<=$E$28,1,0)*(1/$E$27))","v":0.1},{"$f":"AB44*$X$44","v":3.6296875000000002},{"$f":"IF((AND(AB44=0, V44>=$E$28,AF44=0)),1,0)","v":0},{"$f":"IF(AD44=1,LOOKUP(V44-$E$29,$J$4:$J$35,$Y$44:$Y$74),0)","v":0},{"$f":"IF(V44<($F$28),0,1)","v":0},{"$f":"IF(AF44=1,LOOKUP(V44-$E$29,$J$4:$J$35,$Y$44:$Y$74),0)","v":0},{"$f":"MAX((Y44+AC44+AE44+AG44),0)","v":3.3627987132352941}]
[null,null,null,null,null,null,null,null,null,{"$f":"J44+1","v":2022},2,{"$f":"IF(J45=$F$71,$F$74,IF(J45=$G$71,$G$74,(L44+M45)))","v":393.17772499654643},{"$f":"(K45*$N$45)","v":-1.3535250034535877},{"$f":"N44/SUM(K44:K59)","v":-0.67676250172679386},{"$f":"(IF(J45<=$E$26,1,0)*(1/$E$25))","v":6.6666666666666666E-2},{"$f":"O45*$M$44","v":-4.5117500115119592E-2},{"$f":"IF((AND(O45=0, J45>=$E$26,S45=0)),1,0)","v":0},{"$f":"IF(Q45=1,LOOKUP(J45-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},{"$f":"IF(J45<($F$26),0,1)","v":0},{"$f":"IF(S45=1,LOOKUP(J45-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},{"$f":"MAX((M45+P45+R45+T45),0)","v":0},{"$f":"V44+1","v":2022},2,{"$f":"IF(V45=$F$71,$F$75,IF(V45=$G$71,$G$75,(X44+Y45)))","v":35.763097426470587},{"$f":"(W45*$Z$45)","v":-0.5337775735294118},{"$f":"Z44/SUM(W44:W59)","v":-0.2668887867647059},null,{"$f":"(IF(V45<=$E$28,1,0)*(1/$E$27))","v":0.1},{"$f":"AB45*$X$44","v":3.6296875000000002},{"$f":"IF((AND(AB45=0, V45>=$E$28,AF45=0)),1,0)","v":0},{"$f":"IF(AD45=1,LOOKUP(V45-$E$29,$J$4:$J$35,$Y$44:$Y$74),0)","v":0},{"$f":"IF(V45<($F$28),0,1)","v":0},{"$f":"IF(AF45=1,LOOKUP(V45-$E$29,$J$4:$J$35,$Y$44:$Y$74),0)","v":0},{"$f":"MAX((Y45+AC45+AE45+AG45),0)","v":3.0959099264705885}]
[null,null,null,null,null,null,null,null,null,{"$f":"J45+1","v":2023},3,391.14743749136608,-2.0302875051803815,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,{"$f":"V45+1","v":2023},3,34.962431066176471,{"$f":"(W46*$Z$45)","v":-0.80066636029411775},null,null,0.1,3.6296875000000002,0,0,0,0,2.8290211397058824]
[null,null,null,null,null,null,null,null,null,2024,4,388.44038748445888,-2.7070500069071755,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2024,4,33.894875919117645,-1.0675551470588236,null,null,0.1,3.6296875000000002,0,0,0,0,2.5621323529411768]
[null,"Location ","Type","Input ",{"$f":"C3","v":2021},2035,2050,null,null,2025,5,385.0565749758249,-3.3838125086339694,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2025,5,32.560431985294116,-1.3344439338235294,null,null,0.1,3.6296875000000002,0,0,0,0,2.2952435661764707]
[null,"Home","Level 1","chargers",{"$f":"M5","v":197.03874250358979},{"$f":"N5","v":26797.26898048821},{"$f":"N20","v":1401.6462786338307},null,null,2026,6,380.99599996546414,-4.060575010360763,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2026,6,30.95909926470588,-1.6013327205882355,null,null,0.1,3.6296875000000002,0,0,0,0,2.0283547794117647]
[null,null,"Level 2","chargers",{"$f":"Y5","v":171.00918951621739},{"$f":"Z5","v":23257.249774205564},{"$f":"Z22","v":18087.586622880357},null,null,2027,7,376.25866245337659,-4.7373375120875574,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2027,7,29.090877757352938,-1.8682215073529413,null,null,0.1,3.6296875000000002,0,0,0,0,1.7614659926470588]
[null,"Work","Level 2 ","chargers",{"$f":"M44","v":-0.67676250172679386},{"$f":"N44","v":-92.039700234843963},{"$f":"N61","v":-317.48384231911422},null,null,2028,8,370.84456243956225,-5.4141000138143509,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2028,8,26.95576746323529,-2.1351102941176472,null,null,0.1,3.6296875000000002,0,0,0,0,1.494577205882353]
[null,null,"Level 3","chargers",{"$f":"X44","v":36.296875},{"$f":"Z44","v":-36.296875},{"$f":"Z61","v":81.449226521275421},null,null,2029,9,364.75369992402113,-6.0908625155411444,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2029,9,24.553768382352935,-2.4019990808823533,null,null,0.1,3.6296875000000002,0,0,0,0,1.2276884191176469]
[null,"Public","Level 2 ","chargers",{"$f":"M82","v":-2.1012855593897712},{"$f":"N82","v":-285.7748360770089},{"$f":"N99","v":-881.60727528556322},null,null,2030,10,357.98607490675317,-6.7676250172679389,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2030,10,21.884880514705877,-2.6688878676470589,null,null,0.1,3.6296875000000002,0,0,0,0,0.9607996323529413]
[null,null,"Level 3","chargers",{"$f":"Y82","v":2.3887868927962548},{"$f":"Z82","v":324.87501742029065},{"$f":"Z99","v":164.92114633031878},null,null,2031,11,350.54168738775843,-7.4443875189947324,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2031,11,18.949103860294112,-2.9357766544117649,null,null,0.1,3.6296875000000002,0,0,0,0,0.69391084558823524]
[null,"Depot ","Level 2 ","chargers",{"$f":"M120","v":5.0437135266884852},{"$f":"N120","v":685.94503962963392},{"$f":"N137","v":-752.4367062963006},null,null,2032,12,342.4205373670369,-8.1211500207215259,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,{"$f":"IF(Q55=1,LOOKUP(J55-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},0,0,0,2032,12,15.746438419117641,-3.202665441176471,null,null,0,0,1,-0.80066636029411775,0,0,0]
[null,null,"Level 3","chargers",{"$f":"Y120","v":2.3639511086056788},{"$f":"Z120","v":321.49735077037229},{"$f":"Z137","v":361.50257884300078},null,null,2033,13,333.62262484458859,-8.7979125224483195,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,{"$f":"IF(Q56=1,LOOKUP(J56-$E$25,$J$4:$J$35,$M$44:$M$74),0)","v":0},0,0,0,2033,13,12.276884191176464,-3.4695542279411766,null,null,0,0,1,-1.0675551470588236,0,0,0]
[null,null,"Slow","chargers",{"$f":"M159","v":1.3677478882330314},{"$f":"N159","v":186.01371279969226},{"$f":"N176","v":-195.33370130867112},null,null,2034,14,324.14794982041349,-9.4746750241751148,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2034,14,8.5404411764705817,-3.7364430147058827,null,null,0,0,1,-1.3344439338235294,0,0,0]
[null,null,"Fast","chargers",{"$f":"Y159","v":2.9460512587715733},{"$f":"Z159","v":400.66297119293398},{"$f":"Z176","v":424.87577344521998},null,null,2035,15,264.56986859926189,-10.151437525901908,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2035,15,116.41074218367523,-4.0033318014705888,null,null,0,0,1,-1.6013327205882355,0,0,0]
[null,null,null,null,null,null,null,null,null,2036,16,{"$f":"IF(J59=$F$71,$F$74,IF(J59=$G$71,$G$74,0))","v":0},-10.828200027628702,null,6.6666666666666666E-2,-4.5117500115119592E-2,0,0,0,0,0,2036,16,{"$f":"IF(V59=$F$71,$F$75,IF(V59=$G$71,$G$75,0))","v":0},-4.2702205882352944,null,null,0,0,1,-1.8682215073529413,0,0,0]
[null,"No. of Charger installations",null,"Input ",2020,2035,2050,null,null,2037,17,{"$f":"IF(J60=$F$71,$F$74,IF(J60=$G$71,$G$74,(L59+M60)))","v":302.49154976515604},{"$f":"(K60*$N$62)","v":-14.992292553958171},null,0,0,1,-2.0302875051803815,0,0,0,2037,17,{"$f":"IF(V60=$F$71,$F$75,IF(V60=$G$71,$G$75,(X59+Y60)))","v":143.53910409502603},{"$f":"(W60*$Z$62)","v":3.8462134746157837},null,null,0,0,1,-2.1351102941176472,0,0,8.7215305699340337]
[null,"Total Level 1",null,"chargers",{"$f":"MAX(0,E49)","v":197.03874250358979},{"$f":"MAX(0,F49)","v":26797.26898048821},{"$f":"MAX(0,G49)","v":1401.6462786338307},null,null,2038,18,286.6173576492003,-15.874192115955712,{"$f":"(L59-L74)*-1","v":0},0,0,1,-2.7070500069071755,0,0,0,2038,18,147.61156542108981,{"$f":"(W61*$Z$62)","v":4.0724613260637712},{"$f":"(X59-X74)*-1","v":81.449226521275421},null,0,0,1,-2.4019990808823533,0,0,9.5571930582968037]
[null,"Total Level 2",null,"chargers",{"$f":"MAX(0,E50+E51+E53+E55)","v":224.82994350119563},{"$f":"MAX(0,F50+F51+F53+F55)","v":30576.872316162604},{"$f":"MAX(0,G50+G51+G53+G55)","v":16136.05879897938},null,null,2039,19,269.86126597124706,-16.75609167795325,{"$f":"N61/SUM(K60:K74)","v":-0.88189956199753949},0,0,1,-3.3838125086339694,0,0,0,2039,19,151.91027459860157,{"$f":"(W62*$Z$62)","v":4.2987091775117587},{"$f":"Z61/SUM(W60:W74)","v":0.22624785144798729},null,0,0,1,-2.6688878676470589,0,0,10.392855546659572]
[null,"Total Level 3",null,"chargers",{"$f":"MAX(0,E52+E54+E56)","v":61.56523800140193},{"$f":"MAX(0,F52+F54+F56)","v":729.25275881107314},{"$f":"MAX(0,G52+G54+G56)","v":607.87295169459503},null,null,2040,20,252.22327473129627,-17.637991239950789,null,0,0,1,-4.060575010360763,0,0,0,2040,20,156.43523162756131,4.5249570289597454,null,null,0,0,1,-2.9357766544117649,0,0,11.22851803502234]
[null,"Slow",null,"chargers",{"$f":"E57","v":1.3677478882330314},186.01371279969226,-195.33370130867112,null,null,2041,21,233.70338392934795,-18.519890801948328,null,0,0,1,-4.7373375120875574,0,0,0,2041,21,161.18643650796903,4.7512048804077329,null,null,0,0,1,-3.202665441176471,0,0,12.064180523385108]
[null,"Fast",null,"chargers",2.9460512587715733,400.66297119293398,424.87577344521998,null,null,2042,22,214.30159356540207,-19.401790363945867,null,0,0,1,-5.4141000138143509,0,0,0,2042,22,166.16388923982475,4.9774527318557205,null,null,0,0,1,-3.4695542279411766,0,0,12.899843011747876]
[null,null,null,"Total ",{"$f":"SUM(E61:E65)","v":530.8214410685348},{"$f":"SUM(F61:F65)","v":64548.096375941146},{"$f":"SUM(G61:G65)","v":18375.120101444354},null,null,2043,23,194.01790363945867,-20.28368992594341,null,0,0,1,-6.0908625155411444,0,0,0,2043,23,171.36758982312847,5.203700583303708,null,null,0,0,1,-3.7364430147058827,0,0,13.735505500110644]
[null,null,null,null,null,null,null,null,null,2044,24,172.8523141515177,-21.165589487940949,null,0,0,1,-6.7676250172679389,0,0,0,2044,24,176.79753825788018,5.4299484347516946,null,null,0,0,1,-4.0033318014705888,0,0,14.571167988473412]
[null,null,null,null,null,null,null,null,null,2045,25,150.80482510157921,-22.047489049938488,null,0,0,1,-7.4443875189947324,0,0,0,2045,25,182.45373454407985,5.6561962861996822,null,null,0,0,0,0,1,-4.2702205882352944,15.406830476836182]
[null,null,null,null,null,null,null,null,null,2046,26,127.87543648964319,-22.929388611936027,null,0,0,1,-8.1211500207215259,0,0,0,2046,26,188.33617868172752,5.8824441376476697,null,null,0,0,0,0,1,3.8462134746157837,9.7286576122634543]
[null,null,null,null,null,null,null,null,null,2047,27,104.06414831570963,-23.811288173933566,null,0,0,1,-8.7979125224483195,0,0,0,2047,27,194.44487067082318,6.1086919890956564,null,null,0,0,0,0,1,4.0724613260637712,10.181153315159428]
[null,"Location ","Type","Input ",{"$f":"C3","v":2021},2035,2050,null,null,2048,28,79.370960579778526,-24.693187735931104,null,0,0,1,-9.4746750241751148,0,0,0,2048,28,200.77981051136683,6.3349398405436439,null,null,0,0,0,0,1,4.2987091775117587,10.633649018055403]
[null,"Home","Level 1","chargers",{"$f":"'Charging Calc'!J21","v":8383.4687876674125},{"$f":"'Charging Calc'!K21","v":35180.737768155625},{"$f":"'Charging Calc'!L21","v":35619.861067410508},null,null,2049,29,53.795873281849879,-25.575087297928647,null,0,0,1,-10.151437525901908,0,0,0,2049,29,207.34099820335845,6.5611876919916314,null,null,0,0,0,0,1,4.5249570289597454,11.086144720951378]
[null,null,"Level 2","chargers",{"$f":"'Charging Calc'!J22","v":2328.7413299076138},{"$f":"'Charging Calc'!K22","v":25585.991104113178},{"$f":"'Charging Calc'!L22","v":38858.03025535692},null,null,2050,30,0,-26.456986859926186,null,0,0,0,0,1,0,0,2050,30,165.85658785626427,6.787435543439619,null,null,0,0,0,0,1,4.7512048804077329,11.538640423847351]
[null,"Work","Level 2 ","chargers",{"$f":"'Charging Calc'!J23","v":252.06163194444443},{"$f":"'Charging Calc'!K23","v":264.56986859926189},{"$f":"'Charging Calc'!L23","v":0},null,null,2051,31,0,-27.338886421923725,null,0,0,0,0,1,-14.992292553958171,0,2051,31,221.14211714168567,7.0136833948876056,null,null,0,0,0,0,1,4.9774527318557205,11.991136126743326]
[null,null,"Level 3","chargers",{"$f":"'Charging Calc'!J24","v":36.296875},{"$f":"'Charging Calc'!K24","v":116.41074218367523},{"$f":"'Charging Calc'!L24","v":165.85658785626427},null,null,2052,32,-28.220785983921264,-28.220785983921264,null,0,0,0,0,1,-15.874192115955712,0,2052,32,228.38204838802127,{"$f":"(W75*$Z$62)","v":7.2399312463355932},null,null,0,0,0,0,1,5.203700583303708,12.443631829639301]
[null,"Public","Level 2 ","chargers",{"$f":"'Charging Calc'!J25","v":285.7748360770089},{"$f":"'Charging Calc'!K25","v":831.19915617830111},{"$f":"'Charging Calc'!L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Level 3","chargers",{"$f":"'Charging Calc'!J26","v":41.151576395089293},{"$f":"'Charging Calc'!K26","v":365.72762871845242},{"$f":"'Charging Calc'!L26","v":575.48706996671206}]
[null,"Depot ","Level 2 ","chargers",{"$f":"'Charging Calc'!J27","v":54.717100694444461},{"$f":"'Charging Calc'!K27","v":619.19270622299734},{"$f":"'Charging Calc'!L27","v":0}]
[null,null,"Level 3","chargers",{"$f":"'Charging Calc'!J28","v":7.8792625000000029},{"$f":"'Charging Calc'!K28","v":272.44479073811885},{"$f":"'Charging Calc'!L28","v":569.93128791100492},null,"PUBLIC CHARGERS","Public chargers"]
[null,null,"Slow","chargers",{"$f":"'Charging Calc'!J29","v":9.3199885089788737},{"$f":"'Charging Calc'!K29","v":195.33370130867112},{"$f":"'Charging Calc'!L29","v":0},null,null,"Level 2",null,null,null,null,null,null,null,null,null,null,null,"Level 3"]
[null,null,"Fast","chargers",{"$f":"'Charging Calc'!J30","v":4.4735944843098592},{"$f":"'Charging Calc'!K30","v":405.13656567724382},{"$f":"'Charging Calc'!L30","v":830.0123391224638},null,null,"Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change","Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers","Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change",null,"Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers"]
[null,"Total Chargers ",null,null,{"$f":"SUM(E72:E81)","v":11403.884983179305},{"$f":"SUM(F72:F81)","v":63836.74403189552},{"$f":"SUM(G72:G81)","v":76619.178607623864},null,null,{"$f":"$C$3","v":2021},1,{"$f":"E76","v":285.7748360770089},{"$f":"(K82*$N$83)","v":-2.1012855593897712},{"$f":"(L82-L97)*-1","v":-285.7748360770089},{"$f":"(IF(J82<=$E$30,1,0)*(1/$E$29))","v":0.1},{"$f":"O82*$M$82","v":-0.21012855593897714},{"$f":"IF((AND(O82=0, J82>=$E$30,S82=0)),1,0)","v":0},{"$f":"IF(Q82=1,LOOKUP(J82-$E$29,$J$4:$J$35,$M$82:$M$112),0)","v":0},{"$f":"IF(J82<($F$30),0,1)","v":0},{"$f":"IF(S82=1,LOOKUP(J82-$E$29,$J$4:$J$35,$M$82:$M$112),0)","v":0},{"$f":"MAX((M82+P82+R82+T82),0)","v":0},{"$f":"$C$3","v":2021},1,{"$f":"E77","v":41.151576395089293},{"$f":"(W82*$Z$83)","v":2.3887868927962548},{"$f":"(X82-X97)*-1","v":324.87501742029065},null,{"$f":"(IF(V82<=$E$32,1,0)*(1/$E$31))","v":0.1},{"$f":"AB82*$Y$82","v":0.23887868927962549},{"$f":"IF((AND(AB82=0, V82>=$E$32,AF82=0)),1,0)","v":0},{"$f":"IF(AD82=1,LOOKUP(V82-$E$31,$J$4:$J$35,$Y$82:$Y$112),0)","v":0},{"$f":"IF(V82<($F$32),0,1)","v":0},{"$f":"IF(AF82=1,LOOKUP(V82-$E$31,$J$4:$J$35,$Y$82:$Y$112),0)","v":0},{"$f":"MAX((Y82+AC82+AE82+AG82),0)","v":2.6276655820758803}]
[null,null,null,null,null,null,null,null,null,{"$f":"J82+1","v":2022},2,{"$f":"IF(J83=$F$71,$F$76,IF(J83=$G$71,$G$76,(L82+M83)))","v":281.57226495822937},{"$f":"(K83*$N$83)","v":-4.2025711187795425},{"$f":"N82/SUM(K82:K97)","v":-2.1012855593897712},{"$f":"(IF(J83<=$E$30,1,0)*(1/$E$29))","v":0.1},{"$f":"O83*$M$82","v":-0.21012855593897714},{"$f":"IF((AND(O83=0, J83>=$E$30,S83=0)),1,0)","v":0},{"$f":"IF(Q83=1,LOOKUP(J83-$E$29,$J$4:$J$35,$M$82:$M$112),0)","v":0},{"$f":"IF(J83<($F$30),0,1)","v":0},{"$f":"IF(S83=1,LOOKUP(J83-$E$29,$J$4:$J$35,$M$82:$M$112),0)","v":0},{"$f":"MAX((M83+P83+R83+T83),0)","v":0},{"$f":"V82+1","v":2022},2,{"$f":"IF(V83=$F$71,$F$77,IF(V83=$G$71,$G$77,(X82+Y83)))","v":67.80975749094965},{"$f":"(W83*$Z$83)","v":4.7775737855925096},{"$f":"Z82/SUM(W82:W97)","v":2.3887868927962548},null,{"$f":"(IF(V83<=$E$32,1,0)*(1/$E$31))","v":0.1},{"$f":"AB83*$Y$82","v":0.23887868927962549},{"$f":"IF((AND(AB83=0, V83>=$E$32,AF83=0)),1,0)","v":0},{"$f":"IF(AD83=1,LOOKUP(V83-$E$31,$J$4:$J$35,$Y$82:$Y$112),0)","v":0},{"$f":"IF(V83<($F$32),0,1)","v":0},{"$f":"IF(AF83=1,LOOKUP(V83-$E$31,$J$4:$J$35,$Y$82:$Y$112),0)","v":0},{"$f":"MAX((Y83+AC83+AE83+AG83),0)","v":5.0164524748721346}]
[null,null,null,null,null,null,null,null,null,{"$f":"J83+1","v":2023},3,275.26840828006004,-6.3038566781693142,null,0.1,-0.21012855593897714,0,0,0,0,0,{"$f":"V83+1","v":2023},3,74.97611816933842,{"$f":"(W84*$Z$83)","v":7.1663606783887648},null,null,0.1,0.23887868927962549,0,0,0,0,7.4052393676683899]
[null,null,null,null,null,null,null,null,null,2024,4,266.86326604250098,-8.405142237559085,null,0.1,-0.21012855593897714,0,0,0,0,0,2024,4,84.531265740523438,9.5551475711850191,null,null,0.1,0.23887868927962549,0,0,0,0,9.7940262604646442]
[null,null,null,null,null,null,null,null,null,2025,5,256.35683824555213,-10.506427796948856,null,0.1,-0.21012855593897714,0,0,0,0,0,2025,5,96.475200204504716,11.943934463981273,null,null,0.1,0.23887868927962549,0,0,0,0,12.182813153260899]
[null,null,null,null,null,null,null,null,null,2026,6,243.7491248892135,-12.607713356338628,null,0.1,-0.21012855593897714,0,0,0,0,0,2026,6,110.80792156128224,14.33272135677753,null,null,0.1,0.23887868927962549,0,0,0,0,14.571600046057155]
[null,null,null,null,null,null,null,null,null,2027,7,229.04012597348512,-14.708998915728399,null,0.1,-0.21012855593897714,0,0,0,0,0,2027,7,127.52942981085603,16.721508249573784,null,null,0.1,0.23887868927962549,0,0,0,0,16.960386938853411]
[null,null,null,null,null,null,null,null,null,2028,8,212.22984149836694,-16.81028447511817,null,0.1,-0.21012855593897714,0,0,0,0,0,2028,8,146.63972495322608,19.110295142370038,null,null,0.1,0.23887868927962549,0,0,0,0,19.349173831649665]
[null,null,null,null,null,null,null,null,null,2029,9,193.31827146385899,-18.911570034507942,null,0.1,-0.21012855593897714,0,0,0,0,0,2029,9,168.13880698839236,21.499082035166293,null,null,0.1,0.23887868927962549,0,0,0,0,21.737960724445919]
[null,null,null,null,null,null,null,null,null,2030,10,172.30541586996128,-21.012855593897712,null,0.1,-0.21012855593897714,0,0,0,0,0,2030,10,192.02667591635492,23.887868927962547,null,null,0.1,0.23887868927962549,0,0,0,0,24.126747617242174]
[null,null,null,null,null,null,null,null,null,2031,11,149.1912747166738,-23.114141153287484,null,0.1,-0.21012855593897714,0,0,0,0,0,2031,11,218.30333173711372,26.276655820758801,null,null,0.1,0.23887868927962549,0,0,0,0,26.515534510038428]
[null,null,null,null,null,null,null,null,null,2032,12,123.97584800399655,-25.215426712677257,null,0,0,1,-6.3038566781693142,0,0,0,2032,12,246.96877445066877,28.665442713555059,null,null,0,0,1,7.1663606783887648,0,0,35.831803391943822]
[null,null,null,null,null,null,null,null,null,2033,13,96.659135731929524,-27.316712272067026,null,0,0,1,-8.405142237559085,0,0,0,2033,13,278.0230040570201,31.054229606351313,null,null,0,0,1,9.5551475711850191,0,0,40.609377177536331]
[null,null,null,null,null,null,null,null,null,2034,14,67.241137900472722,-29.417997831456798,null,0,0,1,-10.506427796948856,0,0,0,2034,14,311.46602055616768,33.443016499147568,null,null,0,0,1,11.943934463981273,0,0,45.386950963128839]
[null,null,null,null,null,null,null,null,null,2035,15,831.19915617830111,-31.519283390846567,null,0,0,1,-12.607713356338628,0,0,0,2035,15,365.72762871845242,35.831803391943822,null,null,0,0,1,14.33272135677753,0,0,50.164524748721348]
[null,null,null,null,null,null,null,null,null,2036,16,{"$f":"IF(J97=$F$71,$F$76,IF(J97=$G$71,$G$76,0))","v":0},-33.62056895023634,null,0,0,1,-14.708998915728399,0,0,0,2036,16,387.90720112564776,38.220590284740076,null,null,0,0,1,16.721508249573784,0,0,54.942098534313857]
[null,null,null,null,null,null,null,null,null,2037,17,{"$f":"IF(J98=$F$71,$F$76,IF(J98=$G$71,$G$76,(L97+M98)))","v":839.97582061930052},{"$f":"(K98*$N$100)","v":-41.631454666262712},null,0,0,1,-16.81028447511817,0,0,0,2037,17,395.69514414680168,{"$f":"(W98*$Z$100)","v":7.787943021153942},null,null,0,0,1,19.110295142370038,0,0,26.898238163523981]
[null,null,null,null,null,null,null,null,null,2038,18,795.8954568550223,-44.080363764278161,{"$f":"(L97-L112)*-1","v":-881.60727528556322},0,{"$f":"O99*$M$82","v":0},1,-18.911570034507942,0,0,0,2038,18,403.94120146331761,{"$f":"(W99*$Z$100)","v":8.2460573165159392},{"$f":"(X97-X112)*-1","v":164.92114633031878},null,0,0,1,21.499082035166293,0,0,29.745139351682234]
[null,null,null,null,null,null,null,null,null,2039,19,749.36618399272868,-46.529272862293617,{"$f":"N99/SUM(K98:K112)","v":-2.4489090980154535},0,0,1,-21.012855593897712,0,0,0,2039,19,412.64537307519555,{"$f":"(W100*$Z$100)","v":8.7041716118779355},{"$f":"Z99/SUM(W98:W112)","v":0.4581142953619966},null,0,0,1,23.887868927962547,0,0,32.592040539840482]
[null,null,null,null,null,null,null,null,null,2040,20,700.38800203241965,-48.978181960309072,null,0,0,1,-23.114141153287484,0,0,0,2040,20,421.8076589824355,9.1622859072399319,null,null,0,0,1,26.276655820758801,0,0,35.438941727998731]
[null,null,null,null,null,null,null,null,null,2041,21,648.9609109740951,-51.427091058324521,null,0,0,1,-25.215426712677257,0,0,0,2041,21,431.42805918503745,9.6204002026019282,null,null,0,0,1,28.665442713555059,0,0,38.285842916156987]
[null,null,null,null,null,null,null,null,null,2042,22,595.08491081775514,-53.876000156339977,null,0,0,1,-27.316712272067026,0,0,0,2042,22,441.50657368300136,10.078514497963925,null,null,0,0,1,31.054229606351313,0,0,41.132744104315236]
[null,null,null,null,null,null,null,null,null,2043,23,538.76000156339967,-56.324909254355433,null,0,0,1,-29.417997831456798,0,0,0,2043,23,452.04320247632728,10.536628793325923,null,null,0,0,1,33.443016499147568,0,0,43.979645292473492]
[null,null,null,null,null,null,null,null,null,2044,24,479.98618321102879,-58.773818352370881,null,0,0,1,-31.519283390846567,0,0,0,2044,24,463.03794556501521,10.994743088687919,null,null,0,0,1,35.831803391943822,0,0,46.826546480631741]
[null,null,null,null,null,null,null,null,null,2045,25,418.76345576064244,-61.222727450386337,null,0,0,0,0,1,-33.62056895023634,0,2045,25,474.49080294906514,11.452857384049915,null,null,0,0,0,0,1,0,49.67344766878999]
[null,null,null,null,null,null,null,null,null,2046,26,355.09181921224064,-63.671636548401793,null,0,0,0,0,1,-41.631454666262712,0,2046,26,486.40177462847703,11.910971679411912,null,null,0,0,0,0,1,7.787943021153942,19.698914700565854]
[null,null,null,null,null,null,null,null,null,2047,27,288.97127356582337,-66.120545646417241,null,0,0,0,0,1,-44.080363764278161,0,2047,27,498.77086060325092,12.369085974773908,null,null,0,0,0,0,1,8.2460573165159392,20.615143291289847]
[null,null,null,null,null,null,null,null,null,2048,28,220.40181882139066,-68.569454744432704,null,0,0,0,0,1,-46.529272862293617,0,2048,28,511.59806087338683,12.827200270135904,null,null,0,0,0,0,1,8.7041716118779355,21.53137188201384]
[null,null,null,null,null,null,null,null,null,2049,29,149.3834549789425,-71.018363842448153,null,0,0,0,0,1,-48.978181960309072,0,2049,29,524.88337543888474,13.285314565497902,null,null,0,0,0,0,1,9.1622859072399319,22.447600472737832]
[null,null,null,null,null,null,null,null,null,2050,30,0,-73.467272940463602,null,0,0,0,0,1,-51.427091058324521,0,2050,30,575.48706996671206,13.743428860859899,null,null,0,0,0,0,1,9.6204002026019282,23.363829063461829]
[null,null,null,null,null,null,null,null,null,2051,31,0,-75.916182038479064,null,0,0,0,0,1,-53.876000156339977,0,2051,31,552.82834745596654,14.201543156221895,null,null,0,0,0,0,1,10.078514497963925,24.280057654185818]
[null,null,null,null,null,null,null,null,null,2052,32,{"$f":"IF(J113=$F$71,$F$76,IF(J113=$G$71,$G$76,0))","v":0},null,null,null,null,null,null,null,null,0,2052,32,{"$f":"IF(V113=$F$71,$F$77,IF(V113=$G$71,$G$77,0))","v":0},null,null,null,0,0,0,0,1,10.536628793325923,10.536628793325923]
[]
[]
[]
[null,null,null,null,null,null,null,null,"LDV DEPOT ","LDV  - Depot"]
[null,null,null,null,null,null,null,null,null,"Level 2",null,null,null,null,null,null,null,null,null,null,null,"Level 3"]
[null,null,null,null,null,null,null,null,null,"Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change","Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers","Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change",null,"Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers"]
[null,null,null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"E78","v":54.717100694444461},{"$f":"(K120*$N$121)","v":5.0437135266884852},{"$f":"(L120-L135)*-1","v":0},{"$f":"(IF(J120<=$E$34,1,0)*(1/$E$33))","v":6.6666666666666666E-2},{"$f":"O120*$M$120","v":0.33624756844589898},{"$f":"IF((AND(O120=0, J120>=$E$34,S120=0)),1,0)","v":0},{"$f":"IF(Q120=1,LOOKUP(J120-$E$33,$J$4:$J$35,$M$120:$M$150),0)","v":0},{"$f":"IF(J120<($F$34),0,1)","v":0},{"$f":"IF(S120=1,LOOKUP(J120-$E$33,$J$4:$J$35,$M$120:$M$150),0)","v":0},{"$f":"MAX((M120+P120+R120+T120),0)","v":5.3799610951343837},{"$f":"$C$3","v":2021},1,{"$f":"E79","v":7.8792625000000029},{"$f":"(W120*$Z$121)","v":2.3639511086056788},{"$f":"(X120-X135)*-1","v":0},null,{"$f":"(IF(V120<=$E$36,1,0)*(1/$E$35))","v":0.1},{"$f":"AB120*$Y$120","v":0.23639511086056789},{"$f":"IF((AND(AB120=0, V120>=$E$36,AF120=0)),1,0)","v":0},{"$f":"IF(AD120=1,LOOKUP(V120-$E$35,$J$4:$J$35,$Y$120:$Y$150),0)","v":0},{"$f":"IF(V120<($F$36),0,1)","v":0},{"$f":"IF(AF120=1,LOOKUP(V120-$E$35,$J$4:$J$35,$Y$120:$Y$150),0)","v":0},{"$f":"MAX((Y120+AC120+AE120+AG120),0)","v":2.6003462194662466}]
[null,null,null,null,null,null,null,null,null,{"$f":"J120+1","v":2022},2,{"$f":"IF(J121=$F$71,$F$78,IF(J121=$G$71,$G$78,(L120+M121)))","v":76.57909372004363},10.08742705337697,{"$f":"N120/SUM(K120:K135)","v":5.0437135266884852},{"$f":"(IF(J121<=$E$34,1,0)*(1/$E$33))","v":6.6666666666666666E-2},{"$f":"O121*$M$120","v":0.33624756844589898},{"$f":"IF((AND(O121=0, J121>=$E$34,S121=0)),1,0)","v":0},{"$f":"IF(Q121=1,LOOKUP(J121-$E$33,$J$4:$J$35,$M$120:$M$150),0)","v":0},{"$f":"IF(J121<($F$34),0,1)","v":0},{"$f":"IF(S121=1,LOOKUP(J121-$E$33,$J$4:$J$35,$M$120:$M$150),0)","v":0},{"$f":"MAX((M121+P121+R121+T121),0)","v":10.423674621822869},{"$f":"V120+1","v":2022},2,{"$f":"IF(V121=$F$71,$F$79,IF(V121=$G$71,$G$79,(X120+Y121)))","v":14.302702217211358},{"$f":"(W121*$Z$121)","v":4.7279022172113576},{"$f":"Z120/SUM(W120:W135)","v":2.3639511086056788},null,{"$f":"(IF(V121<=$E$36,1,0)*(1/$E$35))","v":0.1},{"$f":"AB121*$Y$120","v":0.23639511086056789},{"$f":"IF((AND(AB121=0, V121>=$E$36,AF121=0)),1,0)","v":0},{"$f":"IF(AD121=1,LOOKUP(V121-$E$35,$J$4:$J$35,$Y$120:$Y$150),0)","v":0},{"$f":"IF(V121<($F$36),0,1)","v":0},{"$f":"IF(AF121=1,LOOKUP(V121-$E$35,$J$4:$J$35,$Y$120:$Y$150),0)","v":0},{"$f":"MAX((Y121+AC121+AE121+AG121),0)","v":4.9642973280719254}]
[null,null,null,null,null,null,null,null,null,{"$f":"J121+1","v":2023},3,91.710234300109079,15.131140580065455,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,15.467388148511354,{"$f":"V121+1","v":2023},3,21.394555543028396,{"$f":"(W122*$Z$121)","v":7.091853325817036},null,null,0.1,0.23639511086056789,0,0,0,0,7.3282484366776037]
[null,null,null,null,null,null,null,null,null,2024,4,111.88508840686302,20.174854106753941,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,20.511101675199839,2024,4,30.850359977451113,9.4558044344227152,null,null,0.1,0.23639511086056789,0,0,0,0,9.6921995452832839]
[null,null,null,null,null,null,null,null,null,2025,5,137.10365604030545,25.218567633442426,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,25.554815201888324,2025,5,42.670115520479506,11.819755543028394,null,null,0.1,0.23639511086056789,0,0,0,0,12.056150653888963]
[null,null,null,null,null,null,null,null,null,2026,6,167.36593720043635,30.262281160130911,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,30.598528728576809,2026,6,56.853822172113581,14.183706651634072,null,null,0.1,0.23639511086056789,0,0,0,0,14.420101762494641]
[null,null,null,null,null,null,null,null,null,2027,7,202.67193188725574,35.305994686819396,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,35.642242255265295,2027,7,73.40147993235334,16.547657760239751,null,null,0.1,0.23639511086056789,0,0,0,0,16.784052871100318]
[null,null,null,null,null,null,null,null,null,2028,8,243.02164010076362,40.349708213507881,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,40.68595578195378,2028,8,92.313088801198774,18.91160886884543,null,null,0.1,0.23639511086056789,0,0,0,0,19.148003979705997]
[null,null,null,null,null,null,null,null,null,2029,9,288.41506184095999,45.393421740196366,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,45.729669308642265,2029,9,113.58864877864988,21.27555997745111,null,null,0.1,0.23639511086056789,0,0,0,0,21.511955088311677]
[null,null,null,null,null,null,null,null,null,2030,10,338.85219710784486,50.437135266884852,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,50.77338283533075,2030,10,137.22815986470667,23.639511086056789,null,null,0.1,0.23639511086056789,0,0,0,0,23.875906196917356]
[null,null,null,null,null,null,null,null,null,2031,11,394.33304590141819,55.480848793573337,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,55.817096362019235,2031,11,163.23162205936913,26.003462194662468,null,null,0.1,0.23639511086056789,0,0,0,0,26.239857305523035]
[null,null,null,null,null,null,null,null,null,2032,12,454.85760822168004,60.524562320261822,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,60.86080988870772,2032,12,191.59903536263727,28.367413303268144,null,null,0,0,1,7.091853325817036,0,0,35.459266629085178]
[null,null,null,null,null,null,null,null,null,2033,13,520.42588406863035,65.568275846950314,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,65.904523415396213,2033,13,222.33039977451108,30.731364411873823,null,null,0,0,1,9.4558044344227152,0,0,40.187168846296537]
[null,null,null,null,null,null,null,null,null,2034,14,591.03787344226919,70.611989373638792,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,70.948236942084691,2034,14,255.4257152949906,33.095315520479502,null,null,0,0,1,11.819755543028394,0,0,44.915071063507895]
[null,null,null,null,null,null,null,null,null,2035,15,619.19270622299734,75.65570290032727,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,75.991950468773169,2035,15,272.44479073811885,35.459266629085185,null,null,0,0,1,14.183706651634072,0,0,49.642973280719261]
[null,null,null,null,null,null,null,null,null,2036,16,752.4367062963006,80.699416427015763,null,6.6666666666666666E-2,0.33624756844589898,0,0,0,0,81.035663995461661,2036,16,331.07215077037228,37.823217737690861,null,null,0,0,1,16.547657760239751,0,0,54.370875497930612]
[null,null,null,null,null,null,null,null,null,2037,17,716.90497294341969,{"$f":"(K136*$N$138)","v":-35.531733352880863},null,0,0,1,15.131140580065455,0,0,0,2037,17,348.14310588240289,{"$f":"(W136*$Z$138)","v":17.070955112030589},null,null,0,0,1,18.91160886884543,0,0,35.982563980876023]
[null,null,null,null,null,null,null,null,null,2038,18,679.28313762860466,-37.62183531481503,{"$f":"(L135-L150)*-1","v":-752.4367062963006},0,0,1,20.174854106753941,0,0,0,2038,18,366.21823482455295,{"$f":"(W137*$Z$138)","v":18.075128942150037},{"$f":"(X135-X150)*-1","v":361.50257884300078},null,0,0,1,21.27555997745111,0,0,39.350688919601147]
[null,null,null,null,null,null,null,null,null,2039,19,639.57120035185551,-39.711937276749204,{"$f":"N137/SUM(K136:K150)","v":-2.0901019619341685},0,0,1,25.218567633442426,0,0,0,2039,19,385.29753759682245,{"$f":"(W138*$Z$138)","v":19.079302772269482},{"$f":"Z137/SUM(W136:W150)","v":1.0041738301194465},null,0,0,1,23.639511086056789,0,0,42.718813858326271]
[null,null,null,null,null,null,null,null,null,2040,20,597.76916111317212,-41.802039238683371,null,0,0,1,30.262281160130911,0,0,0,2040,20,405.38101419921139,20.083476602388931,null,null,0,0,1,26.003462194662468,0,0,46.086938797051403]
[null,null,null,null,null,null,null,null,null,2041,21,553.8770199125546,-43.892141200617537,null,0,0,1,35.305994686819396,0,0,0,2041,21,426.46866463171978,21.087650432508376,null,null,0,0,1,28.367413303268144,0,0,49.45506373577652]
[null,null,null,null,null,null,null,null,null,2042,22,507.8947767500029,-45.982243162551711,null,0,0,1,40.349708213507881,0,0,0,2042,22,448.5604888943476,22.091824262627824,null,null,0,0,1,30.731364411873823,0,0,52.823188674501651]
[null,null,null,null,null,null,null,null,null,2043,23,459.82243162551703,-48.072345124485878,null,0,0,1,45.393421740196366,0,0,0,2043,23,471.65648698709487,23.095998092747269,null,null,0,0,1,33.095315520479502,0,0,56.191313613226768]
[null,null,null,null,null,null,null,null,null,2044,24,409.65998453909697,-50.162447086420045,null,0,0,1,50.437135266884852,0,0,0.27468818046480692,2044,24,495.75665890996157,24.100171922866714,null,null,0,0,1,35.459266629085185,0,0,59.559438551951899]
[null,null,null,null,null,null,null,null,null,2045,25,357.40743549074273,-52.252549048354211,null,0,0,1,55.480848793573337,0,0,3.2282997452191253,2045,25,520.86100466294772,25.104345752986163,null,null,0,0,0,0,1,0,62.927563490677024]
[null,null,null,null,null,null,null,null,null,2046,26,303.06478448045436,-54.342651010288378,null,0,0,1,60.524562320261822,0,0,6.1819113099734437,2046,26,546.96952424605331,26.108519583105608,null,null,0,0,0,0,1,17.070955112030589,43.179474695136193]
[null,null,null,null,null,null,null,null,null,2047,27,246.63203150823182,-56.432752972222552,null,0,0,1,65.568275846950314,0,0,9.1355228747277621,2047,27,574.0822176592784,27.112693413225056,null,null,0,0,0,0,1,18.075128942150037,45.18782235537509]
[null,null,null,null,null,null,null,null,null,2048,28,188.10917657407509,-58.522854934156719,null,0,0,1,70.611989373638792,0,0,12.089134439482073,2048,28,602.19908490262287,28.116867243344501,null,null,0,0,0,0,1,19.079302772269482,47.196170015613987]
[null,null,null,null,null,null,null,null,null,2049,29,127.49621967798421,-60.612956896090886,null,0,0,1,75.65570290032727,0,0,15.042746004236385,2049,29,631.32012597608684,29.12104107346395,null,null,0,0,0,0,1,20.083476602388931,49.204517675852884]
[null,null,null,null,null,null,null,null,null,2050,30,0,-62.703058858025059,null,0,0,0,0,1,0,17.996357568990703,2050,30,569.93128791100492,30.125214903583394,null,null,0,0,0,0,1,21.087650432508376,51.212865336091767]
[null,null,null,null,null,null,null,null,null,2051,31,0,-64.793160819959226,null,0,0,0,0,1,-35.531733352880863,0,2051,31,692.57472961337305,31.129388733702843,null,null,0,0,0,0,1,22.091824262627824,53.221212996330664]
[null,null,null,null,null,null,null,null,null,2052,32,-66.883262781893393,{"$f":"(K151*$N$138)","v":-66.883262781893393},null,0,0,0,0,1,-37.62183531481503,0,2052,32,724.70829217719529,{"$f":"(W151*$Z$138)","v":32.133562563822288},null,null,0,0,0,0,1,23.095998092747269,55.229560656569561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,"HDV DEPOT ","HDV  - Depot"]
[null,null,null,null,null,null,null,null,null,"Slow",null,null,null,null,null,null,null,null,null,null,null,"Fast"]
[null,null,null,null,null,null,null,null,null,"Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change","Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers","Year","Year #"," Chargers in Operation ","New Chargers ","Annual Change",null,"Years (for calculation) ","Chargers Retired from before 2020","Years (for calculation) ","Chargers Retired with a 2020 lifespan ","Years (for calculation) ","Chargers Retired with a 2035 lifespan ","Necessary New Chargers"]
[null,null,null,null,null,null,null,null,null,{"$f":"$C$3","v":2021},1,{"$f":"E80","v":9.3199885089788737},{"$f":"(K159*$N$160)","v":1.3677478882330314},{"$f":"(L159-L174)*-1","v":186.01371279969226},{"$f":"(IF(J159<=$E$38,1,0)*(1/$E$37))","v":0.1},{"$f":"O159*$M$159","v":0.13677478882330316},{"$f":"IF((AND(O159=0, J159>=$E$38,S159=0)),1,0)","v":0},{"$f":"IF(Q159=1,LOOKUP(J159-$E$37,$J$4:$J$35,$M$159:$M$189),0)","v":0},{"$f":"IF(J159<($F$38),0,1)","v":0},{"$f":"IF(S159=1,LOOKUP(J159-$E$37,$J$4:$J$35,$M$159:$M$189),0)","v":0},{"$f":"MAX((M159+P159+R159+T159),0)","v":1.5045226770563345},{"$f":"$C$3","v":2021},1,{"$f":"E81","v":4.4735944843098592},{"$f":"(W159*$Z$160)","v":2.9460512587715733},{"$f":"(X159-X174)*-1","v":400.66297119293398},null,{"$f":"(IF(V159<=$E$40,1,0)*(1/$E$39))","v":0.1},{"$f":"AB159*$Y$159","v":0.29460512587715731},{"$f":"IF((AND(AB159=0, V159>=$E$40,AF159=0)),1,0)","v":0},{"$f":"IF(AD159=1,LOOKUP(V159-$E$39,$J$4:$J$35,$Y$159:$Y$189),0)","v":0},{"$f":"IF(V159<($F$40),0,1)","v":0},{"$f":"IF(AF159=1,LOOKUP(V159-$E$39,$J$4:$J$35,$Y$159:$Y$189),0)","v":0},{"$f":"MAX((Y159+AC159+AE159+AG159),0)","v":3.2406563846487306}]
[null,null,null,null,null,null,null,null,null,{"$f":"J159+1","v":2022},2,{"$f":"IF(J160=$F$71,$F$80,IF(J160=$G$71,$G$80,(L159+M160)))","v":12.055484285444937},{"$f":"(K160*$N$160)","v":2.7354957764660628},{"$f":"N159/SUM(K159:K174)","v":1.3677478882330314},{"$f":"(IF(J160<=$E$38,1,0)*(1/$E$37))","v":0.1},{"$f":"O160*$M$159","v":0.13677478882330316},{"$f":"IF((AND(O160=0, J160>=$E$38,S160=0)),1,0)","v":0},{"$f":"IF(Q160=1,LOOKUP(J160-$E$37,$J$4:$J$35,$M$159:$M$189),0)","v":0},{"$f":"IF(J160<($F$38),0,1)","v":0},{"$f":"IF(S160=1,LOOKUP(J160-$E$37,$J$4:$J$35,$M$159:$M$189),0)","v":0},{"$f":"MAX((M160+P160+R160+T160),0)","v":2.8722705652893659},{"$f":"V159+1","v":2022},2,{"$f":"IF(V160=$F$71,$F$81,IF(V160=$G$71,$G$81,(X159+Y160)))","v":10.365697001853006},{"$f":"(W160*$Z$160)","v":5.8921025175431465},{"$f":"Z159/SUM(W159:W174)","v":2.9460512587715733},null,{"$f":"(IF(V160<=$E$40,1,0)*(1/$E$39))","v":0.1},{"$f":"AB160*$Y$159","v":0.29460512587715731},{"$f":"IF((AND(AB160=0, V160>=$E$40,AF160=0)),1,0)","v":0},{"$f":"IF(AD160=1,LOOKUP(V160-$E$39,$J$4:$J$35,$Y$159:$Y$189),0)","v":0},{"$f":"IF(V160<($F$40),0,1)","v":0},{"$f":"IF(AF160=1,LOOKUP(V160-$E$39,$J$4:$J$35,$Y$159:$Y$189),0)","v":0},{"$f":"MAX((Y160+AC160+AE160+AG160),0)","v":6.1867076434203039}]
[null,null,null,null,null,null,null,null,null,{"$f":"J160+1","v":2023},3,16.15872795014403,{"$f":"(K161*$N$160)","v":4.103243664699094},null,0.1,0.13677478882330316,0,0,0,0,4.2400184535223975,{"$f":"V160+1","v":2023},3,19.203850778167727,{"$f":"(W161*$Z$160)","v":8.8381537763147193},null,null,0.1,0.29460512587715731,0,0,0,0,9.1327589021918758]
[null,null,null,null,null,null,null,null,null,2024,4,21.629719503076156,5.4709915529321256,null,0.1,0.13677478882330316,0,0,0,0,5.6077663417554291,2024,4,30.988055813254022,11.784205035086293,null,null,0.1,0.29460512587715731,0,0,0,0,12.07881016096345]
[null,null,null,null,null,null,null,null,null,2025,5,28.468458944241313,6.8387394411651572,null,0.1,0.13677478882330316,0,0,0,0,6.9755142299884607,2025,5,45.718312107111885,14.730256293857867,null,null,0.1,0.29460512587715731,0,0,0,0,15.024861419735023]
[null,null,null,null,null,null,null,null,null,2026,6,36.674946273639499,8.2064873293981879,null,0.1,0.13677478882330316,0,0,0,0,8.3432621182214906,2026,6,63.394619659741323,17.676307552629439,null,null,0.1,0.29460512587715731,0,0,0,0,17.970912678506597]
[null,null,null,null,null,null,null,null,null,2027,7,46.249181491270718,9.5742352176312195,null,0.1,0.13677478882330316,0,0,0,0,9.7110100064545222,2027,7,84.016978471142338,20.622358811401014,null,null,0.1,0.29460512587715731,0,0,0,0,20.916963937278172]
[null,null,null,null,null,null,null,null,null,2028,8,57.191164597134971,10.941983105864251,null,0.1,0.13677478882330316,0,0,0,0,11.078757894687554,2028,8,107.58538854131493,23.568410070172586,null,null,0.1,0.29460512587715731,0,0,0,0,23.863015196049744]
[null,null,null,null,null,null,null,null,null,2029,9,69.500895591232251,12.309730994097283,null,0.1,0.13677478882330316,0,0,0,0,12.446505782920585,2029,9,134.09984987025908,26.514461328944158,null,null,0.1,0.29460512587715731,0,0,0,0,26.809066454821316]
[null,null,null,null,null,null,null,null,null,2030,10,83.17837447356257,13.677478882330314,null,0.1,0.13677478882330316,0,0,0,0,13.814253671153617,2030,10,163.5603624579748,29.460512587715733,null,null,0.1,0.29460512587715731,0,0,0,0,29.755117713592892]
[null,null,null,null,null,null,null,null,null,2031,11,98.223601244125916,15.045226770563346,null,0.1,0.13677478882330316,0,0,0,0,15.182001559386649,2031,11,195.96692630446211,32.406563846487309,null,null,0.1,0.29460512587715731,0,0,0,0,32.701168972364464]
[null,null,null,null,null,null,null,null,null,2032,12,114.63657590292229,16.412974658796376,null,0,0,1,4.103243664699094,0,0,20.516218323495469,2032,12,231.31954140972098,35.352615105258877,null,null,0,0,1,8.8381537763147193,0,0,44.190768881573597]
[null,null,null,null,null,null,null,null,null,2033,13,132.41729844995169,17.780722547029409,null,0,0,1,5.4709915529321256,0,0,23.251714099961536,2033,13,269.61820777375146,38.298666364030453,null,null,0,0,1,11.784205035086293,0,0,50.082871399116748]
[null,null,null,null,null,null,null,null,null,2034,14,151.56576888521414,19.148470435262439,null,0,0,1,6.8387394411651572,0,0,25.987209876427595,2034,14,310.86292539655346,41.244717622802028,null,null,0,0,1,14.730256293857867,0,0,55.974973916659891]
[null,null,null,null,null,null,null,null,null,2035,15,195.33370130867112,20.516218323495472,null,0,0,1,8.2064873293981879,0,0,28.722705652893659,2035,15,405.13656567724382,44.190768881573597,null,null,0,0,1,17.676307552629439,0,0,61.867076434203035]
[null,null,null,null,null,null,null,null,null,2036,16,195.33370130867112,21.883966211728502,null,0,0,1,9.5742352176312195,0,0,31.458201429359722,2036,16,405.13656567724382,47.136820140345172,null,null,0,0,1,20.622358811401014,0,0,67.759178951746179]
[null,null,null,null,null,null,null,null,null,2037,17,186.10960985798388,{"$f":"(K175*$N$177)","v":-9.2240914506872471},null,0,0,1,10.941983105864251,0,0,1.717891655177004,2037,17,425.20014386771254,{"$f":"(W175*$Z$177)","v":20.063578190468718},null,null,0,0,1,23.568410070172586,0,0,43.631988260641307]
[null,null,null,null,null,null,null,null,null,2038,18,176.34292479255032,{"$f":"(K176*$N$177)","v":-9.7666850654335562},{"$f":"(L174-L189)*-1","v":-195.33370130867112},0,0,1,12.309730994097283,0,0,2.5430459286637266,2038,18,446.44393253997356,{"$f":"(W176*$Z$177)","v":21.243788672260997},{"$f":"(X174-X189)*-1","v":424.87577344521998},null,0,0,1,26.514461328944158,0,0,47.758250001205155]
[null,null,null,null,null,null,null,null,null,2039,19,166.03364611237046,-10.309278680179863,{"$f":"N176/SUM(K175:K189)","v":-0.54259361474630863},0,0,1,13.677478882330314,0,0,3.3682002021504509,2039,19,468.86793169402682,{"$f":"(W177*$Z$177)","v":22.423999154053273},{"$f":"Z176/SUM(W175:W189)","v":1.1802104817922776},null,0,0,1,29.460512587715733,0,0,51.884511741769003]
[null,null,null,null,null,null,null,null,null,2040,20,155.18177381744428,-10.851872294926173,null,0,0,1,15.045226770563346,0,0,4.1933544756371735,2040,20,492.47214132987239,23.604209635845553,null,null,0,0,1,32.406563846487309,0,0,56.010773482332866]
[null,null,null,null,null,null,null,null,null,2041,21,143.7873079077718,-11.394465909672482,null,0,0,1,16.412974658796376,0,0,5.0185087491238942,2041,21,517.25656144751019,24.784420117637829,null,null,0,0,1,35.352615105258877,0,0,60.137035222896706]
[null,null,null,null,null,null,null,null,null,2042,22,131.85024838335301,-11.937059524418789,null,0,0,1,17.780722547029409,0,0,5.8436630226106203,2042,22,543.22119204694036,25.964630599430109,null,null,0,0,1,38.298666364030453,0,0,64.263296963460562]
[null,null,null,null,null,null,null,null,null,2043,23,119.37059524418791,-12.479653139165098,null,0,0,1,19.148470435262439,0,0,6.6688172960973411,2043,23,570.36603312816271,27.144841081222385,null,null,0,0,1,41.244717622802028,0,0,68.38955870402441]
[null,null,null,null,null,null,null,null,null,2044,24,106.34834849027651,-13.022246753911407,null,0,0,1,20.516218323495472,0,0,7.4939715695840654,2044,24,598.69108469117737,28.325051563014661,null,null,0,0,1,44.190768881573597,0,0,72.515820444588257]
[null,null,null,null,null,null,null,null,null,2045,25,92.783508121618794,-13.564840368657716,null,0,0,0,0,1,0,8.3191258430707862,2045,25,628.19634673598432,29.50526204480694,null,null,0,0,0,0,1,0,76.642082185152105]
[null,null,null,null,null,null,null,null,null,2046,26,78.676074138214773,-14.107433983404025,null,0,0,0,0,1,-9.2240914506872471,0,2046,26,658.88181926258358,30.685472526599217,null,null,0,0,0,0,1,20.063578190468718,50.749050717067931]
[null,null,null,null,null,null,null,null,null,2047,27,64.026046540064442,-14.650027598150333,null,0,0,0,0,1,-9.7666850654335562,0,2047,27,690.74750227097502,31.865683008391496,null,null,0,0,0,0,1,21.243788672260997,53.10947168065249]
[null,null,null,null,null,null,null,null,null,2048,28,48.833425327167802,-15.192621212896642,null,0,0,0,0,1,-10.309278680179863,0,2048,28,723.79339576115876,33.045893490183772,null,null,0,0,0,0,1,22.423999154053273,55.469892644237049]
[null,null,null,null,null,null,null,null,null,2049,29,33.098210499524853,-15.735214827642951,null,0,0,0,0,1,-10.851872294926173,0,2049,29,758.01949973313481,34.226103971976052,null,null,0,0,0,0,1,23.604209635845553,57.830313607821608]
[null,null,null,null,null,null,null,null,null,2050,30,0,-16.277808442389258,null,0,0,0,0,1,-11.394465909672482,0,2050,30,830.0123391224638,35.406314453768331,null,null,0,0,0,0,1,24.784420117637829,60.190734571406161]
[null,null,null,null,null,null,null,null,null,2051,31,0,-16.820402057135567,null,0,0,0,0,1,-11.937059524418789,0,2051,31,830.0123391224638,36.586524935560604,null,null,0,0,0,0,1,25.964630599430109,62.551155534990713]
[null,null,null,null,null,null,null,null,null,2052,32,-17.362995671881876,{"$f":"(K190*$N$177)","v":-17.362995671881876},null,0,0,0,0,1,-12.479653139165098,0,2052,32,867.77907453981663,{"$f":"(W190*$Z$177)","v":37.766735417352884},null,null,null,0]

{"sheet":"Cost Calc5-Charger Monitization","index":25,"n_rows":40,"n_cols":24,"rows_kept":40,"cut":false,"hidden":true,"merged":[[9,23,10,23],[42,20,43,20],[42,21,43,21],[42,22,43,22],[9,20,10,20],[9,21,10,21],[9,22,10,22],[43,19,44,19],[39,13,39,15],[38,13,38,15],[0,0,0,16],[2,1,2,5],[2,7,2,12]]}
["Charger Uptake Monitization "]
[]
[null,"Number of chargers per type",null,null,null,null,null,"Cost charger type (thousand USD, 2020) "]
["Year","Level 1 ","Level 2","Level 3","Slow","Fast",null,"Level 1 ","Level 2","Level 3","Slow","Fast","TOTAL ",null,"Total (million USD) ",null,"Total (million USD)\nPublic investment "]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H4","v":2021},{"$f":"'Cost Calc 4-Charger Uptake'!U5","v":204.92029220373337},{"$f":"'Cost Calc 4-Charger Uptake'!AH5+'Cost Calc 4-Charger Uptake'!U44+'Cost Calc 4-Charger Uptake'!U82+'Cost Calc 4-Charger Uptake'!U120","v":240.64928144658086},{"$f":"'Cost Calc 4-Charger Uptake'!AH44+'Cost Calc 4-Charger Uptake'!AH82+'Cost Calc 4-Charger Uptake'!AH120","v":11.518676438456907},{"$f":"'Cost Calc 4-Charger Uptake'!U159","v":1.5045226770563345},{"$f":"'Cost Calc 4-Charger Uptake'!AH159","v":3.2406563846487306},null,{"$f":"IF(B5<0,0,B5)*IF('Cost Data'!H52<>0,'Cost Data'!H52,'Cost Data'!K52)","v":12.295217532224001},{"$f":"IF('Cost Data'!H53<>0,'Cost Data'!H53,'Cost Data'!K53)*IF(C5<0,0,C5)","v":288.779137735897},{"$f":"IF('Cost Data'!H54<>0,'Cost Data'!H54,'Cost Data'!K54)*IF(D5<0,0,D5)","v":178.53948479608206},{"$f":"IF('Cost Data'!H55<>0,'Cost Data'!H55,'Cost Data'!K55)*IF(E5<0,0,E5)","v":90.271360623380062},{"$f":"IF('Cost Data'!H56<>0,'Cost Data'!H56,'Cost Data'!K56)*IF(F5<0,0,F5)","v":427.76664277363244},{"$f":"H5+I5+J5+K5+L5","v":1000.339643459133},null,{"$f":"M5/1000","v":1.000339643459133},null,{"$f":"O5*$R$40","v":0.2000679286918266}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H5","v":2022},{"$f":"'Cost Calc 4-Charger Uptake'!U6","v":401.95903470732316},{"$f":"'Cost Calc 4-Charger Uptake'!AH6+'Cost Calc 4-Charger Uptake'!U45+'Cost Calc 4-Charger Uptake'!U83+'Cost Calc 4-Charger Uptake'!U121","v":466.1559874495033},{"$f":"'Cost Calc 4-Charger Uptake'!AH45+'Cost Calc 4-Charger Uptake'!AH83+'Cost Calc 4-Charger Uptake'!AH121","v":16.880829076773622},{"$f":"'Cost Calc 4-Charger Uptake'!U160","v":2.8722705652893659},{"$f":"'Cost Calc 4-Charger Uptake'!AH160","v":6.1867076434203039},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B6<0,0,B6)","v":19.294033665951513},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C6<0,0,C6)","v":447.50974795152314},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D6<0,0,D6)","v":209.32228055199292},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E6<0,0,E6)","v":137.86898713388956},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F6<0,0,F6)","v":653.31632714518412},{"$f":"H6+I6+J6+K6+L6","v":1471.5291549068115},null,{"$f":"M6/1000","v":1.4715291549068115},null,{"$f":"O6*$S$40","v":0.44145874647204342}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H6","v":2023},{"$f":"'Cost Calc 4-Charger Uptake'!U7","v":598.997777210913},{"$f":"'Cost Calc 4-Charger Uptake'!AH7+'Cost Calc 4-Charger Uptake'!U46+'Cost Calc 4-Charger Uptake'!U84+'Cost Calc 4-Charger Uptake'!U122","v":691.66269345242563},{"$f":"'Cost Calc 4-Charger Uptake'!AH46+'Cost Calc 4-Charger Uptake'!AH84+'Cost Calc 4-Charger Uptake'!AH122","v":22.242981715090338},{"$f":"'Cost Calc 4-Charger Uptake'!U161","v":4.2400184535223975},{"$f":"'Cost Calc 4-Charger Uptake'!AH161","v":9.1327589021918758},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B7<0,0,B7)","v":28.751893306123826},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C7<0,0,C7)","v":663.99618571432859},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D7<0,0,D7)","v":275.81297326712019},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E7<0,0,E7)","v":203.52088576907508},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F7<0,0,F7)","v":964.41934007146222},{"$f":"H7+I7+J7+K7+L7","v":2142.7865950463165},null,2.1427865950463163,null,{"$f":"O7*$S$40","v":0.64283597851389485}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H7","v":2024},{"$f":"'Cost Calc 4-Charger Uptake'!U8","v":796.03651971450279},{"$f":"'Cost Calc 4-Charger Uptake'!AH8+'Cost Calc 4-Charger Uptake'!U47+'Cost Calc 4-Charger Uptake'!U85+'Cost Calc 4-Charger Uptake'!U123","v":917.16939945534807},{"$f":"'Cost Calc 4-Charger Uptake'!AH47+'Cost Calc 4-Charger Uptake'!AH85+'Cost Calc 4-Charger Uptake'!AH123","v":27.605134353407053},{"$f":"'Cost Calc 4-Charger Uptake'!U162","v":5.6077663417554291},{"$f":"'Cost Calc 4-Charger Uptake'!AH162","v":12.07881016096345},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B8<0,0,B8)","v":38.209752946296135},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C8<0,0,C8)","v":880.4826234771341},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D8<0,0,D8)","v":342.30366598224748},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E8<0,0,E8)","v":269.1727844042606},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F8<0,0,F8)","v":1275.5223529977404},2814.0440351858224,null,2.8140440351858222,null,0.84421321055574661]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H8","v":2025},{"$f":"'Cost Calc 4-Charger Uptake'!U9","v":993.07526221809258},{"$f":"'Cost Calc 4-Charger Uptake'!AH9+'Cost Calc 4-Charger Uptake'!U48+'Cost Calc 4-Charger Uptake'!U86+'Cost Calc 4-Charger Uptake'!U124","v":1142.6761054582703},{"$f":"'Cost Calc 4-Charger Uptake'!AH48+'Cost Calc 4-Charger Uptake'!AH86+'Cost Calc 4-Charger Uptake'!AH124","v":32.967286991723768},{"$f":"'Cost Calc 4-Charger Uptake'!U163","v":6.9755142299884607},{"$f":"'Cost Calc 4-Charger Uptake'!AH163","v":15.024861419735023},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B9<0,0,B9)","v":47.667612586468444},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C9<0,0,C9)","v":1096.9690612399395},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D9<0,0,D9)","v":408.79435869737472},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E9<0,0,E9)","v":334.82468303944609},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F9<0,0,F9)","v":1586.6253659240185},3485.3014753253274,null,3.4853014753253273,null,1.0455904425975981]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H9","v":2026},{"$f":"'Cost Calc 4-Charger Uptake'!U10","v":1190.1140047216822},{"$f":"'Cost Calc 4-Charger Uptake'!AH10+'Cost Calc 4-Charger Uptake'!U49+'Cost Calc 4-Charger Uptake'!U87+'Cost Calc 4-Charger Uptake'!U125","v":1368.1828114611928},{"$f":"'Cost Calc 4-Charger Uptake'!AH49+'Cost Calc 4-Charger Uptake'!AH87+'Cost Calc 4-Charger Uptake'!AH125","v":38.329439630040483},{"$f":"'Cost Calc 4-Charger Uptake'!U164","v":8.3432621182214906},{"$f":"'Cost Calc 4-Charger Uptake'!AH164","v":17.970912678506597},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B10<0,0,B10)","v":57.125472226640753},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C10<0,0,C10)","v":1313.455499002745},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D10<0,0,D10)","v":475.28505141250201},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E10<0,0,E10)","v":400.47658167463157},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F10<0,0,F10)","v":1897.7283788502968},4156.5589154648324,null,4.1565589154648324,null,1.2469676746394496,null,null,null,"Total chargers cost (million USD) ",2020,2035,2050]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H10","v":2027},{"$f":"'Cost Calc 4-Charger Uptake'!U11","v":1387.1527472252722},{"$f":"'Cost Calc 4-Charger Uptake'!AH11+'Cost Calc 4-Charger Uptake'!U50+'Cost Calc 4-Charger Uptake'!U88+'Cost Calc 4-Charger Uptake'!U126","v":1593.6895174641154},{"$f":"'Cost Calc 4-Charger Uptake'!AH50+'Cost Calc 4-Charger Uptake'!AH88+'Cost Calc 4-Charger Uptake'!AH126","v":43.691592268357198},{"$f":"'Cost Calc 4-Charger Uptake'!U165","v":9.7110100064545222},{"$f":"'Cost Calc 4-Charger Uptake'!AH165","v":20.916963937278172},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B11<0,0,B11)","v":66.583331866813069},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C11<0,0,C11)","v":1529.9419367655507},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D11<0,0,D11)","v":541.77574412762931},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E11<0,0,E11)","v":466.12848030981706},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F11<0,0,F11)","v":2208.8313917765754},4827.8163556043382,null,4.8278163556043383,null,1.4483449066813014]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H11","v":2028},{"$f":"'Cost Calc 4-Charger Uptake'!U12","v":1584.1914897288618},{"$f":"'Cost Calc 4-Charger Uptake'!AH12+'Cost Calc 4-Charger Uptake'!U51+'Cost Calc 4-Charger Uptake'!U89+'Cost Calc 4-Charger Uptake'!U127","v":1819.1962234670375},{"$f":"'Cost Calc 4-Charger Uptake'!AH51+'Cost Calc 4-Charger Uptake'!AH89+'Cost Calc 4-Charger Uptake'!AH127","v":49.053744906673913},{"$f":"'Cost Calc 4-Charger Uptake'!U166","v":11.078757894687554},{"$f":"'Cost Calc 4-Charger Uptake'!AH166","v":23.863015196049744},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B12<0,0,B12)","v":76.041191506985371},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C12<0,0,C12)","v":1746.428374528356},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D12<0,0,D12)","v":608.26643684275655},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E12<0,0,E12)","v":531.78037894500255},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F12<0,0,F12)","v":2519.934404702853},5499.0737957438432,null,5.4990737957438434,null,1.6497221387231529,null,null,null,"Level 1",{"$f":"$H$5/1000","v":1.2295217532224002E-2},{"$f":"$H$20/1000","v":0.15170406862836386},{"$f":"$H$35/1000","v":5.9956687908537969E-2}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H12","v":2029},{"$f":"'Cost Calc 4-Charger Uptake'!U13","v":1781.2302322324515},{"$f":"'Cost Calc 4-Charger Uptake'!AH13+'Cost Calc 4-Charger Uptake'!U52+'Cost Calc 4-Charger Uptake'!U90+'Cost Calc 4-Charger Uptake'!U128","v":2044.7029294699601},{"$f":"'Cost Calc 4-Charger Uptake'!AH52+'Cost Calc 4-Charger Uptake'!AH90+'Cost Calc 4-Charger Uptake'!AH128","v":54.415897544990628},{"$f":"'Cost Calc 4-Charger Uptake'!U167","v":12.446505782920585},{"$f":"'Cost Calc 4-Charger Uptake'!AH167","v":26.809066454821316},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B13<0,0,B13)","v":85.499051147157672},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C13<0,0,C13)","v":1962.9148122911615},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D13<0,0,D13)","v":674.75712955788379},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E13<0,0,E13)","v":597.43227758018816},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F13<0,0,F13)","v":2831.0374176291311},6170.3312358833482,null,6.1703312358833484,null,1.8510993707650045,null,null,null,"Level 2",{"$f":"$I$5/1000","v":0.28877913773589697},{"$f":"SUM($I$6:$I$20)/1000","v":29.520487967035372},{"$f":"SUM($I$21:$I$35)/1000","v":36.706984643017535}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H13","v":2030},{"$f":"'Cost Calc 4-Charger Uptake'!U14","v":1978.2689747360414},{"$f":"'Cost Calc 4-Charger Uptake'!AH14+'Cost Calc 4-Charger Uptake'!U53+'Cost Calc 4-Charger Uptake'!U91+'Cost Calc 4-Charger Uptake'!U129","v":2270.2096354728824},{"$f":"'Cost Calc 4-Charger Uptake'!AH53+'Cost Calc 4-Charger Uptake'!AH91+'Cost Calc 4-Charger Uptake'!AH129","v":59.778050183307343},{"$f":"'Cost Calc 4-Charger Uptake'!U168","v":13.814253671153617},{"$f":"'Cost Calc 4-Charger Uptake'!AH168","v":29.755117713592892},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B14<0,0,B14)","v":94.956910787329988},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C14<0,0,C14)","v":2179.401250053967},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D14<0,0,D14)","v":741.24782227301102},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E14<0,0,E14)","v":663.08417621537365},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F14<0,0,F14)","v":3142.1404305554097},6841.5886760228532,null,6.8415886760228535,null,2.052476602806856,null,null,null,"Level 3",{"$f":"$J$5/1000","v":0.17853948479608206},{"$f":"SUM($J$6:$J$20)/1000","v":11.401919785637746},{"$f":"SUM($J$21:$J$35)/1000","v":13.912251712792299}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H14","v":2031},{"$f":"'Cost Calc 4-Charger Uptake'!U15","v":2175.3077172396315},{"$f":"'Cost Calc 4-Charger Uptake'!AH15+'Cost Calc 4-Charger Uptake'!U54+'Cost Calc 4-Charger Uptake'!U92+'Cost Calc 4-Charger Uptake'!U130","v":2495.7163414758047},{"$f":"'Cost Calc 4-Charger Uptake'!AH54+'Cost Calc 4-Charger Uptake'!AH92+'Cost Calc 4-Charger Uptake'!AH130","v":65.140202821624058},{"$f":"'Cost Calc 4-Charger Uptake'!U169","v":15.182001559386649},{"$f":"'Cost Calc 4-Charger Uptake'!AH169","v":32.701168972364464},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B15<0,0,B15)","v":104.41477042750232},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C15<0,0,C15)","v":2395.8876878167725},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D15<0,0,D15)","v":807.73851498813838},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E15<0,0,E15)","v":728.73607485055913},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F15<0,0,F15)","v":3453.2434434816878},7512.8461161623591,null,7.5128461161623594,null,2.2538538348487078,null,null,null,"Slow ",{"$f":"$K$5/1000","v":9.0271360623380065E-2},{"$f":"SUM($K$6:$K$20)/1000","v":10.569955680264865},{"$f":"SUM($K$21:$K$35)/1000","v":1.7508883835869178}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H15","v":2032},{"$f":"'Cost Calc 4-Charger Uptake'!U16","v":2372.3464597432212},{"$f":"'Cost Calc 4-Charger Uptake'!AH16+'Cost Calc 4-Charger Uptake'!U55+'Cost Calc 4-Charger Uptake'!U93+'Cost Calc 4-Charger Uptake'!U131","v":2730.6882162600646},{"$f":"'Cost Calc 4-Charger Uptake'!AH55+'Cost Calc 4-Charger Uptake'!AH93+'Cost Calc 4-Charger Uptake'!AH131","v":80.432289574750712},{"$f":"'Cost Calc 4-Charger Uptake'!U170","v":20.516218323495469},{"$f":"'Cost Calc 4-Charger Uptake'!AH170","v":44.190768881573597},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B16<0,0,B16)","v":113.87263006767462},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C16<0,0,C16)","v":2621.4606876096618},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D16<0,0,D16)","v":997.3603907269088},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E16<0,0,E16)","v":984.77847952778257},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F16<0,0,F16)","v":4666.5451938941724},9408.9105448838345,null,9.4089105448838346,null,2.8226731634651503,null,null,null,"Fast",{"$f":"$L$5/1000","v":0.42776664277363247},{"$f":"SUM($L$6:$L$20)/1000","v":50.087585081130783},{"$f":"SUM($L$21:$L$35)/1000","v":75.359702485259334}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H16","v":2033},{"$f":"'Cost Calc 4-Charger Uptake'!U17","v":2569.3852022468109},{"$f":"'Cost Calc 4-Charger Uptake'!AH17+'Cost Calc 4-Charger Uptake'!U56+'Cost Calc 4-Charger Uptake'!U94+'Cost Calc 4-Charger Uptake'!U132","v":2959.458773566897},{"$f":"'Cost Calc 4-Charger Uptake'!AH56+'Cost Calc 4-Charger Uptake'!AH94+'Cost Calc 4-Charger Uptake'!AH132","v":91.156594851384142},{"$f":"'Cost Calc 4-Charger Uptake'!U171","v":23.251714099961536},{"$f":"'Cost Calc 4-Charger Uptake'!AH171","v":50.082871399116748},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B17<0,0,B17)","v":123.33048970784692},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C17<0,0,C17)","v":2841.0804226242208},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D17<0,0,D17)","v":1130.3417761571634},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E17<0,0,E17)","v":1116.0822767981538},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F17<0,0,F17)","v":5288.7512197467286},10526.546886551685,null,10.526546886551685,null,3.1579640659655053,null,null,null,"Total chargers cost",{"$f":"SUM(V12:V16)","v":1.000339643459133},{"$f":"SUM(W12:W16)","v":101.76481589959451},{"$f":"SUM(X12:X16)","v":127.78978391256462}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H17","v":2034},{"$f":"'Cost Calc 4-Charger Uptake'!U18","v":2766.423944750401},{"$f":"'Cost Calc 4-Charger Uptake'!AH18+'Cost Calc 4-Charger Uptake'!U57+'Cost Calc 4-Charger Uptake'!U95+'Cost Calc 4-Charger Uptake'!U133","v":3188.2293308737289},{"$f":"'Cost Calc 4-Charger Uptake'!AH57+'Cost Calc 4-Charger Uptake'!AH95+'Cost Calc 4-Charger Uptake'!AH133","v":101.88090012801757},{"$f":"'Cost Calc 4-Charger Uptake'!U172","v":25.987209876427595},{"$f":"'Cost Calc 4-Charger Uptake'!AH172","v":55.974973916659891},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B18<0,0,B18)","v":132.78834934801924},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C18<0,0,C18)","v":3060.7001576387797},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D18<0,0,D18)","v":1263.3231615874179},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E18<0,0,E18)","v":1247.3860740685245},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F18<0,0,F18)","v":5910.9572455992848},11644.183228219536,null,11.644183228219536,null,3.4932549684658607]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H18","v":2035},{"$f":"'Cost Calc 4-Charger Uptake'!U19","v":2963.4626872539907},{"$f":"'Cost Calc 4-Charger Uptake'!AH19+'Cost Calc 4-Charger Uptake'!U58+'Cost Calc 4-Charger Uptake'!U96+'Cost Calc 4-Charger Uptake'!U134","v":3416.9998881805609},{"$f":"'Cost Calc 4-Charger Uptake'!AH58+'Cost Calc 4-Charger Uptake'!AH96+'Cost Calc 4-Charger Uptake'!AH134","v":112.60520540465102},{"$f":"'Cost Calc 4-Charger Uptake'!U173","v":28.722705652893659},{"$f":"'Cost Calc 4-Charger Uptake'!AH173","v":61.867076434203035},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B19<0,0,B19)","v":142.24620898819157},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C19<0,0,C19)","v":3280.3198926533382},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D19<0,0,D19)","v":1396.3045470176726},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E19<0,0,E19)","v":1378.6898713388955},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F19<0,0,F19)","v":6533.163271451841},12761.819569887382,null,12.761819569887383,null,3.8285458709662148]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H19","v":2036},{"$f":"'Cost Calc 4-Charger Uptake'!U20","v":3160.5014297575804},{"$f":"'Cost Calc 4-Charger Uptake'!AH20+'Cost Calc 4-Charger Uptake'!U59+'Cost Calc 4-Charger Uptake'!U97+'Cost Calc 4-Charger Uptake'!U135","v":3645.7704454873924},{"$f":"'Cost Calc 4-Charger Uptake'!AH59+'Cost Calc 4-Charger Uptake'!AH97+'Cost Calc 4-Charger Uptake'!AH135","v":123.32951068128443},{"$f":"'Cost Calc 4-Charger Uptake'!U174","v":31.458201429359722},{"$f":"'Cost Calc 4-Charger Uptake'!AH174","v":67.759178951746179},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B20<0,0,B20)","v":151.70406862836387},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C20<0,0,C20)","v":3499.9396276678967},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D20<0,0,D20)","v":1529.2859324479271},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E20<0,0,E20)","v":1509.9936686092667},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F20<0,0,F20)","v":7155.3692973043972},13879.455911555233,null,13.879455911555233,null,4.1638367734665698]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H20","v":2037},{"$f":"'Cost Calc 4-Charger Uptake'!U21","v":75.793350463354869},{"$f":"'Cost Calc 4-Charger Uptake'!AH21+'Cost Calc 4-Charger Uptake'!U60+'Cost Calc 4-Charger Uptake'!U98+'Cost Calc 4-Charger Uptake'!U136","v":1288.5343173139991},{"$f":"'Cost Calc 4-Charger Uptake'!AH60+'Cost Calc 4-Charger Uptake'!AH98+'Cost Calc 4-Charger Uptake'!AH136","v":71.60233271433404},{"$f":"'Cost Calc 4-Charger Uptake'!U175","v":1.717891655177004},{"$f":"'Cost Calc 4-Charger Uptake'!AH175","v":43.631988260641307},null,{"$f":"IF('Cost Data'!$I$52<>0,'Cost Data'!$I$52,'Cost Data'!$L$52)*IF(B21<0,0,B21)","v":3.6380808222410339},{"$f":"IF('Cost Data'!$I$53<>0,'Cost Data'!$I$53,'Cost Data'!$L$53)*IF(C21<0,0,C21)","v":1236.9929446214389},{"$f":"IF('Cost Data'!$I$54<>0,'Cost Data'!$I$54,'Cost Data'!$L$54)*IF(D21<0,0,D21)","v":887.86892565774212},{"$f":"IF('Cost Data'!$I$55<>0,'Cost Data'!$I$55,'Cost Data'!$L$55)*IF(E21<0,0,E21)","v":82.458799448496194},{"$f":"IF('Cost Data'!$I$56<>0,'Cost Data'!$I$56,'Cost Data'!$L$56)*IF(F21<0,0,F21)","v":4607.5379603237225},6818.496710873641,null,6.8184967108736405,null,{"$f":"O21*$T$40","v":3.4092483554368203}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H21","v":2038},{"$f":"'Cost Calc 4-Charger Uptake'!U22","v":79.686812348448839},{"$f":"'Cost Calc 4-Charger Uptake'!AH22+'Cost Calc 4-Charger Uptake'!U61+'Cost Calc 4-Charger Uptake'!U99+'Cost Calc 4-Charger Uptake'!U137","v":1555.976754660991},{"$f":"'Cost Calc 4-Charger Uptake'!AH61+'Cost Calc 4-Charger Uptake'!AH99+'Cost Calc 4-Charger Uptake'!AH137","v":78.653021329580184},{"$f":"'Cost Calc 4-Charger Uptake'!U176","v":2.5430459286637266},{"$f":"'Cost Calc 4-Charger Uptake'!AH176","v":47.758250001205155},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B22<0,0,B22)","v":3.0599735941804358},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C22<0,0,C22)","v":1194.9901475796412},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D22<0,0,D22)","v":780.23797158943557},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E22<0,0,E22)","v":97.652963660687121},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F22<0,0,F22)","v":4034.6169601018123},6110.5580165257561,null,6.110558016525756,null,{"$f":"O22*$T$40","v":3.055279008262878}]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H22","v":2039},{"$f":"'Cost Calc 4-Charger Uptake'!U23","v":83.580274233542809},{"$f":"'Cost Calc 4-Charger Uptake'!AH23+'Cost Calc 4-Charger Uptake'!U62+'Cost Calc 4-Charger Uptake'!U100+'Cost Calc 4-Charger Uptake'!U138","v":1823.4191920079829},{"$f":"'Cost Calc 4-Charger Uptake'!AH62+'Cost Calc 4-Charger Uptake'!AH100+'Cost Calc 4-Charger Uptake'!AH138","v":85.703709944826329},{"$f":"'Cost Calc 4-Charger Uptake'!U177","v":3.3682002021504509},{"$f":"'Cost Calc 4-Charger Uptake'!AH177","v":51.884511741769003},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B23<0,0,B23)","v":3.2094825305680441},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C23<0,0,C23)","v":1400.3859394621309},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D23<0,0,D23)","v":850.18080265267736},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E23<0,0,E23)","v":129.33888776257734},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F23<0,0,F23)","v":4383.2035519446463},6766.3186643526005,null,6.7663186643526005,null,3.3831593321763003]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H23","v":2040},{"$f":"'Cost Calc 4-Charger Uptake'!U24","v":87.473736118636793},{"$f":"'Cost Calc 4-Charger Uptake'!AH24+'Cost Calc 4-Charger Uptake'!U63+'Cost Calc 4-Charger Uptake'!U101+'Cost Calc 4-Charger Uptake'!U139","v":2090.8616293549749},{"$f":"'Cost Calc 4-Charger Uptake'!AH63+'Cost Calc 4-Charger Uptake'!AH101+'Cost Calc 4-Charger Uptake'!AH139","v":92.754398560072474},{"$f":"'Cost Calc 4-Charger Uptake'!U178","v":4.1933544756371735},{"$f":"'Cost Calc 4-Charger Uptake'!AH178","v":56.010773482332866},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B24<0,0,B24)","v":3.3589914669556533},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C24<0,0,C24)","v":1605.7817313446208},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D24<0,0,D24)","v":920.12363371591914},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E24<0,0,E24)","v":161.02481186446749},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F24<0,0,F24)","v":4731.7901437874816},7422.079312179445,null,7.4220793121794451,null,3.7110396560897225]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H24","v":2041},{"$f":"'Cost Calc 4-Charger Uptake'!U25","v":91.367198003730763},{"$f":"'Cost Calc 4-Charger Uptake'!AH25+'Cost Calc 4-Charger Uptake'!U64+'Cost Calc 4-Charger Uptake'!U102+'Cost Calc 4-Charger Uptake'!U140","v":2358.3040667019673},{"$f":"'Cost Calc 4-Charger Uptake'!AH64+'Cost Calc 4-Charger Uptake'!AH102+'Cost Calc 4-Charger Uptake'!AH140","v":99.805087175318619},{"$f":"'Cost Calc 4-Charger Uptake'!U179","v":5.0185087491238942},{"$f":"'Cost Calc 4-Charger Uptake'!AH179","v":60.137035222896706},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B25<0,0,B25)","v":3.5085004033432616},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C25<0,0,C25)","v":1811.1775232271109},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D25<0,0,D25)","v":990.06646477916081},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E25<0,0,E25)","v":192.71073596635756},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F25<0,0,F25)","v":5080.3767356303151},8077.8399600062876,null,8.0778399600062869,null,4.0389199800031435]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H25","v":2042},{"$f":"'Cost Calc 4-Charger Uptake'!U26","v":95.260659888824733},{"$f":"'Cost Calc 4-Charger Uptake'!AH26+'Cost Calc 4-Charger Uptake'!U65+'Cost Calc 4-Charger Uptake'!U103+'Cost Calc 4-Charger Uptake'!U141","v":2625.7465040489597},{"$f":"'Cost Calc 4-Charger Uptake'!AH65+'Cost Calc 4-Charger Uptake'!AH103+'Cost Calc 4-Charger Uptake'!AH141","v":106.85577579056476},{"$f":"'Cost Calc 4-Charger Uptake'!U180","v":5.8436630226106203},{"$f":"'Cost Calc 4-Charger Uptake'!AH180","v":64.263296963460562},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B26<0,0,B26)","v":3.6580093397308699},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C26<0,0,C26)","v":2016.573315109601},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D26<0,0,D26)","v":1060.0092958424027},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E26<0,0,E26)","v":224.39666006824785},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F26<0,0,F26)","v":5428.9633274731495},8733.600607833132,null,8.7336006078331323,null,4.3668003039165662]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H26","v":2043},{"$f":"'Cost Calc 4-Charger Uptake'!U27","v":99.154121773918703},{"$f":"'Cost Calc 4-Charger Uptake'!AH27+'Cost Calc 4-Charger Uptake'!U66+'Cost Calc 4-Charger Uptake'!U104+'Cost Calc 4-Charger Uptake'!U142","v":2893.1889413959516},{"$f":"'Cost Calc 4-Charger Uptake'!AH66+'Cost Calc 4-Charger Uptake'!AH104+'Cost Calc 4-Charger Uptake'!AH142","v":113.90646440581091},{"$f":"'Cost Calc 4-Charger Uptake'!U181","v":6.6688172960973411},{"$f":"'Cost Calc 4-Charger Uptake'!AH181","v":68.38955870402441},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B27<0,0,B27)","v":3.8075182761184787},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C27<0,0,C27)","v":2221.9691069920909},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D27<0,0,D27)","v":1129.9521269056445},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E27<0,0,E27)","v":256.08258417013792},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F27<0,0,F27)","v":5777.5499193159831},9389.3612556599746,null,9.3893612556599741,null,4.6946806278299871]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H27","v":2044},{"$f":"'Cost Calc 4-Charger Uptake'!U28","v":103.04758365901269},{"$f":"'Cost Calc 4-Charger Uptake'!AH28+'Cost Calc 4-Charger Uptake'!U67+'Cost Calc 4-Charger Uptake'!U105+'Cost Calc 4-Charger Uptake'!U143","v":3160.9060669234082},{"$f":"'Cost Calc 4-Charger Uptake'!AH67+'Cost Calc 4-Charger Uptake'!AH105+'Cost Calc 4-Charger Uptake'!AH143","v":120.95715302105705},{"$f":"'Cost Calc 4-Charger Uptake'!U182","v":7.4939715695840654},{"$f":"'Cost Calc 4-Charger Uptake'!AH182","v":72.515820444588257},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B28<0,0,B28)","v":3.9570272125060875},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C28<0,0,C28)","v":2427.5758593971777},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D28<0,0,D28)","v":1199.8949579688863},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E28<0,0,E28)","v":287.76850827202816},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F28<0,0,F28)","v":6126.1365111588175},10045.332864009415,null,10.045332864009415,null,5.0226664320047076]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H28","v":2045},{"$f":"'Cost Calc 4-Charger Uptake'!U29","v":106.94104554410666},{"$f":"'Cost Calc 4-Charger Uptake'!AH29+'Cost Calc 4-Charger Uptake'!U68+'Cost Calc 4-Charger Uptake'!U106+'Cost Calc 4-Charger Uptake'!U144","v":3431.3021158351544},{"$f":"'Cost Calc 4-Charger Uptake'!AH68+'Cost Calc 4-Charger Uptake'!AH106+'Cost Calc 4-Charger Uptake'!AH144","v":128.0078416363032},{"$f":"'Cost Calc 4-Charger Uptake'!U183","v":8.3191258430707862},{"$f":"'Cost Calc 4-Charger Uptake'!AH183","v":76.642082185152105},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B29<0,0,B29)","v":4.1065361488936958},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C29<0,0,C29)","v":2635.2400249613988},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D29<0,0,D29)","v":1269.8377890321278},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E29<0,0,E29)","v":319.45443237391822},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F29<0,0,F29)","v":6474.723103001651},10703.361885517988,null,10.703361885517989,null,5.3516809427589944]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H29","v":2046},{"$f":"'Cost Calc 4-Charger Uptake'!U30","v":110.83450742920063},{"$f":"'Cost Calc 4-Charger Uptake'!AH30+'Cost Calc 4-Charger Uptake'!U69+'Cost Calc 4-Charger Uptake'!U107+'Cost Calc 4-Charger Uptake'!U145","v":3701.6981647469011},{"$f":"'Cost Calc 4-Charger Uptake'!AH69+'Cost Calc 4-Charger Uptake'!AH107+'Cost Calc 4-Charger Uptake'!AH145","v":72.607047007965505},{"$f":"'Cost Calc 4-Charger Uptake'!U184","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH184","v":50.749050717067931},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B30<0,0,B30)","v":4.2560450852813041},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C30<0,0,C30)","v":2842.9041905256199},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D30<0,0,D30)","v":720.26190631901795},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E30<0,0,E30)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F30<0,0,F30)","v":4287.2798045779},7854.7019465078192,null,7.8547019465078192,null,3.9273509732539096]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H30","v":2047},{"$f":"'Cost Calc 4-Charger Uptake'!U31","v":585.34839173540263},{"$f":"'Cost Calc 4-Charger Uptake'!AH31+'Cost Calc 4-Charger Uptake'!U70+'Cost Calc 4-Charger Uptake'!U108+'Cost Calc 4-Charger Uptake'!U146","v":3972.0942136586473},{"$f":"'Cost Calc 4-Charger Uptake'!AH70+'Cost Calc 4-Charger Uptake'!AH108+'Cost Calc 4-Charger Uptake'!AH146","v":75.984118961824365},{"$f":"'Cost Calc 4-Charger Uptake'!U185","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH185","v":53.10947168065249},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B31<0,0,B31)","v":22.477378242639464},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C31<0,0,C31)","v":3050.568356089841},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D31<0,0,D31)","v":753.76246010129785},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E31<0,0,E31)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F31<0,0,F31)","v":4486.688167581523},8313.4963620153012,null,8.313496362015302,null,4.156748181007651]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H31","v":2048},{"$f":"'Cost Calc 4-Charger Uptake'!U32","v":829.35431403942925},{"$f":"'Cost Calc 4-Charger Uptake'!AH32+'Cost Calc 4-Charger Uptake'!U71+'Cost Calc 4-Charger Uptake'!U109+'Cost Calc 4-Charger Uptake'!U147","v":4242.4902625703935},{"$f":"'Cost Calc 4-Charger Uptake'!AH71+'Cost Calc 4-Charger Uptake'!AH109+'Cost Calc 4-Charger Uptake'!AH147","v":79.361190915683238},{"$f":"'Cost Calc 4-Charger Uptake'!U186","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH186","v":55.469892644237049},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B32<0,0,B32)","v":31.847205659114085},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C32<0,0,C32)","v":3258.2325216540621},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D32<0,0,D32)","v":787.26301388357786},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E32<0,0,E32)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F32<0,0,F32)","v":4686.0965305851469},8763.439271781901,null,8.7634392717819019,null,4.3817196358909509]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H32","v":2049},{"$f":"'Cost Calc 4-Charger Uptake'!U33","v":1073.3602363434559},{"$f":"'Cost Calc 4-Charger Uptake'!AH33+'Cost Calc 4-Charger Uptake'!U72+'Cost Calc 4-Charger Uptake'!U110+'Cost Calc 4-Charger Uptake'!U148","v":4512.8863114821406},{"$f":"'Cost Calc 4-Charger Uptake'!AH72+'Cost Calc 4-Charger Uptake'!AH110+'Cost Calc 4-Charger Uptake'!AH148","v":82.738262869542098},{"$f":"'Cost Calc 4-Charger Uptake'!U187","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH187","v":57.830313607821608},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B33<0,0,B33)","v":41.217033075588709},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C33<0,0,C33)","v":3465.8966872182841},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D33<0,0,D33)","v":820.76356766585775},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E33<0,0,E33)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F33<0,0,F33)","v":4885.5048935887708},9213.3821815485026,null,9.2133821815485017,null,4.6066910907742509]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H33","v":2050},{"$f":"'Cost Calc 4-Charger Uptake'!U34","v":1317.3661586474827},{"$f":"'Cost Calc 4-Charger Uptake'!AH34+'Cost Calc 4-Charger Uptake'!U73+'Cost Calc 4-Charger Uptake'!U111+'Cost Calc 4-Charger Uptake'!U149","v":4783.2823603938868},{"$f":"'Cost Calc 4-Charger Uptake'!AH73+'Cost Calc 4-Charger Uptake'!AH111+'Cost Calc 4-Charger Uptake'!AH149","v":86.115334823400943},{"$f":"'Cost Calc 4-Charger Uptake'!U188","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH188","v":60.190734571406161},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B34<0,0,B34)","v":50.586860492063344},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C34<0,0,C34)","v":3673.5608527825052},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D34<0,0,D34)","v":854.26412144813753},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E34<0,0,E34)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F34<0,0,F34)","v":5084.9132565923937},9663.3250913150987,null,9.6633250913150981,null,4.831662545657549]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!H34","v":2051},{"$f":"'Cost Calc 4-Charger Uptake'!U35","v":1561.3720809515094},{"$f":"'Cost Calc 4-Charger Uptake'!AH35+'Cost Calc 4-Charger Uptake'!U74+'Cost Calc 4-Charger Uptake'!U112+'Cost Calc 4-Charger Uptake'!U150","v":5032.728440171888},{"$f":"'Cost Calc 4-Charger Uptake'!AH74+'Cost Calc 4-Charger Uptake'!AH112+'Cost Calc 4-Charger Uptake'!AH150","v":89.492406777259816},{"$f":"'Cost Calc 4-Charger Uptake'!U189","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!AH189","v":62.551155534990713},null,{"$f":"IF('Cost Data'!$J$52<>0,'Cost Data'!$J$52,'Cost Data'!$M$52)*IF(B35<0,0,B35)","v":59.956687908537965},{"$f":"IF('Cost Data'!$J$53<>0,'Cost Data'!$J$53,'Cost Data'!$M$53)*IF(C35<0,0,C35)","v":3865.1354420520101},{"$f":"IF('Cost Data'!$J$54<>0,'Cost Data'!$J$54,'Cost Data'!$M$54)*IF(D35<0,0,D35)","v":887.76467523041754},{"$f":"IF('Cost Data'!$J$55<>0,'Cost Data'!$J$55,'Cost Data'!$M$55)*IF(E35<0,0,E35)","v":0},{"$f":"IF('Cost Data'!$J$56<>0,'Cost Data'!$J$56,'Cost Data'!$M$56)*IF(F35<0,0,F35)","v":5284.3216195960167},10097.178424786982,null,10.097178424786982,null,5.048589212393491]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Public investment",null,null,null,2020,2035,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Charging infrastructure",null,null,"%",{"$f":"IF(AND(ISBLANK(Results_DM!H21),ISBLANK('Cost Data'!H44)),'Cost Data'!K44,IF(ISBLANK(Results_DM!H21),Results_DM!K21,Results_DM!H21))","v":0.2},{"$f":"IF(AND(ISBLANK(Results_DM!I21),ISBLANK('Cost Data'!I44)),'Cost Data'!L44,IF(ISBLANK(Results_DM!I21),Results_DM!L21,Results_DM!I21))","v":0.3},{"$f":"IF(AND(ISBLANK(Results_DM!J21),ISBLANK('Cost Data'!J44)),'Cost Data'!M44,IF(ISBLANK(Results_DM!J21),Results_DM!M21,Results_DM!J21))","v":0.5}]

{"sheet":"Cost Calc 6-Electricity","index":26,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":true,"merged":[[0,0,0,8],[1,10,1,13],[37,10,37,13],[0,10,0,17],[46,1,47,1],[2,7,2,8],[2,16,2,17],[1,1,1,4],[40,1,40,4],[48,14,48,15],[49,14,49,15],[50,14,50,15],[51,14,51,15],[47,14,47,15]]}
["Electricity consumption cost",null,null,null,null,null,null,null,null,null,"Electricity transmission cost "]
[null,"Consumption per year per vehicle mode (KWH/vehicle mode)",null,null,null,null,null,"Total","Public investment",null,"Thousand USD",null,null,null,null,null,"Total","Public investment"]
["Year ","Private cars","two-wheeler","Shared fleet","Bus","TOTAL (KWh)",null,"Million USD ",null,null,"Level 2","Level 3","Slow","Fast","O&M Cost","TOTAL (thousand USD) ","Million USD "]
[{"$f":"'Cost Calc 1-Vehicle Uptake'!C3","v":2021},{"$f":"'Cost Calc 1-Vehicle Uptake'!U4*'Cost Calc 6-Electricity'!C37","v":95388187.499999985},{"$f":"'Cost Calc 1-Vehicle Uptake'!U39*'Cost Calc 6-Electricity'!C38","v":4809608.6825892851},{"$f":"'Cost Calc 1-Vehicle Uptake'!U108*C39","v":10353350.925000003},{"$f":"'Cost Calc 1-Vehicle Uptake'!U74*C40","v":2939151.5761915776},{"$f":"(B4+C4+D4+E4)","v":113490298.68378083},null,{"$f":"F4*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000000)","v":10.214126881540276},{"$f":"H4*C44","v":2.0428253763080551},null,{"$f":"(('Cost Calc 4-Charger Uptake'!X5+'Cost Calc 4-Charger Uptake'!L44+'Cost Calc 4-Charger Uptake'!L82)*$L$37)","v":2866.5777979290669},{"$f":"(('Cost Calc 4-Charger Uptake'!X44+'Cost Calc 4-Charger Uptake'!X82+'Cost Calc 4-Charger Uptake'!X120)*$L$37)","v":85.327713895089289},{"$f":"(('Cost Calc 4-Charger Uptake'!L159)*$L$37)","v":9.3199885089788737},{"$f":"'Cost Calc 4-Charger Uptake'!X159*$L$37","v":4.4735944843098592},{"$f":"(F4*L41)/1000","v":3404.7089605134252},{"$f":"K4+L4+M4+N4+O4","v":6370.4080553308704},{"$f":"P4/1000","v":6.3704080553308708},{"$f":"Q4*L44","v":5.0963264442646974}]
[{"$f":"A4+1","v":2022},{"$f":"'Cost Calc 1-Vehicle Uptake'!U5*'Cost Calc 6-Electricity'!$D$37","v":8517805.7100000009},{"$f":"'Cost Calc 1-Vehicle Uptake'!U40*$D$38","v":9771497.793080356},{"$f":"'Cost Calc 1-Vehicle Uptake'!U109*$D$39","v":15465145.388370002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U75*$D$40","v":4702642.5219065249},{"$f":"(B5+C5+D5+E5)","v":38457091.413356885},null,{"$f":"F5*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":3.8072520499223317},{"$f":"H5*$D$44","v":1.1421756149766995},null,{"$f":"(('Cost Calc 4-Charger Uptake'!X6+'Cost Calc 4-Charger Uptake'!L45+'Cost Calc 4-Charger Uptake'!L83)*$M$37)","v":5285.8166215993169},{"$f":"(('Cost Calc 4-Charger Uptake'!X45+'Cost Calc 4-Charger Uptake'!X83+'Cost Calc 4-Charger Uptake'!X121)*$M$37)","v":150.90832747838346},{"$f":"(('Cost Calc 4-Charger Uptake'!L160)*$M$37)","v":13.17459481474711},{"$f":"'Cost Calc 4-Charger Uptake'!X160*$M$37","v":11.32794458840042},{"$f":"(F5*$M$41)/1000","v":1153.7127424007065},{"$f":"K5+L5+M5+N5+O5","v":6880.469125989086},6.8804691259890864,{"$f":"Q5*$M$44","v":5.5043753007912697}]
[{"$f":"A5+1","v":2023},{"$f":"'Cost Calc 1-Vehicle Uptake'!U6*'Cost Calc 6-Electricity'!$D$37","v":16317702.41},{"$f":"'Cost Calc 1-Vehicle Uptake'!U41*$D$38","v":16936854.034821428},{"$f":"'Cost Calc 1-Vehicle Uptake'!U110*$D$39","v":23133527.306820001},{"$f":"'Cost Calc 1-Vehicle Uptake'!U76*$D$40","v":8603698.2503062561},{"$f":"(B6+C6+D6+E6)","v":64991782.001947686},null,{"$f":"F6*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":6.4341864181928212},1.9302559254578462,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X7+'Cost Calc 4-Charger Uptake'!L46+'Cost Calc 4-Charger Uptake'!L84)*$M$37)","v":5985.1310699496034},{"$f":"(('Cost Calc 4-Charger Uptake'!X46+'Cost Calc 4-Charger Uptake'!X84+'Cost Calc 4-Charger Uptake'!X122)*$M$37)","v":165.12057836794216},{"$f":"(('Cost Calc 4-Charger Uptake'!L161)*$M$37)","v":17.658742562660951},{"$f":"'Cost Calc 4-Charger Uptake'!X161*$M$37","v":20.986544123381776},1949.7534600584304,{"$f":"K6+L6+M6+N6+O6","v":8575.183553081748},8.5751835530817484,6.8601468424653991]
[2024,{"$f":"'Cost Calc 1-Vehicle Uptake'!U7*'Cost Calc 6-Electricity'!$D$37","v":26717613.830000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U42*$D$38","v":26490662.357142854},{"$f":"'Cost Calc 1-Vehicle Uptake'!U111*$D$39","v":33357116.233560003},{"$f":"'Cost Calc 1-Vehicle Uptake'!U77*$D$40","v":13787292.848316858},{"$f":"(B7+C7+D7+E7)","v":100352685.26901972},null,{"$f":"F7*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":9.9349158416329519},2.9804747524898856,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X8+'Cost Calc 4-Charger Uptake'!L47+'Cost Calc 4-Charger Uptake'!L85)*$M$37)","v":6917.5503344166536},{"$f":"(('Cost Calc 4-Charger Uptake'!X47+'Cost Calc 4-Charger Uptake'!X85+'Cost Calc 4-Charger Uptake'!X123)*$M$37)","v":184.0702462206871},{"$f":"(('Cost Calc 4-Charger Uptake'!L162)*$M$37)","v":23.637606226546072},{"$f":"'Cost Calc 4-Charger Uptake'!X162*$M$37","v":33.864676836690251},3010.5805580705915,10834.236322510425,10.834236322510426,8.6673890580083413]
[2025,{"$f":"'Cost Calc 1-Vehicle Uptake'!U8*'Cost Calc 6-Electricity'!$D$37","v":39717466.240000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U43*$D$38","v":38432922.760044642},{"$f":"'Cost Calc 1-Vehicle Uptake'!U112*$D$39","v":46137292.615380004},{"$f":"'Cost Calc 1-Vehicle Uptake'!U78*$D$40","v":20306865.43550545},144594547.05093008,null,{"$f":"F8*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":14.314860158042078},4.2944580474126237,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X9+'Cost Calc 4-Charger Uptake'!L48+'Cost Calc 4-Charger Uptake'!L86)*$M$37)","v":8083.0744150004648},{"$f":"(('Cost Calc 4-Charger Uptake'!X48+'Cost Calc 4-Charger Uptake'!X86+'Cost Calc 4-Charger Uptake'!X124)*$M$37)","v":207.75733103661827},{"$f":"(('Cost Calc 4-Charger Uptake'!L163)*$M$37)","v":31.111185806402474},{"$f":"'Cost Calc 4-Charger Uptake'!X163*$M$37","v":49.962342728325837},4337.8364115279019,13659.278721110933,13.659278721110933,10.927422976888748]
[2026,{"$f":"'Cost Calc 1-Vehicle Uptake'!U9*'Cost Calc 6-Electricity'!$D$37","v":55317333.370000005},{"$f":"'Cost Calc 1-Vehicle Uptake'!U44*$D$38","v":52763635.243526779},{"$f":"'Cost Calc 1-Vehicle Uptake'!U113*$D$39","v":61474056.452280007},{"$f":"'Cost Calc 1-Vehicle Uptake'!U79*$D$40","v":28108976.892304912},197664001.9581117,null,{"$f":"F9*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":19.568736193853059},5.8706208581559176,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X10+'Cost Calc 4-Charger Uptake'!L49+'Cost Calc 4-Charger Uptake'!L87)*$M$37)","v":9481.7033117010378},{"$f":"(('Cost Calc 4-Charger Uptake'!X49+'Cost Calc 4-Charger Uptake'!X87+'Cost Calc 4-Charger Uptake'!X125)*$M$37)","v":236.18183281573565},{"$f":"(('Cost Calc 4-Charger Uptake'!L164)*$M$37)","v":40.079481302230157},{"$f":"'Cost Calc 4-Charger Uptake'!X164*$M$37","v":69.279541798288548},5929.9200587433515,17048.709787196254,17.048709787196255,13.638967829757005]
[2027,{"$f":"'Cost Calc 1-Vehicle Uptake'!U10*'Cost Calc 6-Electricity'!$D$37","v":73517141.49000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!U45*$D$38","v":69482799.807589278},{"$f":"'Cost Calc 1-Vehicle Uptake'!U114*$D$39","v":79366027.297470018},{"$f":"'Cost Calc 1-Vehicle Uptake'!U80*$D$40","v":37193627.218715243},259559595.81377459,null,{"$f":"F10*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":25.696399985563684},7.7089199956691044,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X11+'Cost Calc 4-Charger Uptake'!L50+'Cost Calc 4-Charger Uptake'!L88)*$M$37)","v":11113.437024518375},{"$f":"(('Cost Calc 4-Charger Uptake'!X50+'Cost Calc 4-Charger Uptake'!X88+'Cost Calc 4-Charger Uptake'!X126)*$M$37)","v":269.34375155803929},{"$f":"(('Cost Calc 4-Charger Uptake'!L165)*$M$37)","v":50.542492714029116},{"$f":"'Cost Calc 4-Charger Uptake'!X165*$M$37","v":91.816274046578371},7786.7878744132368,21002.476983717592,21.002476983717592,{"$f":"Q10*$M$44","v":16.801981586974076}]
[2028,{"$f":"'Cost Calc 1-Vehicle Uptake'!U11*'Cost Calc 6-Electricity'!$D$37","v":94316964.329999998},{"$f":"'Cost Calc 1-Vehicle Uptake'!U46*$D$38","v":88590416.452232137},{"$f":"'Cost Calc 1-Vehicle Uptake'!U115*$D$39","v":99814585.597740009},{"$f":"'Cost Calc 1-Vehicle Uptake'!U81*$D$40","v":47614255.534303568},330336221.91427571,null,{"$f":"F11*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":32.703285969513296},9.810985790853989,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X12+'Cost Calc 4-Charger Uptake'!L51+'Cost Calc 4-Charger Uptake'!L89)*$M$37)","v":12978.275553452473},{"$f":"(('Cost Calc 4-Charger Uptake'!X51+'Cost Calc 4-Charger Uptake'!X89+'Cost Calc 4-Charger Uptake'!X127)*$M$37)","v":307.24308726352922},{"$f":"(('Cost Calc 4-Charger Uptake'!L166)*$M$37)","v":62.500220041799359},{"$f":"'Cost Calc 4-Charger Uptake'!X166*$M$37","v":117.57253947319532},9910.08665742827,25522.236021310757,25.522236021310757,20.417788817048606]
[2029,{"$f":"'Cost Calc 1-Vehicle Uptake'!U12*'Cost Calc 6-Electricity'!$D$37","v":117716728.16000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!U47*$D$38","v":110086485.17745535},{"$f":"'Cost Calc 1-Vehicle Uptake'!U116*$D$39","v":122819731.35309002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U82*$D$40","v":59317422.719502762},409940367.41004813,null,{"$f":"F12*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":40.584096373594761},12.175228912078428,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X13+'Cost Calc 4-Charger Uptake'!L52+'Cost Calc 4-Charger Uptake'!L90)*$M$37)","v":15076.218898503335},{"$f":"(('Cost Calc 4-Charger Uptake'!X52+'Cost Calc 4-Charger Uptake'!X90+'Cost Calc 4-Charger Uptake'!X128)*$M$37)","v":349.87983993220524},{"$f":"(('Cost Calc 4-Charger Uptake'!L167)*$M$37)","v":75.952663285540879},{"$f":"'Cost Calc 4-Charger Uptake'!X167*$M$37","v":146.54833807813938},12298.211022301442,30606.381514488745,30.606381514488746,24.485105211590998]
[2030,{"$f":"'Cost Calc 1-Vehicle Uptake'!U13*'Cost Calc 6-Electricity'!$D$37","v":143716506.71000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!U48*$D$38","v":133971005.98325892},{"$f":"'Cost Calc 1-Vehicle Uptake'!U117*$D$39","v":148380084.11673003},{"$f":"'Cost Calc 1-Vehicle Uptake'!U83*$D$40","v":72356567.89387995},498424164.70386893,null,{"$f":"F13*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":49.343992305683024},14.803197691704906,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X14+'Cost Calc 4-Charger Uptake'!L53+'Cost Calc 4-Charger Uptake'!L91)*$M$37)","v":17407.267059670958},{"$f":"(('Cost Calc 4-Charger Uptake'!X53+'Cost Calc 4-Charger Uptake'!X91+'Cost Calc 4-Charger Uptake'!X129)*$M$37)","v":397.25400956406753},{"$f":"(('Cost Calc 4-Charger Uptake'!L168)*$M$37)","v":90.89982244525369},{"$f":"'Cost Calc 4-Charger Uptake'!X168*$M$37","v":178.74366986141055},{"$f":"(F13*$M$41)/1000","v":14952.724941116066},36256.468523589763,36.25646852358976,29.005174818871808]
[2031,{"$f":"'Cost Calc 1-Vehicle Uptake'!U14*'Cost Calc 6-Electricity'!$D$37","v":172316299.98000002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U49*$D$38","v":160243978.86964282},{"$f":"'Cost Calc 1-Vehicle Uptake'!U118*$D$39","v":176497024.33545002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U84*$D$40","v":86678251.937867999},595735555.12296093,null,{"$f":"F14*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":58.977819957173132},17.69334598715194,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X15+'Cost Calc 4-Charger Uptake'!L54+'Cost Calc 4-Charger Uptake'!L92)*$M$37)","v":19971.42003695534},{"$f":"(('Cost Calc 4-Charger Uptake'!X54+'Cost Calc 4-Charger Uptake'!X92+'Cost Calc 4-Charger Uptake'!X130)*$M$37)","v":449.36559615911608},{"$f":"(('Cost Calc 4-Charger Uptake'!L169)*$M$37)","v":107.34169752093777},{"$f":"'Cost Calc 4-Charger Uptake'!X169*$M$37","v":214.15853482300886},17872.066653688824,42470.944200175581,42.47094420017558,33.976755360140466]
[2032,{"$f":"'Cost Calc 1-Vehicle Uptake'!U15*'Cost Calc 6-Electricity'!$D$37","v":203516034.24000001},{"$f":"'Cost Calc 1-Vehicle Uptake'!U50*$D$38","v":188905403.83660713},{"$f":"'Cost Calc 1-Vehicle Uptake'!U119*$D$39","v":207170552.00925002},{"$f":"'Cost Calc 1-Vehicle Uptake'!U85*$D$40","v":102335913.97103404},701927904.0568912,null,{"$f":"F15*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":69.490862501632222},20.847258750489665,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X16+'Cost Calc 4-Charger Uptake'!L55+'Cost Calc 4-Charger Uptake'!L93)*$M$37)","v":22768.67783035649},{"$f":"(('Cost Calc 4-Charger Uptake'!X55+'Cost Calc 4-Charger Uptake'!X93+'Cost Calc 4-Charger Uptake'!X131)*$M$37)","v":506.21459971735089},{"$f":"(('Cost Calc 4-Charger Uptake'!L170)*$M$37)","v":125.27828851259314},{"$f":"'Cost Calc 4-Charger Uptake'!X170*$M$37","v":252.79293296293426},21057.837121706736,49251.409505933247,49.251409505933246,39.401127604746598]
[2033,{"$f":"'Cost Calc 1-Vehicle Uptake'!U16*'Cost Calc 6-Electricity'!$D$37","v":237315783.22},{"$f":"'Cost Calc 1-Vehicle Uptake'!U51*$D$38","v":219955280.88415176},{"$f":"'Cost Calc 1-Vehicle Uptake'!U120*$D$39","v":240400667.13813004},{"$f":"'Cost Calc 1-Vehicle Uptake'!U86*$D$40","v":119276114.87381096},816947846.1160928,null,{"$f":"F16*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":80.877836765493186},24.263351029647954,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X17+'Cost Calc 4-Charger Uptake'!L56+'Cost Calc 4-Charger Uptake'!L94)*$M$37)","v":25799.040439874399},{"$f":"(('Cost Calc 4-Charger Uptake'!X56+'Cost Calc 4-Charger Uptake'!X94+'Cost Calc 4-Charger Uptake'!X132)*$M$37)","v":567.80102023877203},{"$f":"(('Cost Calc 4-Charger Uptake'!L171)*$M$37)","v":144.70959542021976},{"$f":"'Cost Calc 4-Charger Uptake'!X171*$M$37","v":294.64686428118682},24508.435383482785,56596.263479175715,56.596263479175718,45.277010783340579]
[2034,{"$f":"'Cost Calc 1-Vehicle Uptake'!U17*'Cost Calc 6-Electricity'!$D$37","v":273715473.19},{"$f":"'Cost Calc 1-Vehicle Uptake'!U52*$D$38","v":253393610.01227677},{"$f":"'Cost Calc 1-Vehicle Uptake'!U121*$D$39","v":276185989.27530003},{"$f":"'Cost Calc 1-Vehicle Uptake'!U87*$D$40","v":137498854.64619875},940793927.12377548,null,{"$f":"F17*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":93.138598785253777},27.941579635576133,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X18+'Cost Calc 4-Charger Uptake'!L57+'Cost Calc 4-Charger Uptake'!L95)*$M$37)","v":29062.507865509073},{"$f":"(('Cost Calc 4-Charger Uptake'!X57+'Cost Calc 4-Charger Uptake'!X95+'Cost Calc 4-Charger Uptake'!X133)*$M$37)","v":634.12485772337914},{"$f":"(('Cost Calc 4-Charger Uptake'!L172)*$M$37)","v":165.6356182438177},{"$f":"'Cost Calc 4-Charger Uptake'!X172*$M$37","v":339.72032877776644},28223.817813713264,64505.453582854214,64.505453582854216,51.604362866283374]
[2035,{"$f":"'Cost Calc 1-Vehicle Uptake'!U18*'Cost Calc 6-Electricity'!$D$37","v":356915335.5351482},{"$f":"'Cost Calc 1-Vehicle Uptake'!U53*$D$38","v":329828010.96328419},{"$f":"'Cost Calc 1-Vehicle Uptake'!U122*$D$39","v":357992455.02988815},{"$f":"'Cost Calc 1-Vehicle Uptake'!U88*$D$40","v":179667938.4637157},1224403739.9920363,null,{"$f":"F18*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":121.2159702592116},36.364791077763478,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X19+'Cost Calc 4-Charger Uptake'!L58+'Cost Calc 4-Charger Uptake'!L96)*$M$37)","v":29158.627751422297},{"$f":"(('Cost Calc 4-Charger Uptake'!X58+'Cost Calc 4-Charger Uptake'!X96+'Cost Calc 4-Charger Uptake'!X134)*$M$37)","v":824.63111172096421},{"$f":"(('Cost Calc 4-Charger Uptake'!L173)*$M$37)","v":213.46652755489865},{"$f":"'Cost Calc 4-Charger Uptake'!X173*$M$37","v":442.74539048423429},36732.112199761083,67371.582980943465,67.371582980943472,53.897266384754779]
[2036,{"$f":"'Cost Calc 1-Vehicle Uptake'!U19*'Cost Calc 6-Electricity'!$D$37","v":356915335.5351482},{"$f":"'Cost Calc 1-Vehicle Uptake'!U54*$D$38","v":329828010.96328419},{"$f":"'Cost Calc 1-Vehicle Uptake'!U123*$D$39","v":357992455.02988815},{"$f":"'Cost Calc 1-Vehicle Uptake'!U89*$D$40","v":179667938.4637157},1224403739.9920363,null,{"$f":"F19*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":121.2159702592116},36.364791077763478,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X20+'Cost Calc 4-Charger Uptake'!L59+'Cost Calc 4-Charger Uptake'!L97)*$M$37)","v":30951.28203887292},{"$f":"(('Cost Calc 4-Charger Uptake'!X59+'Cost Calc 4-Charger Uptake'!X97+'Cost Calc 4-Charger Uptake'!X135)*$M$37)","v":785.72220054533852},{"$f":"(('Cost Calc 4-Charger Uptake'!L174)*$M$37)","v":213.46652755489865},{"$f":"'Cost Calc 4-Charger Uptake'!X174*$M$37","v":442.74539048423429},36732.112199761083,82269.162831735623,82.269162831735628,65.815330265388511]
[2037,{"$f":"'Cost Calc 1-Vehicle Uptake'!U20*'Cost Calc 6-Electricity'!$E$37","v":537535135.55272233},{"$f":"'Cost Calc 1-Vehicle Uptake'!U55*$E$38","v":363499500.49636537},{"$f":"'Cost Calc 1-Vehicle Uptake'!U124*$E$39","v":546994160.87875223},{"$f":"'Cost Calc 1-Vehicle Uptake'!U90*$E$40","v":198856800.78821349},1646885597.7160535,null,{"$f":"F20*(IF('Cost Data'!$I$59<>0,'Cost Data'!$I$59,'Cost Data'!$L$59)/1000000)","v":163.04167417388931},{"$f":"H20*$E$44","v":81.520837086944653},null,{"$f":"(('Cost Calc 4-Charger Uptake'!X21+'Cost Calc 4-Charger Uptake'!L60+'Cost Calc 4-Charger Uptake'!L98)*$N$37)","v":41935.425689604977},{"$f":"(('Cost Calc 4-Charger Uptake'!X60+'Cost Calc 4-Charger Uptake'!X98+'Cost Calc 4-Charger Uptake'!X136)*$N$37)","v":1059.7747148257088},{"$f":"(('Cost Calc 4-Charger Uptake'!L175)*$N$37)","v":222.26650003731839},{"$f":"'Cost Calc 4-Charger Uptake'!X175*$N$37","v":507.80692015290066},{"$f":"(F20*$N$41)/1000","v":49406.567931481601},102826.75706562412,102.82675706562412,{"$f":"Q20*$N$44","v":82.261405652499306}]
[2038,{"$f":"'Cost Calc 1-Vehicle Uptake'!U21*'Cost Calc 6-Electricity'!$E$37","v":539824452.05272233},{"$f":"'Cost Calc 1-Vehicle Uptake'!U56*$E$38","v":373256349.3892225},{"$f":"'Cost Calc 1-Vehicle Uptake'!U125*$E$39","v":557587709.54521215},{"$f":"'Cost Calc 1-Vehicle Uptake'!U91*$E$40","v":205555776.13394886},1676224287.1211057,null,{"$f":"F21*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":182.54082486748842},91.270412433744212,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X22+'Cost Calc 4-Charger Uptake'!L61+'Cost Calc 4-Charger Uptake'!L99)*$N$37)","v":42943.903110442632},{"$f":"(('Cost Calc 4-Charger Uptake'!X61+'Cost Calc 4-Charger Uptake'!X99+'Cost Calc 4-Charger Uptake'!X137)*$N$37)","v":1096.0731610863859},{"$f":"(('Cost Calc 4-Charger Uptake'!L176)*$N$37)","v":210.60236884002472},{"$f":"'Cost Calc 4-Charger Uptake'!X176*$N$37","v":533.17789674738697},50286.728613633168,104999.23141252578,{"$f":"P21/1000","v":104.99923141252579},{"$f":"Q21*$N$44","v":83.999385130020642}]
[2039,{"$f":"'Cost Calc 1-Vehicle Uptake'!U22*'Cost Calc 6-Electricity'!$E$37","v":542241063.39772224},{"$f":"'Cost Calc 1-Vehicle Uptake'!U57*$E$38","v":384160884.72850823},{"$f":"'Cost Calc 1-Vehicle Uptake'!U126*$E$39","v":568769328.54421222},{"$f":"'Cost Calc 1-Vehicle Uptake'!U92*$E$40","v":212655544.8764376},1707826821.5468802,null,{"$f":"F22*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":185.98234086645527},92.991170433227637,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X23+'Cost Calc 4-Charger Uptake'!L62+'Cost Calc 4-Charger Uptake'!L100)*$N$37)","v":44008.407054660143},{"$f":"(('Cost Calc 4-Charger Uptake'!X62+'Cost Calc 4-Charger Uptake'!X100+'Cost Calc 4-Charger Uptake'!X138)*$N$37)","v":1134.3881876948783},{"$f":"(('Cost Calc 4-Charger Uptake'!L177)*$N$37)","v":198.29023035399251},{"$f":"'Cost Calc 4-Charger Uptake'!X177*$N$37","v":559.95837204156692},51234.804646406403,107321.68287877887,107.32168287877887,85.857346303023107]
[2040,{"$f":"'Cost Calc 1-Vehicle Uptake'!U23*'Cost Calc 6-Electricity'!$E$37","v":544784858.99272227},{"$f":"'Cost Calc 1-Vehicle Uptake'!U58*$E$38","v":395639767.99041301},{"$f":"'Cost Calc 1-Vehicle Uptake'!U127*$E$39","v":580541088.54593718},{"$f":"'Cost Calc 1-Vehicle Uptake'!U93*$E$40","v":220098850.81614354},1741064566.3452158,null,{"$f":"F23*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":189.60193127499403},94.800965637497015,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X24+'Cost Calc 4-Charger Uptake'!L63+'Cost Calc 4-Charger Uptake'!L101)*$N$37)","v":45128.937522257533},{"$f":"(('Cost Calc 4-Charger Uptake'!X63+'Cost Calc 4-Charger Uptake'!X101+'Cost Calc 4-Charger Uptake'!X139)*$N$37)","v":1174.7197946511858},{"$f":"(('Cost Calc 4-Charger Uptake'!L178)*$N$37)","v":185.33008457922176},{"$f":"'Cost Calc 4-Charger Uptake'!X178*$N$37","v":588.14834603544057},52231.936990356473,109765.54396541341,109.76554396541341,87.812435172330737]
[2041,{"$f":"'Cost Calc 1-Vehicle Uptake'!U24*'Cost Calc 6-Electricity'!$E$37","v":547455838.8377223},{"$f":"'Cost Calc 1-Vehicle Uptake'!U59*$E$38","v":407692999.17493683},{"$f":"'Cost Calc 1-Vehicle Uptake'!U128*$E$39","v":592900918.88020217},{"$f":"'Cost Calc 1-Vehicle Uptake'!U94*$E$40","v":227942950.15260288},1775992707.0454643,null,{"$f":"F24*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":193.4056057972511},96.702802898625549,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X25+'Cost Calc 4-Charger Uptake'!L64+'Cost Calc 4-Charger Uptake'!L102)*$N$37)","v":46305.494513234786},{"$f":"(('Cost Calc 4-Charger Uptake'!X64+'Cost Calc 4-Charger Uptake'!X102+'Cost Calc 4-Charger Uptake'!X140)*$N$37)","v":1217.0679819553091},{"$f":"(('Cost Calc 4-Charger Uptake'!L179)*$N$37)","v":171.72193151571247},{"$f":"'Cost Calc 4-Charger Uptake'!X179*$N$37","v":617.74781872900792},53279.781211363923,112332.45687069229,112.33245687069228,89.865965496553827]
[2042,{"$f":"'Cost Calc 1-Vehicle Uptake'!U25*'Cost Calc 6-Electricity'!$E$37","v":550254002.93272233},{"$f":"'Cost Calc 1-Vehicle Uptake'!U60*$E$38","v":420319568.88327014},{"$f":"'Cost Calc 1-Vehicle Uptake'!U129*$E$39","v":605848819.5470072},{"$f":"'Cost Calc 1-Vehicle Uptake'!U95*$E$40","v":236130586.68627942},1812552978.0492792,null,{"$f":"F25*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":197.38701930956654},98.69350965478327,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X26+'Cost Calc 4-Charger Uptake'!L65+'Cost Calc 4-Charger Uptake'!L103)*$N$37)","v":47538.07802759191},{"$f":"(('Cost Calc 4-Charger Uptake'!X65+'Cost Calc 4-Charger Uptake'!X103+'Cost Calc 4-Charger Uptake'!X141)*$N$37)","v":1261.4327496072474},{"$f":"(('Cost Calc 4-Charger Uptake'!L180)*$N$37)","v":157.46577116346464},{"$f":"'Cost Calc 4-Charger Uptake'!X180*$N$37","v":648.75679012226897},54376.589341478379,115020.65651077227,115.02065651077227,92.016525208617821]
[2043,{"$f":"'Cost Calc 1-Vehicle Uptake'!U26*'Cost Calc 6-Electricity'!$E$37","v":553179351.27772236},{"$f":"'Cost Calc 1-Vehicle Uptake'!U61*$E$38","v":433520486.5142225},{"$f":"'Cost Calc 1-Vehicle Uptake'!U130*$E$39","v":619386861.21653724},{"$f":"'Cost Calc 1-Vehicle Uptake'!U96*$E$40","v":244719016.61670935},1850805715.6251912,null,{"$f":"F26*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":201.55274243158334},100.77637121579167,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X27+'Cost Calc 4-Charger Uptake'!L66+'Cost Calc 4-Charger Uptake'!L104)*$N$37)","v":48826.688065328897},{"$f":"(('Cost Calc 4-Charger Uptake'!X66+'Cost Calc 4-Charger Uptake'!X104+'Cost Calc 4-Charger Uptake'!X142)*$N$37)","v":1307.8140976070015},{"$f":"(('Cost Calc 4-Charger Uptake'!L181)*$N$37)","v":142.56160352247826},{"$f":"'Cost Calc 4-Charger Uptake'!X181*$N$37","v":681.17526021522372},55524.17146875574,117831.98345721976,117.83198345721976,94.265586765775822]
[2044,{"$f":"'Cost Calc 1-Vehicle Uptake'!U27*'Cost Calc 6-Electricity'!$E$37","v":556231883.87272227},{"$f":"'Cost Calc 1-Vehicle Uptake'!U62*$E$38","v":447295752.06779397},{"$f":"'Cost Calc 1-Vehicle Uptake'!U131*$E$39","v":633512973.21860719},{"$f":"'Cost Calc 1-Vehicle Uptake'!U97*$E$40","v":253650983.74435648},1890691592.9034798,null,{"$f":"F27*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":205.89631446718897},102.94815723359449,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X28+'Cost Calc 4-Charger Uptake'!L67+'Cost Calc 4-Charger Uptake'!L105)*$N$37)","v":50171.324626445756},{"$f":"(('Cost Calc 4-Charger Uptake'!X67+'Cost Calc 4-Charger Uptake'!X105+'Cost Calc 4-Charger Uptake'!X143)*$N$37)","v":1356.2120259545704},{"$f":"(('Cost Calc 4-Charger Uptake'!L182)*$N$37)","v":127.00942859275338},{"$f":"'Cost Calc 4-Charger Uptake'!X182*$N$37","v":715.00322900787205},56720.747787104388,120764.6445363255,120.76464453632551,96.611715629060413]
[2045,{"$f":"'Cost Calc 1-Vehicle Uptake'!U28*'Cost Calc 6-Electricity'!$E$37","v":559411600.7177223},{"$f":"'Cost Calc 1-Vehicle Uptake'!U63*$E$38","v":461644356.14517492},{"$f":"'Cost Calc 1-Vehicle Uptake'!U132*$E$39","v":648227155.55321717},{"$f":"'Cost Calc 1-Vehicle Uptake'!U98*$E$40","v":262983744.26875702},1932266856.6848714,null,{"$f":"F28*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":210.42386069298252},105.21193034649126,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X29+'Cost Calc 4-Charger Uptake'!L68+'Cost Calc 4-Charger Uptake'!L106)*$N$37)","v":51571.9877109425},{"$f":"(('Cost Calc 4-Charger Uptake'!X68+'Cost Calc 4-Charger Uptake'!X106+'Cost Calc 4-Charger Uptake'!X144)*$N$37)","v":1406.6265346499549},{"$f":"(('Cost Calc 4-Charger Uptake'!L183)*$N$37)","v":110.80924637428994},{"$f":"'Cost Calc 4-Charger Uptake'!X183*$N$37","v":750.24069650021409},57968.005700546135,123820.31003621843,123.82031003621843,99.05624802897475]
[2046,{"$f":"'Cost Calc 1-Vehicle Uptake'!U29*'Cost Calc 6-Electricity'!$E$37","v":562718501.81272233},{"$f":"'Cost Calc 1-Vehicle Uptake'!U64*$E$38","v":476567308.14517492},{"$f":"'Cost Calc 1-Vehicle Uptake'!U133*$E$39","v":663529408.22036719},{"$f":"'Cost Calc 1-Vehicle Uptake'!U99*$E$40","v":272660041.99037474},1975475260.1686392,null,{"$f":"F29*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":215.12925583236483},107.56462791618242,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X30+'Cost Calc 4-Charger Uptake'!L69+'Cost Calc 4-Charger Uptake'!L107)*$N$37)","v":53028.677318819107},{"$f":"(('Cost Calc 4-Charger Uptake'!X69+'Cost Calc 4-Charger Uptake'!X107+'Cost Calc 4-Charger Uptake'!X145)*$N$37)","v":1459.0576236931549},{"$f":"(('Cost Calc 4-Charger Uptake'!L184)*$N$37)","v":93.961056867087962},{"$f":"'Cost Calc 4-Charger Uptake'!X184*$N$37","v":786.88766269224993},59264.257805059169,126997.30966876959,126.99730966876959,101.59784773501568]
[2047,{"$f":"'Cost Calc 1-Vehicle Uptake'!U30*'Cost Calc 6-Electricity'!$E$37","v":566152587.15772235},{"$f":"'Cost Calc 1-Vehicle Uptake'!U65*$E$38","v":492063598.66898441},{"$f":"'Cost Calc 1-Vehicle Uptake'!U134*$E$39","v":679421801.89024222},{"$f":"'Cost Calc 1-Vehicle Uptake'!U100*$E$40","v":282737133.10874587},2020375120.8256948,null,{"$f":"F30*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":220.01885065791819},110.0094253289591,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X31+'Cost Calc 4-Charger Uptake'!L70+'Cost Calc 4-Charger Uptake'!L108)*$N$37)","v":54541.393450075579},{"$f":"(('Cost Calc 4-Charger Uptake'!X70+'Cost Calc 4-Charger Uptake'!X108+'Cost Calc 4-Charger Uptake'!X146)*$N$37)","v":1513.5052930841705},{"$f":"(('Cost Calc 4-Charger Uptake'!L185)*$N$37)","v":76.464860071147456},{"$f":"'Cost Calc 4-Charger Uptake'!X185*$N$37","v":824.94412758397925},60611.253624770841,130297.38920983113,130.29738920983112,104.23791136786491]
[2048,{"$f":"'Cost Calc 1-Vehicle Uptake'!U31*'Cost Calc 6-Electricity'!$E$37","v":569713856.75272226},{"$f":"'Cost Calc 1-Vehicle Uptake'!U66*$E$38","v":508134237.11541301},{"$f":"'Cost Calc 1-Vehicle Uptake'!U135*$E$39","v":695902265.89265728},{"$f":"'Cost Calc 1-Vehicle Uptake'!U101*$E$40","v":293157761.42433417},2066908121.1851268,null,{"$f":"F31*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":225.08629439706033},112.54314719853016,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X32+'Cost Calc 4-Charger Uptake'!L71+'Cost Calc 4-Charger Uptake'!L109)*$N$37)","v":56110.136104711914},{"$f":"(('Cost Calc 4-Charger Uptake'!X71+'Cost Calc 4-Charger Uptake'!X109+'Cost Calc 4-Charger Uptake'!X147)*$N$37)","v":1569.9695428230013},{"$f":"(('Cost Calc 4-Charger Uptake'!L186)*$N$37)","v":58.32065598646841},{"$f":"'Cost Calc 4-Charger Uptake'!X186*$N$37","v":864.41009117540239},62007.243635553801,133718.80288355093,133.71880288355092,106.97504230684075]
[2049,{"$f":"'Cost Calc 1-Vehicle Uptake'!U32*'Cost Calc 6-Electricity'!$E$37","v":573402310.59772229},{"$f":"'Cost Calc 1-Vehicle Uptake'!U67*$E$38","v":524779223.48446065},{"$f":"'Cost Calc 1-Vehicle Uptake'!U136*$E$39","v":712970800.22761226},{"$f":"'Cost Calc 1-Vehicle Uptake'!U102*$E$40","v":303979183.13667589},2115131517.446471,null,{"$f":"F32*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":230.33782224992072},115.16891112496036,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X33+'Cost Calc 4-Charger Uptake'!L72+'Cost Calc 4-Charger Uptake'!L110)*$N$37)","v":57734.905282728127},{"$f":"(('Cost Calc 4-Charger Uptake'!X72+'Cost Calc 4-Charger Uptake'!X110+'Cost Calc 4-Charger Uptake'!X148)*$N$37)","v":1628.4503729096475},{"$f":"(('Cost Calc 4-Charger Uptake'!L187)*$N$37)","v":39.528444613050823},{"$f":"'Cost Calc 4-Charger Uptake'!X187*$N$37","v":905.2855534665191},63453.945523394133,137263.26837591507,137.26326837591506,109.81061470073206]
[2050,{"$f":"'Cost Calc 1-Vehicle Uptake'!U33*'Cost Calc 6-Electricity'!$E$37","v":581161483.84834993},{"$f":"'Cost Calc 1-Vehicle Uptake'!U68*$E$38","v":532385875.88492835},{"$f":"'Cost Calc 1-Vehicle Uptake'!U137*$E$39","v":748889712.31506062},{"$f":"'Cost Calc 1-Vehicle Uptake'!U103*$E$40","v":327190864.08207524},2189627936.130414,null,{"$f":"F33*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":238.45048224460211},119.22524112230106,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X34+'Cost Calc 4-Charger Uptake'!L73+'Cost Calc 4-Charger Uptake'!L111)*$N$37)","v":46407.267146457343},{"$f":"(('Cost Calc 4-Charger Uptake'!X73+'Cost Calc 4-Charger Uptake'!X111+'Cost Calc 4-Charger Uptake'!X149)*$N$37)","v":1566.0260262611778},{"$f":"(('Cost Calc 4-Charger Uptake'!L188)*$N$37)","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!X188*$N$37","v":991.26497414783387},65688.838083912415,114653.39623077877,114.65339623077877,91.72271698462302]
[2051,{"$f":"'Cost Calc 1-Vehicle Uptake'!U34*'Cost Calc 6-Electricity'!$E$37","v":581161483.84834993},{"$f":"'Cost Calc 1-Vehicle Uptake'!U69*$E$38","v":532385875.88492835},{"$f":"'Cost Calc 1-Vehicle Uptake'!U138*$E$39","v":748889712.31506062},{"$f":"'Cost Calc 1-Vehicle Uptake'!U104*$E$40","v":327190864.08207524},2189627936.130414,null,{"$f":"F34*(IF('Cost Data'!$J$59<>0,'Cost Data'!$J$59,'Cost Data'!$M$59)/1000000)","v":238.45048224460211},119.22524112230106,null,{"$f":"(('Cost Calc 4-Charger Uptake'!X35+'Cost Calc 4-Charger Uptake'!L74+'Cost Calc 4-Charger Uptake'!L112)*$N$37)","v":61152.523208900158},{"$f":"(('Cost Calc 4-Charger Uptake'!X74+'Cost Calc 4-Charger Uptake'!X112+'Cost Calc 4-Charger Uptake'!X150)*$N$37)","v":1751.461774126386},{"$f":"(('Cost Calc 4-Charger Uptake'!L189)*$N$37)","v":0},{"$f":"'Cost Calc 4-Charger Uptake'!X189*$N$37","v":991.26497414783387},65688.838083912415,143446.10519104294,143.44610519104293,114.75688415283435]
[]
[null,null,{"$f":"A4","v":2021},{"$f":"A19","v":2036},{"$f":"A34","v":2051},null,null,null,null,null,null,{"$f":"A4","v":2021},{"$f":"A19","v":2036},{"$f":"A34","v":2051}]
[null,"Private",{"$f":"IFERROR(('Charging Calc'!C23/Results!D100)*365,0)","v":2119.7374999999997},{"$f":"IFERROR(('Charging Calc'!D23/Results!E100)*365,0)","v":73.73},{"$f":"IFERROR(('Charging Calc'!E23/Results!F100)*365,0)","v":110.595},null,null,null,null,null,"Non island ",{"$f":"IF('Initial Data Input'!$F$6='User Typology Selection'!$B$20,IF('Cost Data'!H48<>0,'Cost Data'!H48,'Cost Data'!K48),IF('Cost Data'!H49<>0,'Cost Data'!H49,'Cost Data'!K49))","v":1},{"$f":"IF('Initial Data Input'!$F$6='User Typology Selection'!$B$20,IF('Cost Data'!I48<>0,'Cost Data'!I48,'Cost Data'!L48),IF('Cost Data'!I49<>0,'Cost Data'!I49,'Cost Data'!L49))","v":1.0928299936198598},{"$f":"IF('Initial Data Input'!$F$6='User Typology Selection'!$B$20,IF('Cost Data'!J48<>0,'Cost Data'!J48,'Cost Data'!M48),IF('Cost Data'!J49<>0,'Cost Data'!J49,'Cost Data'!M49))","v":1.1942773949551828}]
[null,"two-wheeler",{"$f":"IFERROR(('Charging Calc'!C24/Results!D101)*365,0)","v":984.16383928571406},{"$f":"IFERROR(('Charging Calc'!D24/Results!E101)*365,0)","v":1022.016294642857},{"$f":"IFERROR(('Charging Calc'!E24/Results!F101)*365,0)","v":1009.3988095238095},null,null,null,null,null,"Greenfield cost thousand USD 2020"]
[null,"Shared fleet",{"$f":"IFERROR(('Charging Calc'!C25/Results!D103)*365,0)","v":1380.4467900000004},{"$f":"IFERROR(('Charging Calc'!D25/Results!E103)*365,0)","v":1380.4467900000002},{"$f":"IFERROR(('Charging Calc'!E25/Results!F103)*365,0)","v":2070.6701850000004}]
[null,"Bus",{"$f":"IFERROR(('Charging Calc'!C26/Results!D102)*365,0)","v":73478.789404789437},{"$f":"IFERROR(('Charging Calc'!D26/Results!E102)*365,0)","v":53439.119567119604},{"$f":"IFERROR(('Charging Calc'!E26/Results!F102)*365,0)","v":57256.199536199565},null,null,null,null,null,null,{"$f":"A4","v":2021},{"$f":"A19","v":2036},{"$f":"A34","v":2051}]
[null,"Consumption per year per vehicle type (KWH/vehicle) ",null,null,null,null,null,null,null,null,"Maintenance costs",{"$f":"IF('Cost Data'!H50<>0,'Cost Data'!H50,'Cost Data'!K50)","v":0.03},{"$f":"IF('Cost Data'!I50<>0,'Cost Data'!I50,'Cost Data'!L50)","v":0.03},{"$f":"IF('Cost Data'!J50<>0,'Cost Data'!J50,'Cost Data'!M50)","v":0.03}]
[]
[null,"Public investment",{"$f":"A4","v":2021},{"$f":"A19","v":2036},{"$f":"A34","v":2051},null,null,null,null,null,"Public investment",{"$f":"C43","v":2021},{"$f":"D43","v":2036},2051]
[null,"Electricity consumption cost",{"$f":"IF(AND(ISBLANK(Results_DM!H22),ISBLANK('Cost Data'!H45)),'Cost Data'!K45,IF(ISBLANK(Results_DM!H22),Results_DM!K22,Results_DM!H22))","v":0.2},{"$f":"IF(AND(ISBLANK(Results_DM!I22),ISBLANK('Cost Data'!I45)),'Cost Data'!L45,IF(ISBLANK(Results_DM!I22),Results_DM!L22,Results_DM!I22))","v":0.3},{"$f":"IF(AND(ISBLANK(Results_DM!J22),ISBLANK('Cost Data'!J45)),'Cost Data'!M45,IF(ISBLANK(Results_DM!J22),Results_DM!M22,Results_DM!J22))","v":0.5},null,null,null,null,null,"Electricity transmission cost",{"$f":"IF(AND(ISBLANK(Results_DM!H23),ISBLANK('Cost Data'!H46)),'Cost Data'!K46,IF(ISBLANK(Results_DM!H23),Results_DM!K23,Results_DM!H23))","v":0.8},{"$f":"IF(AND(ISBLANK(Results_DM!I23),ISBLANK('Cost Data'!I46)),'Cost Data'!L46,IF(ISBLANK(Results_DM!I23),Results_DM!L23,Results_DM!I23))","v":0.8},{"$f":"IF(AND(ISBLANK(Results_DM!J23),ISBLANK('Cost Data'!J46)),'Cost Data'!M46,IF(ISBLANK(Results_DM!J23),Results_DM!M23,Results_DM!J23))","v":0.8}]
[]
[]
[null,"Electricity consumption cost selected years (USD 2020)",2020,2035,2050,null,null,null,null,null,"FROM Cost Calc: Charging Infrastructure Annual Maintenance Cost (% of EVSE Cost)"]
[null,null,null,null,null,null,null,null,null,null,"Charger Type",2020,2035,2050,"Unit"]
[null,"Private vehicles",{"$f":"$B$4*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":8584.9368749999976},{"$f":"$B$19*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":32122.380198163337},{"$f":"$B$34*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":52304.533546351486},null,null,null,null,null,"LDV - Level 2",{"$f":"'Cost Calc'!C87","v":3.5999999999999997E-2},{"$f":"'Cost Calc'!D87","v":2.8799999999999999E-2},{"$f":"'Cost Calc'!E87","v":2.3039999999999998E-2},"Thousand USD (2020)"]
[null,"Private two-wheelers",{"$f":"$C$4*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":432.8647814330356},{"$f":"$C$19*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":29684.520986695574},{"$f":"$C$34*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":47914.728829643544},null,null,null,null,null,"LDV - Level 3",{"$f":"'Cost Calc'!C88","v":0.46499999999999997},{"$f":"'Cost Calc'!D88","v":0.372},{"$f":"'Cost Calc'!E88","v":0.29760000000000003},"Thousand USD (2020)"]
[null,"Shared fleets",{"$f":"$D$4*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":931.80158325000014},{"$f":"$D$19*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":32219.32095268993},{"$f":"$D$34*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":67400.074108355446},null,null,null,null,null,"HDV - Slow",{"$f":"'Cost Calc'!C89","v":1.7999999999999998},{"$f":"'Cost Calc'!D89","v":1.44},{"$f":"'Cost Calc'!E89","v":1.1520000000000001},"Thousand USD (2020)"]
[null,"Bus ",{"$f":"$E$4*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":264.52364185724196},{"$f":"$E$19*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":16170.114461734413},{"$f":"$E$34*(IF('Cost Data'!$H$59<>0,'Cost Data'!$H$59,'Cost Data'!$K$59)/1000)","v":29447.177767386769},null,null,null,null,null,"HDV - Fast",{"$f":"'Cost Calc'!C90","v":3.96},{"$f":"'Cost Calc'!D90","v":3.1680000000000001},{"$f":"'Cost Calc'!E90","v":2.5344000000000007},"Thousand USD (2020)"]

{"sheet":"Benefit Default","index":27,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":true,"merged":[[0,1,3,11],[10,1,10,4],[8,1,8,4]]}
[null,"Benefit Data"]
[]
[]
[]
[]
[null,null,"Selected city type",{"$f":"IF('Initial Data Input'!N11=0,'User Typology Selection'!S10,'Initial Data Input'!N11)","v":3}]
[null,null,"Selected country",{"$f":"'Initial Data Input'!F5","v":"China"}]
[null,null,"Selected region",{"$f":"'Initial Data Input'!H5","v":"Asia"}]
[null,"Social impact"]
[]
[null,"Emission Social Cost Factors and Data Sources"]
[null,null,"Emission","Value used in this study -2020 per kg"]
[null,null,"CO2",0.39]
[null,null,"PM10",570.77,null,"per ton","kg/ton","$/kg","inflation","2020 $/kg"]
[null,null,"PM2.5",328.95,null,277359,1E-3,{"$f":"G15*F15","v":277.35899999999998},0.186,{"$f":"(1+I15)*H15","v":328.94777399999998}]
[null,null,"NOX",12.92]
[null,"SOX",2293,2103.2871803449839,{"$f":"D17/1000","v":2.1032871803449837}]
[null,"CO",1146,1051.1849579918673,1.0511849579918673]
[null,"HC",2985,2738.0341183296018,2.738034118329602]

{"sheet":"Results","index":28,"n_rows":127,"n_cols":20,"rows_kept":127,"cut":false,"hidden":false,"merged":[[34,11,35,11],[0,0,3,20],[9,16,10,16],[26,16,27,16],[18,9,19,9],[24,2,25,2],[17,16,18,16],[8,2,9,2],[11,2,12,2],[11,3,12,3],[11,4,12,5],[8,3,9,3],[8,4,9,4],[15,2,16,2],[10,9,11,9],[15,3,16,3],[15,4,16,4],[9,17,10,17],[17,17,18,17],[5,1,6,6],[5,15,6,20],[5,8,6,13],[15,5,16,5],[18,11,19,11],[10,11,11,11],[10,12,11,12],[10,10,11,10],[9,18,10,18],[9,19,10,19],[17,18,18,18],[17,19,18,19],[48,1,50,6],[18,10,19,10],[24,4,25,4],[52,3,53,3],[52,4,53,4],[48,8,50,12],[42,1,46,12],[34,12,35,12],[24,5,25,5],[28,12,29,12],[24,3,25,3],[28,9,29,9],[28,10,29,10],[28,11,29,11],[34,9,35,9],[34,10,35,10],[70,9,71,9],[105,2,106,2],[97,2,98,2],[70,2,77,6],[52,2,53,2],[60,2,61,2],[60,3,61,3],[60,4,61,4],[121,2,122,2],[121,4,122,4],[121,5,122,5],[97,3,98,3],[97,4,98,4],[97,5,98,5],[105,3,106,3],[105,4,106,4],[105,5,106,5],[26,18,27,18],[26,19,27,19],[87,1,91,13],[26,17,27,17],[113,2,114,2],[113,3,114,3],[113,4,114,4],[113,5,114,5],[93,1,95,6],[93,8,95,13],[75,9,79,11],[52,10,53,10],[52,9,53,9],[52,11,53,11],[70,10,71,10],[70,11,71,11]]}
["Costs Dashboard"]
[]
[]
[]
[]
[null,"Charging Infrastructure Cost",null,null,null,null,null,null,"Electricity Cost",null,null,null,null,null,null,"Vehicle Investment Cost"]
[]
[]
[null,null,"Your city's electricity daily consumption is",{"$f":"'Initial Data Input'!F28","v":312980},"MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total accumulated investment cost of EV (million USD 2020)","2020 (Baseline)",2035,2050]
[null,null,null,null,null,null,null,null,null,"Electricity consumption cost selected years (thousand USD 2020)","2020 (Baseline)",2035,2050]
[null,null,"Estimated electricity required for EV charging will account for a ",{"$f":"Results!K120/D9","v":4.1394062075457896E-5},"in additional electricity demand",null,null,null,null,null,null,null,null,null,null,null,"Private vehicles",{"$f":"'Cost Calc'!C32/1000","v":1180.6172727272726},{"$f":"'Cost Calc'!D32/1000","v":169148.25899999999},{"$f":"'Cost Calc'!E32/1000","v":173720.66355}]
[null,null,null,null,null,null,null,null,null,"Private vehicles",{"$f":"'Cost Calc 6-Electricity'!C49","v":8584.9368749999976},{"$f":"'Cost Calc 6-Electricity'!D49","v":32122.380198163337},{"$f":"'Cost Calc 6-Electricity'!E49","v":52304.533546351486},null,null,null,"Private two-wheelers",{"$f":"'Cost Calc'!C33/1000","v":35.853749999999998},{"$f":"'Cost Calc'!D33/1000","v":16620.157125000002},{"$f":"'Cost Calc'!E33/1000","v":11771.43435}]
[null,null,null,null,null,null,null,null,null,"Private two-wheelers",{"$f":"'Cost Calc 6-Electricity'!C50","v":432.8647814330356},{"$f":"'Cost Calc 6-Electricity'!D50","v":29684.520986695574},{"$f":"'Cost Calc 6-Electricity'!E50","v":47914.728829643544},null,null,null,"Shared fleets",{"$f":"'Cost Calc'!C34/1000","v":75.984545454545454},{"$f":"'Cost Calc'!D34/1000","v":9006.6947727272727},{"$f":"'Cost Calc'!E34/1000","v":12663.094500000001}]
[null,null,null,null,null,null,null,null,null,"Shared fleets",{"$f":"'Cost Calc 6-Electricity'!C51","v":931.80158325000014},{"$f":"'Cost Calc 6-Electricity'!D51","v":32219.32095268993},{"$f":"'Cost Calc 6-Electricity'!E51","v":67400.074108355446},null,null,null,"Bus - depot",{"$f":"'Cost Calc'!C35/1000","v":15.37},{"$f":"'Cost Calc'!D35/1000","v":2216.0385000000001},{"$f":"'Cost Calc'!E35/1000","v":3408.1560000000004}]
[null,null,"Total accumulated charger investment cost (million USD 2020) ","2020 (Baseline)",2035,2050,null,null,null,"Bus ",{"$f":"'Cost Calc 6-Electricity'!C52","v":264.52364185724196},{"$f":"'Cost Calc 6-Electricity'!D52","v":16170.114461734413},{"$f":"'Cost Calc 6-Electricity'!E52","v":29447.177767386769},null,null,null,"Total",{"$f":"SUM(R12:R15)","v":1307.825568181818},{"$f":"SUM(S12:S15)","v":196991.14939772725},{"$f":"SUM(T12:T15)","v":201563.34839999999}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K13:K16)","v":10214.126881540276},{"$f":"SUM(L13:L16)","v":110196.33659928326},{"$f":"SUM(M13:M16)","v":197066.51425173724}]
[null,null,{"$f":"Results!J100","v":"Level 1 "},{"$f":"'Cost Calc5-Charger Monitization'!V12","v":1.2295217532224002E-2},{"$f":"'Cost Calc5-Charger Monitization'!W12","v":0.15170406862836386},{"$f":"'Cost Calc5-Charger Monitization'!X12","v":5.9956687908537969E-2},null,null,null,null,null,null,null,null,null,null,"Total accumulated public investment in EVs (million USD 2020)","2020 (Baseline)",2035,2050]
[null,null,{"$f":"Results!J101","v":"Level 2"},{"$f":"'Cost Calc5-Charger Monitization'!V13","v":0.28877913773589697},{"$f":"'Cost Calc5-Charger Monitization'!W13","v":29.520487967035372},{"$f":"'Cost Calc5-Charger Monitization'!X13","v":36.706984643017535},null,null,null,"Public investment in Electricity consumption selected years (USD 2020)","2020 (Baseline)",2035,2050]
[null,null,{"$f":"Results!J102","v":"Level 3"},{"$f":"'Cost Calc5-Charger Monitization'!V14","v":0.17853948479608206},{"$f":"'Cost Calc5-Charger Monitization'!W14","v":11.401919785637746},{"$f":"'Cost Calc5-Charger Monitization'!X14","v":13.912251712792299},null,null,null,null,null,null,null,null,null,null,"Private vehicles",{"$f":"'Cost Calc'!C45/1000","v":23.612345454545455},{"$f":"'Cost Calc'!D45/1000","v":1691.4825900000001},{"$f":"'Cost Calc'!E45/1000","v":1737.2066355000002}]
[null,null,{"$f":"Results!J103","v":"Slow chargers for HDV "},{"$f":"'Cost Calc5-Charger Monitization'!V15","v":9.0271360623380065E-2},{"$f":"'Cost Calc5-Charger Monitization'!W15","v":10.569955680264865},{"$f":"'Cost Calc5-Charger Monitization'!X15","v":1.7508883835869178},null,null,null,"Private vehicles",{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!K13","v":1716.9873749999997},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!L13","v":6424.4760396326674},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!M13","v":10460.906709270297},null,null,null,"Private two-wheelers",{"$f":"'Cost Calc'!C46/1000","v":0.71707500000000002},{"$f":"'Cost Calc'!D46/1000","v":166.20157125},{"$f":"'Cost Calc'!E46/1000","v":117.7143435}]
[null,null,{"$f":"Results!J104","v":"Fast chargers for HDV "},{"$f":"'Cost Calc5-Charger Monitization'!V16","v":0.42776664277363247},{"$f":"'Cost Calc5-Charger Monitization'!W16","v":50.087585081130783},{"$f":"'Cost Calc5-Charger Monitization'!X16","v":75.359702485259334},null,null,null,"Private two-wheelers",{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!K14","v":86.572956286607123},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!L14","v":5936.9041973391149},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!M14","v":9582.9457659287091},null,null,null,"Shared fleets",{"$f":"'Cost Calc'!C47/1000","v":3.7992272727272729},{"$f":"'Cost Calc'!D47/1000","v":180.13389545454547},{"$f":"'Cost Calc'!E47/1000","v":126.63094500000003}]
[null,null,"Total chargers cost",{"$f":"SUM(D18:D22)","v":1.000339643459133},{"$f":"SUM(E18:E22)","v":101.76481589959451},{"$f":"SUM(F18:F22)","v":127.78978391256462},null,null,null,"Shared fleets",{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!K15","v":186.36031665000004},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!L15","v":6443.8641905379864},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!M15","v":13480.01482167109},null,null,null,"Bus - depot",{"$f":"'Cost Calc'!C48/1000","v":15.37},{"$f":"'Cost Calc'!D48/1000","v":2216.0385000000001},{"$f":"'Cost Calc'!E48/1000","v":3408.1560000000004}]
[null,null,null,null,null,null,null,null,null,"Bus - depot",{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!K16","v":52.904728371448392},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!L16","v":3234.0228923468826},{"$f":"IF('Cost Data'!$H$45<>0,'Cost Data'!$H$45,'Cost Data'!$K$45)*Results!M16","v":5889.435553477354},null,null,null,"Total",{"$f":"SUM(R20:R23)","v":43.498647727272726},{"$f":"SUM(S20:S23)","v":4253.8565567045453},{"$f":"SUM(T20:T23)","v":5389.7079240000003}]
[null,null,"Total accumulated public investment in chargers (million USD 2020)","2020 (Baseline)",2035,2050,null,null,null,"Total",{"$f":"SUM(K21:K24)","v":2042.8253763080552},{"$f":"SUM(L21:L24)","v":22039.267319856648},{"$f":"SUM(M21:M24)","v":39413.302850347449}]
[]
[null,null,{"$f":"C18","v":"Level 1 "},{"$f":"IF('Cost Data'!$H$44<>0,'Cost Data'!$H$44,'Cost Data'!$K$44)*D18","v":2.4590435064448003E-3},{"$f":"IF('Cost Data'!$I$44<>0,'Cost Data'!$I$44,'Cost Data'!$L$44)*E18","v":4.5511220588509156E-2},{"$f":"IF('Cost Data'!$J$44<>0,'Cost Data'!$J$44,'Cost Data'!$M$44)*F18","v":2.9978343954268984E-2},null,null,null,null,null,null,null,null,null,null,"Total maintenance cost of EV selected years (thousand USD 2020)","2020 (Baseline)",2035,2050]
[null,null,{"$f":"C19","v":"Level 2"},{"$f":"IF('Cost Data'!$H$44<>0,'Cost Data'!$H$44,'Cost Data'!$K$44)*D19","v":5.7755827547179395E-2},{"$f":"IF('Cost Data'!$I$44<>0,'Cost Data'!$I$44,'Cost Data'!$L$44)*E19","v":8.8561463901106112},{"$f":"IF('Cost Data'!$J$44<>0,'Cost Data'!$J$44,'Cost Data'!$M$44)*F19","v":18.353492321508767}]
[null,null,{"$f":"C20","v":"Level 3"},{"$f":"IF('Cost Data'!$H$44<>0,'Cost Data'!$H$44,'Cost Data'!$K$44)*D20","v":3.5707896959216411E-2},{"$f":"IF('Cost Data'!$I$44<>0,'Cost Data'!$I$44,'Cost Data'!$L$44)*E20","v":3.4205759356913239},{"$f":"IF('Cost Data'!$J$44<>0,'Cost Data'!$J$44,'Cost Data'!$M$44)*F20","v":6.9561258563961497},null,null,null,"Electricity transmission cost selected years (million USD 2020) ","2020 (Baseline)",2035,2050,null,null,null,"Private vehicles",{"$f":"'Cost Calc'!C71/1000","v":16055.437499999998},{"$f":"'Cost Calc'!D71/1000","v":1727152.1806218189},{"$f":"'Cost Calc'!E71/1000","v":1874869.143438159}]
[null,null,{"$f":"C21","v":"Slow chargers for HDV "},{"$f":"IF('Cost Data'!$H$44<>0,'Cost Data'!$H$44,'Cost Data'!$K$44)*D21","v":1.8054272124676012E-2},{"$f":"IF('Cost Data'!$I$44<>0,'Cost Data'!$I$44,'Cost Data'!$L$44)*E21","v":3.1709867040794593},{"$f":"IF('Cost Data'!$J$44<>0,'Cost Data'!$J$44,'Cost Data'!$M$44)*F21","v":0.87544419179345889},null,null,null,null,null,null,null,null,null,null,"Private two-wheelers",{"$f":"'Cost Calc'!C72/1000","v":1743.6205124999999},{"$f":"'Cost Calc'!D72/1000","v":115143.47870812123},{"$f":"'Cost Calc'!E72/1000","v":188179.95810982122}]
[null,null,{"$f":"C22","v":"Fast chargers for HDV "},{"$f":"IF('Cost Data'!$H$44<>0,'Cost Data'!$H$44,'Cost Data'!$K$44)*D22","v":8.5553328554726499E-2},{"$f":"IF('Cost Data'!$I$44<>0,'Cost Data'!$I$44,'Cost Data'!$L$44)*E22","v":15.026275524339233},{"$f":"IF('Cost Data'!$J$44<>0,'Cost Data'!$J$44,'Cost Data'!$M$44)*F22","v":37.679851242629667},null,null,null,"Total cost",{"$f":"'Yearly Selected Costs&Benefits'!$P$7","v":6.3704080553308708},{"$f":"'Yearly Selected Costs&Benefits'!$P$22","v":82.269162831735628},{"$f":"'Yearly Selected Costs&Benefits'!$P$27","v":112.33245687069228},null,null,null,"Shared fleets",{"$f":"'Cost Calc'!C73/1000","v":2396.1344343750006},{"$f":"'Cost Calc'!D73/1000","v":66281.771376820878},{"$f":"'Cost Calc'!E73/1000","v":77031.010012605242}]
[null,null,"Total",{"$f":"SUM(D27:D31)","v":0.2000679286918266},{"$f":"SUM(E27:E31)","v":30.529444769878353},{"$f":"SUM(F27:F31)","v":63.894891956282308},null,null,null,null,null,null,null,null,null,null,"Bus - depot",{"$f":"'Cost Calc'!C74/1000","v":461.760169076821},{"$f":"'Cost Calc'!D74/1000","v":43663.675414224337},{"$f":"'Cost Calc'!E74/1000","v":80151.454157135551}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(R29:R32)","v":20656.952615951821},{"$f":"SUM(S29:S32)","v":1952241.1061209855},2220231.5657177209]
[]
[null,null,null,null,null,null,null,null,null,"Total public investment in electricity transmission selected years (million USD 2020)","2020 (Baseline)",2035,2050]
[]
[null,null,null,null,null,null,null,null,null,"Total cost",{"$f":"IF('Cost Data'!$H$46<>0,'Cost Data'!$H$46,'Cost Data'!$K$46)*K31","v":5.0963264442646974},{"$f":"IF('Cost Data'!$I$46<>0,'Cost Data'!$I$46,'Cost Data'!$L$46)*L31","v":65.815330265388511},{"$f":"IF('Cost Data'!$J$46<>0,'Cost Data'!$J$46,'Cost Data'!$M$46)*M31","v":89.865965496553827}]
[]
[]
[]
[]
[]
[null,"Benefits Dashboard"]
[]
[]
[]
[]
[]
[null,"Social benefits",null,null,null,null,null,null,"Emission reduction"]
[]
[]
[]
[null,null,"Social cost avoided \n(USD 2020) selected years",2035,2050,null,null,null,null,"Total accumulated emission reduction (kg/year)",2035,2050]
[]
[null,null,"CO2",{"$f":"'Benefit Calc 1-Emissions'!N21+'Benefit Calc 1-Emissions'!N58+'Benefit Calc 1-Emissions'!N95+'Benefit Calc 1-Emissions'!N132","v":3926199286.5524426},{"$f":"'Benefit Calc 1-Emissions'!N36+'Benefit Calc 1-Emissions'!N73+'Benefit Calc 1-Emissions'!N110+'Benefit Calc 1-Emissions'!N147","v":4910022442.2322292},null,null,null,null,"CO2 ",{"$f":"SUM('Benefit Calc 1-Emissions'!BI7:BI21)","v":59074478234.64312},{"$f":"SUM('Benefit Calc 1-Emissions'!BI22:BI36)","v":178559526472.86636}]
[null,null,"PM10",{"$f":"'Benefit Calc 1-Emissions'!Y21+'Benefit Calc 1-Emissions'!Y58+'Benefit Calc 1-Emissions'!Y95+'Benefit Calc 1-Emissions'!Y132","v":272606316.18316203},{"$f":"'Benefit Calc 1-Emissions'!Y36+'Benefit Calc 1-Emissions'!Y73+'Benefit Calc 1-Emissions'!Y110+'Benefit Calc 1-Emissions'!Y147","v":876168152.21246147},null,null,null,null,"PM10 ",{"$f":"SUM('Benefit Calc 1-Emissions'!BL7:BL21)","v":2742346.6900707572},{"$f":"SUM('Benefit Calc 1-Emissions'!BL22:BL36)","v":18903031.709817719}]
[null,null,"PM2.5",{"$f":"'Benefit Calc 1-Emissions'!AK21+'Benefit Calc 1-Emissions'!AK58+'Benefit Calc 1-Emissions'!AK95+'Benefit Calc 1-Emissions'!AK132","v":288526846.04616529},{"$f":"'Benefit Calc 1-Emissions'!AK36+'Benefit Calc 1-Emissions'!AK73+'Benefit Calc 1-Emissions'!AK110+'Benefit Calc 1-Emissions'!AK147","v":400588247.45324826},null,null,null,null,"PM2.5",{"$f":"SUM('Benefit Calc 1-Emissions'!BO7:BO21)","v":5162919.6910993},{"$f":"SUM('Benefit Calc 1-Emissions'!BO22:BO36)","v":15884701.388276892}]
[null,null,"NOx",{"$f":"'Benefit Calc 1-Emissions'!AW21+'Benefit Calc 1-Emissions'!AW58+'Benefit Calc 1-Emissions'!AW95+'Benefit Calc 1-Emissions'!AW132","v":272287913.33757627},{"$f":"+'Benefit Calc 1-Emissions'!AW36+'Benefit Calc 1-Emissions'!AW73+'Benefit Calc 1-Emissions'!AW110+'Benefit Calc 1-Emissions'!AW147","v":341313657.14535385},null,null,null,null,"NOx  ",{"$f":"SUM('Benefit Calc 1-Emissions'!BF7:BF21)","v":123766690.27949874},{"$f":"SUM('Benefit Calc 1-Emissions'!BF22:BF36)","v":369314879.57480472}]
[null,null,"Total ",{"$f":"SUM(D55:D58)","v":4759620362.1193457},{"$f":"SUM(E55:E58)","v":6528092499.043293}]
[]
[null,null,"Cumulative social cost avoided \n(USD 2020) ",2035,2050,null,null,null,null,"Percent Emissions Reduction in Emissions Selected Years",2035,2050]
[]
[null,null,"CO2",{"$f":"'Benefit Calc 1-Emissions'!M154","v":23039046511.510818},{"$f":"'Benefit Calc 1-Emissions'!N154","v":69638215324.417877},null,null,null,null,"CO2",{"$f":"'Benefit Calc 1-Emissions'!BI38","v":0.6530497124956921},{"$f":"'Benefit Calc 1-Emissions'!BI39","v":0.90772315460103625}]
[null,null,"PM10",{"$f":"'Benefit Calc 1-Emissions'!M155","v":1565249220.2916858},{"$f":"'Benefit Calc 1-Emissions'!N155","v":10789283409.012661},null,null,null,null,"PM10",{"$f":"'Benefit Calc 1-Emissions'!BL38","v":0.31014543563601521},{"$f":"'Benefit Calc 1-Emissions'!BL39","v":0.78926579716968293}]
[null,null,"PM2.5",{"$f":"'Benefit Calc 1-Emissions'!M156","v":1698342432.387115},{"$f":"'Benefit Calc 1-Emissions'!N156","v":5225272521.6736841},null,null,null,null,"PM2.5",{"$f":"'Benefit Calc 1-Emissions'!BO38","v":0.77067474658836566},{"$f":"'Benefit Calc 1-Emissions'!BO39","v":0.93176332132273088}]
[null,null,"NOx",{"$f":"'Benefit Calc 1-Emissions'!M157","v":1599065638.4111235},{"$f":"'Benefit Calc 1-Emissions'!N157","v":4771548244.1064758},null,null,null,null,"NOx",{"$f":"'Benefit Calc 1-Emissions'!BF38","v":0.68681188139546345},{"$f":"'Benefit Calc 1-Emissions'!BF39","v":0.93097591182233463}]
[null,null,"Total ",{"$f":"SUM(D63:D66)","v":27901703802.600746},{"$f":"SUM(E63:E66)","v":90424319499.210709}]
[]
[]
[]
[null,null,"Social Cost Avoided Note: The factors determining the “value of social cost” are complex and vary by emission type and source. ",null,null,null,null,null,null,"Percent of City CO2 Emissions Reduced by Electrification, Selected Years (kg/year)",2035,2050]
[]
[null,null,null,null,null,null,null,null,null,"CO2 ",{"$f":"'Benefit Calc 1-Emissions'!BG45","v":6.3833697100410924E-2},{"$f":"'Benefit Calc 1-Emissions'!BH45","v":7.6321542751005E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null," 5,000,000,000 kg CO2 is the equivalent of:                                                                                              1,080,218 cars not driving for one year                                                                                           576,967 houses' annual energy use                                                                                            Source: U.S. EPA Equivalencies Calculator  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Infrastructure Dashboard"]
[]
[]
[]
[]
[]
[null,"Mobility Characteristics",null,null,null,null,null,null,"Electricity Consumption & Chargers Results"]
[]
[]
[]
[null,null,"Number of electric vehicles ","2020 (Baseline) ",2035,2050,null,null,null,"Number of chargers needed, selected years","2020 (Baseline)",2035,2050]
[]
[null,null,"Private cars",{"$f":"'Mobility Calc'!C11","v":45000},{"$f":"'Mobility Calc'!D11","v":4840842.7442716425},{"$f":"'Mobility Calc'!E11","v":5254862.189505402},null,null,null,"Level 1 ",{"$f":"'Charging Calc'!C144","v":8383.4687876674125},{"$f":"'Charging Calc'!D144","v":35180.737768155625},{"$f":"'Charging Calc'!E144","v":35619.861067410508}]
[null,null,"Private two-wheelers",{"$f":"'Mobility Calc'!C12","v":4887},{"$f":"'Mobility Calc'!D12","v":322722.84961810947},{"$f":"'Mobility Calc'!E12","v":527428.67423836654},null,null,null,"Level 2",{"$f":"'Charging Calc'!C145","v":2921.2948986235115},{"$f":"'Charging Calc'!D145","v":27300.952835113741},{"$f":"'Charging Calc'!E145","v":38858.03025535692}]
[null,null,"Bus",{"$f":"'Mobility Calc'!C13","v":40},{"$f":"'Mobility Calc'!D13","v":3362.1051379421124},{"$f":"'Mobility Calc'!E13","v":5714.5054462654762},null,null,null,"Level 3",{"$f":"'Charging Calc'!C146","v":85.327713895089289},{"$f":"'Charging Calc'!D146","v":754.58316164024654},{"$f":"'Charging Calc'!E146","v":1311.2749457339814}]
[null,null,"Shared Fleet",{"$f":"'Mobility Calc'!C14","v":7500},{"$f":"'Mobility Calc'!D14","v":259330.86130026649},{"$f":"'Mobility Calc'!E14","v":361665.37662059418},null,null,null,"Slow chargers for HDV ",{"$f":"'Charging Calc'!C147","v":9.3199885089788737},{"$f":"'Charging Calc'!D147","v":195.33370130867112},{"$f":"'Charging Calc'!E147","v":0}]
[null,null,"Total ",{"$f":"SUM(D100:D103)","v":57427},{"$f":"SUM(E100:E103)","v":5426258.5603279611},{"$f":"SUM(F100:F103)","v":6149670.7458106289},null,null,null,"Fast chargers for HDV ",{"$f":"'Charging Calc'!C148","v":4.4735944843098592},{"$f":"'Charging Calc'!D148","v":405.13656567724382},{"$f":"'Charging Calc'!E148","v":830.0123391224638}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K100:K104)","v":11403.884983179301},{"$f":"SUM(L100:L104)","v":63836.744031895527},{"$f":"SUM(M100:M104)","v":76619.178607623864}]
[null,null,"Number of ICE vehicles ","2020 (Baseline) ",2035,2050,null,null,null,"Energy Demand, selected years (kWh per day)","2020 (Baseline)",2035,2050]
[]
[null,null,"Private cars",{"$f":"'Mobility Calc'!C7","v":6490537},{"$f":"'Mobility Calc'!D7","v":1210210.6860679109},{"$f":"'Mobility Calc'!E7","v":0},null,null,null,"Private cars",{"$f":"'Charging Calc'!C23","v":261337.49999999997},{"$f":"'Charging Calc'!D23","v":977850.23434287182},{"$f":"'Charging Calc'!E23","v":1592223.2434201369}]
[null,null,"Private two-wheelers",{"$f":"'Mobility Calc'!C8","v":162874},{"$f":"'Mobility Calc'!D8","v":80680.712404527352},{"$f":"'Mobility Calc'!E8","v":0},null,null,null,"Private two-wheelers",{"$f":"'Charging Calc'!C24","v":13177.010089285712},{"$f":"'Charging Calc'!D24","v":903638.38620077854},{"$f":"'Charging Calc'!E24","v":1458591.4407806254}]
[null,null,"Bus",{"$f":"'Mobility Calc'!C9","v":1741},{"$f":"'Mobility Calc'!D9","v":840.52628448552787},{"$f":"'Mobility Calc'!E9","v":0},null,null,null,"Shared fleets",{"$f":"'Charging Calc'!C25","v":28365.345000000008},{"$f":"'Charging Calc'!D25","v":980801.24665722786},{"$f":"'Charging Calc'!E25","v":2051752.6364796178}]
[null,null,"Shared fleet",{"$f":"'Mobility Calc'!C10","v":250000},{"$f":"'Mobility Calc'!D10","v":0},{"$f":"'Mobility Calc'!E10","v":0},null,null,null,"Bus",{"$f":"'Charging Calc'!C26","v":8052.4700717577471},{"$f":"'Charging Calc'!D26","v":492240.92729785119},{"$f":"'Charging Calc'!E26","v":896413.32625226094}]
[null,null,"Total",{"$f":"SUM(D108:D111)","v":6905152},{"$f":"SUM(E108:E111)","v":1291731.9247569237},{"$f":"SUM(F108:F111)","v":0},null,null,null,"Total kWh needed per day ",{"$f":"SUM(K108:K111)","v":310932.32516104344},{"$f":"SUM(L108:L111)","v":3354530.7944987295},{"$f":"SUM(M108:M111)","v":5998980.646932641}]
[]
[null,null,"% of electric vehicles of total fleet","2020 (Baseline) ",2035,2050,null,null,null,"Total electricity consumption, selected years  (MWh)","2020 (Baseline)",2035,2050]
[]
[null,null,"Private cars",{"$f":"IFERROR(D100/(D100+D108),0)","v":6.8854326737037832E-3},0.79999999999999993,1,null,null,null,"Private cars",{"$f":"'Cost Calc'!C79","v":10.8890625},{"$f":"'Cost Calc'!D79","v":40.743759764286331},{"$f":"'Cost Calc'!E79","v":66.342635142505699}]
[null,null,"Private two-wheelers",2.9130727642300652E-2,0.8,1,null,null,null,"Private two-wheelers",{"$f":"'Cost Calc'!C80","v":0.54904208705357138},{"$f":"'Cost Calc'!D80","v":37.651599425032437},{"$f":"'Cost Calc'!E80","v":60.774643365859397}]
[null,null,"Shared fleets",{"$f":"IFERROR(D103/(D103+D111),0)","v":2.9126213592233011E-2},{"$f":"IFERROR(E103/(E103+E111),0)","v":1},{"$f":"IFERROR(F103/(F103+F111),0)","v":1},null,null,null,"Shared fleets",{"$f":"'Cost Calc'!C81","v":1.1818893750000004},{"$f":"'Cost Calc'!D81","v":40.866718610717832},{"$f":"'Cost Calc'!E81","v":85.48969318665074}]
[null,null,"Bus",{"$f":"IFERROR(D102/(D102+D110),0)","v":2.2459292532285232E-2},{"$f":"IFERROR(E102/(E102+E110),0)","v":0.8},{"$f":"IFERROR(F102/(F102+F110),0)","v":1},null,null,null,"Bus - depot",{"$f":"'Cost Calc'!C82","v":0.33551958632323947},{"$f":"'Cost Calc'!D82","v":20.510038637410467},{"$f":"'Cost Calc'!E82","v":37.350555260510873}]
[null,null,"Total",{"$f":"D104/(D104+D112)","v":8.2479495026196465E-3},{"$f":"E104/(E104+E112)","v":0.80772048909196958},{"$f":"F104/(F104+F112)","v":1},null,null,null,"Total",{"$f":"SUM(K116:K119)","v":12.955513548376812},{"$f":"SUM(L116:L119)","v":139.77211643744707},{"$f":"SUM(M116:M119)","v":249.9575269555267}]
[]
[null,null,"Growth Rates",null,2035,2050]
[]
[null,null,"Private cars",null,{"$f":"'Mobility Data'!F25","v":106.5742832060365},{"$f":"'Mobility Data'!G25","v":8.5526315789473797E-2}]
[null,null,"Private two-wheelers",null,{"$f":"'Mobility Data'!F27","v":65.037006265215766},{"$f":"'Mobility Data'!G27","v":0.63430843171623408}]
[null,null,"Shared fleets",null,{"$f":"'Mobility Data'!F29","v":83.052628448552809},{"$f":"'Mobility Data'!G29","v":0.69968076898488318}]
[null,null,"Bus",null,{"$f":"'Mobility Data'!F31","v":33.577448173368865},{"$f":"'Mobility Data'!G31","v":0.39460986173118656}]

{"sheet":"Yearly Selected Costs&Benefits","index":29,"n_rows":37,"n_cols":23,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,5,2,22],[4,8,4,9],[4,11,4,16],[4,18,4,22],[7,3,9,3],[7,4,9,4]]}
[null,null," Yearly Selected Costs and Benefits",null,null,"Yearly Selected Costs and Benefits"]
[]
[]
[null,null,null,null,null,1000000]
[null,null,null,null,null,null,null,null,"Benefit million USD 2020",null,null,"Total Cost  million USD 2020 ",null,null,null,null,null,null,"Public investment Cost  million USD 2020 "]
[null,null,null,null,null,"YEAR ","PUBLIC INVESTMENT RESULT ",null,"Social benefits ","TOTAL ",null,"Vehicle investment ","Vehicle maintenance","Charging infrastructure","Electricity consumption","Electricity transmission","TOTAL ",null,"Vehicles",{"$f":"N6","v":"Charging infrastructure"},"Electricity consumption","Electricity transmission","TOTAL "]
[null,null,null,null,null,{"$f":"'Cost Calc 1-Vehicle Uptake'!C3","v":2021},{"$f":"J7-W7","v":-78.678513720090137},null,{"$f":"'Benefit Calc 1-Emissions'!BC6","v":-24.886709932746388},{"$f":"I7","v":-24.886709932746388},null,{"$f":"'Cost Calc 2-Vehicle Investment'!S5","v":1307.8255681818182},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O43+'Cost Calc 3-Vehicle Maintenance'!O5)/1000","v":13.173030813604155},{"$f":"'Cost Calc5-Charger Monitization'!O5","v":1.000339643459133},{"$f":"'Cost Calc 6-Electricity'!H4","v":10.214126881540276},{"$f":"'Cost Calc 6-Electricity'!Q4","v":6.3704080553308708},{"$f":"L7+N7+O7+P7+M7","v":1354.9608925351934},null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y5","v":43.498647727272726},{"$f":"'Cost Calc5-Charger Monitization'!Q5","v":0.2000679286918266},{"$f":"'Cost Calc 6-Electricity'!I4","v":2.0428253763080551},{"$f":"'Cost Calc 6-Electricity'!R4","v":5.0963264442646974},{"$f":"S7+T7+U7+V7","v":55.015226497710429}]
[null,null,null,null,null,{"$f":"F7+1","v":2022},{"$f":"J8-W8","v":33.620212170373151},null,{"$f":"'Benefit Calc 1-Emissions'!BC7","v":51.942309553464412},51.942309553464412,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S6","v":2724.6772840909093},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O44+'Cost Calc 3-Vehicle Maintenance'!O6)/1000","v":12.329101755978201},{"$f":"'Cost Calc5-Charger Monitization'!O6","v":1.4715291549068115},{"$f":"'Cost Calc 6-Electricity'!H5","v":3.8072520499223317},{"$f":"'Cost Calc 6-Electricity'!Q5","v":6.8804691259890864},{"$f":"L8+N8+O8+P8+M8","v":2756.8563067974164},null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y6","v":56.253445568181824},{"$f":"'Cost Calc5-Charger Monitization'!Q6","v":0.44145874647204342},{"$f":"'Cost Calc 6-Electricity'!I5","v":1.1421756149766995},{"$f":"'Cost Calc 6-Electricity'!R5","v":5.5043753007912697},{"$f":"S8+T8+U8+V8","v":63.60432883657829}]
[null,null,null,null,null,{"$f":"F8+1","v":2023},{"$f":"J9-W9","v":172.21539977859555},null,{"$f":"'Benefit Calc 1-Emissions'!BC8","v":150.86408667967737},150.86408667967737,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S7","v":3975.3195340909092},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O45+'Cost Calc 3-Vehicle Maintenance'!O7)/1000","v":12.227607108111258},{"$f":"'Cost Calc5-Charger Monitization'!O7","v":2.1427865950463163},{"$f":"'Cost Calc 6-Electricity'!H6","v":6.4341864181928212},{"$f":"'Cost Calc 6-Electricity'!Q6","v":8.5751835530817484},4012.8968783595978,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y7","v":82.374123068181817},{"$f":"'Cost Calc5-Charger Monitization'!Q7","v":0.64283597851389485},{"$f":"'Cost Calc 6-Electricity'!I6","v":1.9302559254578462},{"$f":"'Cost Calc 6-Electricity'!R6","v":6.8601468424653991},{"$f":"S9+T9+U9+V9","v":92.239529641058496}]
[null,null,null,null,null,2024,{"$f":"J10-W10","v":365.64207568543469},null,{"$f":"'Benefit Calc 1-Emissions'!BC9","v":282.74395158451961},282.74395158451961,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S8","v":5290.6774090909094},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O46+'Cost Calc 3-Vehicle Maintenance'!O8)/1000","v":12.092252957976021},{"$f":"'Cost Calc5-Charger Monitization'!O8","v":2.8140440351858222},{"$f":"'Cost Calc 6-Electricity'!H7","v":9.9349158416329519},{"$f":"'Cost Calc 6-Electricity'!Q7","v":10.834236322510426},5335.2263008260061,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y8","v":108.62040681818182},{"$f":"'Cost Calc5-Charger Monitization'!Q8","v":0.84421321055574661},{"$f":"'Cost Calc 6-Electricity'!I7","v":2.9804747524898856},{"$f":"'Cost Calc 6-Electricity'!R7","v":8.6673890580083413},121.77037141096766]
[null,null,null,null,null,2025,{"$f":"J11-W11","v":613.51567893244101},null,{"$f":"'Benefit Calc 1-Emissions'!BC10","v":447.63085431365187},447.63085431365187,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S9","v":6609.6769090909092},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O47+'Cost Calc 3-Vehicle Maintenance'!O9)/1000","v":11.923078103572937},{"$f":"'Cost Calc5-Charger Monitization'!O9","v":3.4853014753253273},{"$f":"'Cost Calc 6-Electricity'!H8","v":14.314860158042078},{"$f":"'Cost Calc 6-Electricity'!Q8","v":13.659278721110933},6662.7777131125213,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y9","v":135.42465681818183},{"$f":"'Cost Calc5-Charger Monitization'!Q9","v":1.0455904425975981},{"$f":"'Cost Calc 6-Electricity'!I8","v":4.2944580474126237},{"$f":"'Cost Calc 6-Electricity'!R8","v":10.927422976888748},152.63216994974189]
[null,null,null,null,null,2026,{"$f":"J12-W12","v":916.87192110571107},null,{"$f":"'Benefit Calc 1-Emissions'!BC11","v":645.47509068946113},645.47509068946113,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S10","v":7928.1814090909093},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O48+'Cost Calc 3-Vehicle Maintenance'!O10)/1000","v":11.720093358222298},{"$f":"'Cost Calc5-Charger Monitization'!O10","v":4.1565589154648324},{"$f":"'Cost Calc 6-Electricity'!H9","v":19.568736193853059},{"$f":"'Cost Calc 6-Electricity'!Q9","v":17.048709787196255},7991.4076154302538,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y10","v":161.70272181818183},{"$f":"'Cost Calc5-Charger Monitization'!Q10","v":1.2469676746394496},{"$f":"'Cost Calc 6-Electricity'!I9","v":5.8706208581559176},{"$f":"'Cost Calc 6-Electricity'!R9","v":13.638967829757005},183.73790828596145]
[null,null,null,null,null,2027,1275.1848857329248,null,{"$f":"'Benefit Calc 1-Emissions'!BC12","v":876.2766534432053},876.2766534432053,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S11","v":9246.622909090911},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O49+'Cost Calc 3-Vehicle Maintenance'!O11)/1000","v":11.48324927520637},{"$f":"'Cost Calc5-Charger Monitization'!O11","v":4.8278163556043383},{"$f":"'Cost Calc 6-Electricity'!H10","v":25.696399985563684},{"$f":"'Cost Calc 6-Electricity'!Q10","v":21.002476983717592},9321.5477339989156,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y11","v":187.97984181818182},{"$f":"'Cost Calc5-Charger Monitization'!Q11","v":1.4483449066813014},{"$f":"'Cost Calc 6-Electricity'!I10","v":7.7089199956691044},{"$f":"'Cost Calc 6-Electricity'!R10","v":16.801981586974076},215.61273237830898]
[null,null,null,null,null,2028,{"$f":"J14-W14","v":1687.9753098039134},null,{"$f":"'Benefit Calc 1-Emissions'!BC13","v":1140.0847133099383},1140.0847133099383,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S12","v":10565.65390909091},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O50+'Cost Calc 3-Vehicle Maintenance'!O12)/1000","v":11.21263801304457},{"$f":"'Cost Calc5-Charger Monitization'!O12","v":5.4990737957438434},{"$f":"'Cost Calc 6-Electricity'!H11","v":32.703285969513296},{"$f":"'Cost Calc 6-Electricity'!Q11","v":25.522236021310757},10653.857780976474,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y12","v":214.78440681818182},{"$f":"'Cost Calc5-Charger Monitization'!Q12","v":1.6497221387231529},{"$f":"'Cost Calc 6-Electricity'!I11","v":9.810985790853989},{"$f":"'Cost Calc 6-Electricity'!R11","v":20.417788817048606},{"$f":"S14+T14+U14+V14","v":248.78799594882253}]
[null,null,null,null,null,2029,2156.2489919475593,null,{"$f":"'Benefit Calc 1-Emissions'!BC14","v":1436.8506475346487},1436.8506475346487,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S13","v":11884.12690909091},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O51+'Cost Calc 3-Vehicle Maintenance'!O13)/1000","v":10.908163334813239},{"$f":"'Cost Calc5-Charger Monitization'!O13","v":6.1703312358833484},{"$f":"'Cost Calc 6-Electricity'!H12","v":40.584096373594761},{"$f":"'Cost Calc 6-Electricity'!Q12","v":30.606381514488746},11987.183254396461,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y13","v":241.06215681818182},{"$f":"'Cost Calc5-Charger Monitization'!Q13","v":1.8510993707650045},{"$f":"'Cost Calc 6-Electricity'!I12","v":12.175228912078428},{"$f":"'Cost Calc 6-Electricity'!R12","v":24.485105211590998},282.20656535748049]
[null,null,null,null,null,2030,2656.3626282101318,null,{"$f":"'Benefit Calc 1-Emissions'!BC15","v":1766.6238930935908},1766.6238930935908,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S14","v":13225.765909090911},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O52+'Cost Calc 3-Vehicle Maintenance'!O14)/1000","v":10.569868293232048},{"$f":"'Cost Calc5-Charger Monitization'!O14","v":6.8415886760228535},{"$f":"'Cost Calc 6-Electricity'!H13","v":49.343992305683024},{"$f":"'Cost Calc 6-Electricity'!Q13","v":36.25646852358976},13345.254886506018,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y14","v":290.50559181818181},{"$f":"'Cost Calc5-Charger Monitization'!Q14","v":2.052476602806856},{"$f":"'Cost Calc 6-Electricity'!I13","v":14.803197691704906},{"$f":"'Cost Calc 6-Electricity'!R13","v":29.005174818871808},339.56372416228805]
[null,null,null,null,null,2031,3221.4354943461713,null,{"$f":"'Benefit Calc 1-Emissions'!BC16","v":2129.3544122099206},2129.3544122099206,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S15","v":14557.43290909091},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O53+'Cost Calc 3-Vehicle Maintenance'!O15)/1000","v":10.197766933586555},{"$f":"'Cost Calc5-Charger Monitization'!O15","v":7.5128461161623594},{"$f":"'Cost Calc 6-Electricity'!H14","v":58.977819957173132},{"$f":"'Cost Calc 6-Electricity'!Q14","v":42.47094420017558},14694.928014239125,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y15","v":329.94615681818181},{"$f":"'Cost Calc5-Charger Monitization'!Q15","v":2.2538538348487078},{"$f":"'Cost Calc 6-Electricity'!I14","v":17.69334598715194},{"$f":"'Cost Calc 6-Electricity'!R14","v":33.976755360140466},387.68813776454101]
[null,null,null,null,null,2032,3831.3270123922398,null,{"$f":"'Benefit Calc 1-Emissions'!BC17","v":2525.0920292398309},2525.0920292398309,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S16","v":16870.989272727275},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O54+'Cost Calc 3-Vehicle Maintenance'!O16)/1000","v":9.7918412967899648},{"$f":"'Cost Calc5-Charger Monitization'!O16","v":9.4089105448838346},{"$f":"'Cost Calc 6-Electricity'!H15","v":69.490862501632222},{"$f":"'Cost Calc 6-Electricity'!Q15","v":49.251409505933246},17029.295671824952,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y16","v":379.20561545454541},{"$f":"'Cost Calc5-Charger Monitization'!Q16","v":2.8226731634651503},{"$f":"'Cost Calc 6-Electricity'!I15","v":20.847258750489665},{"$f":"'Cost Calc 6-Electricity'!R15","v":39.401127604746598},446.77187761859716]
[null,null,null,null,null,2033,4493.217090752767,null,{"$f":"'Benefit Calc 1-Emissions'!BC18","v":2953.7882027511023},2953.7882027511023,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S17","v":19408.639500000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O55+'Cost Calc 3-Vehicle Maintenance'!O17)/1000","v":9.3520567943070851},{"$f":"'Cost Calc5-Charger Monitization'!O17","v":10.526546886551685},{"$f":"'Cost Calc 6-Electricity'!H16","v":80.877836765493186},{"$f":"'Cost Calc 6-Electricity'!Q16","v":56.596263479175718},19588.552208036021,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y17","v":431.65768500000001},{"$f":"'Cost Calc5-Charger Monitization'!Q17","v":3.1579640659655053},{"$f":"'Cost Calc 6-Electricity'!I16","v":24.263351029647954},{"$f":"'Cost Calc 6-Electricity'!R16","v":45.277010783340579},509.58482475307363]
[null,null,null,null,null,2034,5211.3261022415227,null,{"$f":"'Benefit Calc 1-Emissions'!BC19","v":3415.4404798056253},3415.4404798056253,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S18","v":21908.839499999998},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O56+'Cost Calc 3-Vehicle Maintenance'!O18)/1000","v":8.8784619288976465},{"$f":"'Cost Calc5-Charger Monitization'!O18","v":11.644183228219536},{"$f":"'Cost Calc 6-Electricity'!H17","v":93.138598785253777},{"$f":"'Cost Calc 6-Electricity'!Q17","v":64.505453582854216},22111.931780180566,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y18","v":482.84541000000002},{"$f":"'Cost Calc5-Charger Monitization'!Q18","v":3.4932549684658607},{"$f":"'Cost Calc 6-Electricity'!I17","v":27.941579635576133},{"$f":"'Cost Calc 6-Electricity'!R17","v":51.604362866283374},571.9034580982235]
[null,null,null,null,null,2035,5979.709398853638,null,{"$f":"'Benefit Calc 1-Emissions'!BC20","v":4471.0935160731806},4471.0935160731806,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S19","v":24409.629000000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O57+'Cost Calc 3-Vehicle Maintenance'!O19)/1000","v":7.7988972992596244},{"$f":"'Cost Calc5-Charger Monitization'!O19","v":12.761819569887383},{"$f":"'Cost Calc 6-Electricity'!H18","v":121.2159702592116},{"$f":"'Cost Calc 6-Electricity'!Q18","v":67.371582980943472},24642.737182609137,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y19","v":534.56026499999996},{"$f":"'Cost Calc5-Charger Monitization'!Q19","v":3.8285458709662148},{"$f":"'Cost Calc 6-Electricity'!I18","v":36.364791077763478},{"$f":"'Cost Calc 6-Electricity'!R18","v":53.897266384754779},639.72697726372257]
[null,null,null,null,null,2036,{"$f":"J22-W22","v":6867.0913859461198},null,{"$f":"'Benefit Calc 1-Emissions'!BC21","v":4471.0935160731806},4471.0935160731806,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S20","v":26910.386999999999},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O58+'Cost Calc 3-Vehicle Maintenance'!O20)/1000","v":7.7988972992596244},{"$f":"'Cost Calc5-Charger Monitization'!O20","v":13.879455911555233},{"$f":"'Cost Calc 6-Electricity'!H19","v":121.2159702592116},{"$f":"'Cost Calc 6-Electricity'!Q19","v":82.269162831735628},27165.884060483695,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y20","v":586.27512000000013},{"$f":"'Cost Calc5-Charger Monitization'!Q20","v":4.1638367734665698},{"$f":"'Cost Calc 6-Electricity'!I19","v":36.364791077763478},{"$f":"'Cost Calc 6-Electricity'!R19","v":65.815330265388511},700.44386622345769]
[null,null,null,null,null,2037,7977.9812690100462,null,{"$f":"'Benefit Calc 1-Emissions'!BC22","v":5268.3008803866214},5268.3008803866214,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S21","v":10362.182175},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O59+'Cost Calc 3-Vehicle Maintenance'!O21)/1000","v":7.7265493742458622},{"$f":"'Cost Calc5-Charger Monitization'!O21","v":6.8184967108736405},{"$f":"'Cost Calc 6-Electricity'!H20","v":163.04167417388931},{"$f":"'Cost Calc 6-Electricity'!Q20","v":102.82675706562412},10678.804266721383,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y21","v":280.92191175000005},{"$f":"'Cost Calc5-Charger Monitization'!Q21","v":3.4092483554368203},{"$f":"'Cost Calc 6-Electricity'!I20","v":81.520837086944653},{"$f":"'Cost Calc 6-Electricity'!R20","v":82.261405652499306},464.11001310559152]
[null,null,null,null,null,2038,8003.8045997581476,null,{"$f":"'Benefit Calc 1-Emissions'!BC23","v":5315.0952277019578},5315.0952277019578,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S22","v":11860.580925},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O60+'Cost Calc 3-Vehicle Maintenance'!O22)/1000","v":7.6408129229607473},{"$f":"'Cost Calc5-Charger Monitization'!O22","v":6.110558016525756},{"$f":"'Cost Calc 6-Electricity'!H21","v":182.54082486748842},{"$f":"'Cost Calc 6-Electricity'!Q21","v":104.99923141252579},12202.078443027754,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y22","v":312.56136225000006},{"$f":"'Cost Calc5-Charger Monitization'!Q22","v":3.055279008262878},{"$f":"'Cost Calc 6-Electricity'!I21","v":91.270412433744212},{"$f":"'Cost Calc 6-Electricity'!R21","v":83.999385130020642},508.90711328715156]
[null,null,null,null,null,2039,{"$f":"J25-W25","v":8052.1313469912548},null,{"$f":"'Benefit Calc 1-Emissions'!BC24","v":5365.6926240728199},5365.6926240728199,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S23","v":12567.654225000002},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O61+'Cost Calc 3-Vehicle Maintenance'!O23)/1000","v":7.5509388275578493},{"$f":"'Cost Calc5-Charger Monitization'!O23","v":6.7663186643526005},{"$f":"'Cost Calc 6-Electricity'!H22","v":185.98234086645527},{"$f":"'Cost Calc 6-Electricity'!Q22","v":107.32168287877887},12916.36169302833,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y23","v":336.28755825000007},{"$f":"'Cost Calc5-Charger Monitization'!Q23","v":3.3831593321763003},{"$f":"'Cost Calc 6-Electricity'!I22","v":92.991170433227637},{"$f":"'Cost Calc 6-Electricity'!R22","v":85.857346303023107},537.0065237319609]
[null,null,null,null,null,2040,8096.7940651842055,null,{"$f":"'Benefit Calc 1-Emissions'!BC25","v":5418.9258571972878},5418.9258571972878,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S24","v":14019.583275000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O62+'Cost Calc 3-Vehicle Maintenance'!O24)/1000","v":7.4563380558425685},{"$f":"'Cost Calc5-Charger Monitization'!O24","v":7.4220793121794451},{"$f":"'Cost Calc 6-Electricity'!H23","v":189.60193127499403},{"$f":"'Cost Calc 6-Electricity'!Q23","v":109.76554396541341},14375.841837053775,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y24","v":367.46231175000003},{"$f":"'Cost Calc5-Charger Monitization'!Q24","v":3.7110396560897225},{"$f":"'Cost Calc 6-Electricity'!I23","v":94.800965637497015},{"$f":"'Cost Calc 6-Electricity'!R23","v":87.812435172330737},{"$f":"S26+T26+U26+V26","v":572.76524749389091}]
[null,null,null,null,null,2041,{"$f":"J27-W27","v":8145.2922563495467},null,{"$f":"'Benefit Calc 1-Emissions'!BC26","v":5474.8486994803689},5474.8486994803689,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S25","v":15471.449550000003},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O63+'Cost Calc 3-Vehicle Maintenance'!O25)/1000","v":7.356990894887522},{"$f":"'Cost Calc5-Charger Monitization'!O25","v":8.0778399600062869},{"$f":"'Cost Calc 6-Electricity'!H24","v":193.4056057972511},{"$f":"'Cost Calc 6-Electricity'!Q24","v":112.33245687069228},15835.607932640889,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y25","v":398.6364375},{"$f":"'Cost Calc5-Charger Monitization'!Q25","v":4.0389199800031435},{"$f":"'Cost Calc 6-Electricity'!I24","v":96.702802898625549},{"$f":"'Cost Calc 6-Electricity'!R24","v":89.865965496553827},608.73839367139931]
[null,null,null,null,null,2042,8198.1138449547052,null,{"$f":"'Benefit Calc 1-Emissions'!BC27","v":5533.4048703281806},5533.4048703281806,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S26","v":16922.809575000003},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O64+'Cost Calc 3-Vehicle Maintenance'!O26)/1000","v":7.2529136897880946},{"$f":"'Cost Calc5-Charger Monitization'!O26","v":8.7336006078331323},{"$f":"'Cost Calc 6-Electricity'!H25","v":197.38701930956654},{"$f":"'Cost Calc 6-Electricity'!Q25","v":115.02065651077227},17295.208348244068,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y26","v":429.26822775000005},{"$f":"'Cost Calc5-Charger Monitization'!Q26","v":4.3668003039165662},{"$f":"'Cost Calc 6-Electricity'!I25","v":98.69350965478327},{"$f":"'Cost Calc 6-Electricity'!R25","v":92.016525208617821},{"$f":"S28+T28+U28+V28","v":644.3796388202361}]
[null,null,null,null,null,2043,{"$f":"J29-W29","v":8253.6838429914351},null,{"$f":"'Benefit Calc 1-Emissions'!BC28","v":5594.6499215623444},5594.6499215623444,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S27","v":18375.281325000004},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O65+'Cost Calc 3-Vehicle Maintenance'!O27)/1000","v":7.144143279652881},{"$f":"'Cost Calc5-Charger Monitization'!O27","v":9.3893612556599741},{"$f":"'Cost Calc 6-Electricity'!H26","v":201.55274243158334},{"$f":"'Cost Calc 6-Electricity'!Q26","v":117.83198345721976},18756.269618238268,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y27","v":460.98568125000008},{"$f":"'Cost Calc5-Charger Monitization'!Q27","v":4.6946806278299871},{"$f":"'Cost Calc 6-Electricity'!I26","v":100.77637121579167},{"$f":"'Cost Calc 6-Electricity'!R26","v":94.265586765775822},681.32179478504713]
[null,null,null,null,null,2044,8314.1246997985618,null,{"$f":"'Benefit Calc 1-Emissions'!BC29","v":5658.5315383223751},5658.5315383223751,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S28","v":19826.641350000002},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O66+'Cost Calc 3-Vehicle Maintenance'!O28)/1000","v":7.030593009001306},{"$f":"'Cost Calc5-Charger Monitization'!O28","v":10.045332864009415},{"$f":"'Cost Calc 6-Electricity'!H27","v":205.89631446718897},{"$f":"'Cost Calc 6-Electricity'!Q27","v":120.76464453632551},20216.560115388507,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y28","v":491.61747150000008},{"$f":"'Cost Calc5-Charger Monitization'!Q28","v":5.0226664320047076},{"$f":"'Cost Calc 6-Electricity'!I27","v":102.94815723359449},{"$f":"'Cost Calc 6-Electricity'!R27","v":96.611715629060413},717.38895139684428]
[null,null,null,null,null,2045,8542.2912521584476,null,{"$f":"'Benefit Calc 1-Emissions'!BC30","v":5725.0995203145849},5725.0995203145849,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S29","v":21114.033075000003},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O67+'Cost Calc 3-Vehicle Maintenance'!O29)/1000","v":6.9123479192319444},{"$f":"'Cost Calc5-Charger Monitization'!O29","v":10.703361885517989},{"$f":"'Cost Calc 6-Electricity'!H28","v":210.42386069298252},{"$f":"'Cost Calc 6-Electricity'!Q28","v":123.82031003621843},21513.232928079116,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y29","v":358.35313274999999},{"$f":"'Cost Calc5-Charger Monitization'!Q29","v":5.3516809427589944},{"$f":"'Cost Calc 6-Electricity'!I28","v":105.21193034649126},{"$f":"'Cost Calc 6-Electricity'!R28","v":99.05624802897475},589.77593393540269]
[null,null,null,null,null,2046,8621.8673857274807,null,{"$f":"'Benefit Calc 1-Emissions'!BC31","v":5794.3027918739863},5794.3027918739863,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S30","v":22555.650825000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O68+'Cost Calc 3-Vehicle Maintenance'!O30)/1000","v":6.7893737628182027},{"$f":"'Cost Calc5-Charger Monitization'!O30","v":7.8547019465078192},{"$f":"'Cost Calc 6-Electricity'!H29","v":215.12925583236483},{"$f":"'Cost Calc 6-Electricity'!Q29","v":126.99730966876959},22960.965867807354,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y30","v":379.21658625000003},{"$f":"'Cost Calc5-Charger Monitization'!Q30","v":3.9273509732539096},{"$f":"'Cost Calc 6-Electricity'!I29","v":107.56462791618242},{"$f":"'Cost Calc 6-Electricity'!R29","v":101.59784773501568},614.74792266042641]
[null,null,null,null,null,2047,8702.5373903363288,null,{"$f":"'Benefit Calc 1-Emissions'!BC32","v":5866.1943188652449},5866.1943188652449,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S31","v":23998.301325},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O69+'Cost Calc 3-Vehicle Maintenance'!O31)/1000","v":6.6616510571134446},{"$f":"'Cost Calc5-Charger Monitization'!O31","v":8.313496362015302},{"$f":"'Cost Calc 6-Electricity'!H30","v":220.01885065791819},{"$f":"'Cost Calc 6-Electricity'!Q30","v":130.29738920983112},24413.387864904082,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y31","v":401.16491325000004},{"$f":"'Cost Calc5-Charger Monitization'!Q31","v":4.156748181007651},{"$f":"'Cost Calc 6-Electricity'!I30","v":110.0094253289591},{"$f":"'Cost Calc 6-Electricity'!R30","v":104.23791136786491},642.6736356832871]
[null,null,null,null,null,2048,9009.1780396769318,null,{"$f":"'Benefit Calc 1-Emissions'!BC33","v":5940.7211354236942},5940.7211354236942,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S32","v":3330.1874250000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O70+'Cost Calc 3-Vehicle Maintenance'!O32)/1000","v":6.5291992847643048},{"$f":"'Cost Calc5-Charger Monitization'!O32","v":8.7634392717819019},{"$f":"'Cost Calc 6-Electricity'!H31","v":225.08629439706033},{"$f":"'Cost Calc 6-Electricity'!Q31","v":133.71880288355092},3755.3774014932196,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y32","v":200.93105025000003},{"$f":"'Cost Calc5-Charger Monitization'!Q32","v":4.3817196358909509},{"$f":"'Cost Calc 6-Electricity'!I31","v":112.54314719853016},{"$f":"'Cost Calc 6-Electricity'!R31","v":106.97504230684075},{"$f":"S34+T34+U34+V34","v":448.62329137000205}]
[null,null,null,null,null,2049,{"$f":"J35-W35","v":9110.4758870659516},null,{"$f":"'Benefit Calc 1-Emissions'!BC34","v":6017.9362782167836},6017.9362782167836,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S33","v":3472.2553500000004},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O71+'Cost Calc 3-Vehicle Maintenance'!O33)/1000","v":6.392053670797381},{"$f":"'Cost Calc5-Charger Monitization'!O33","v":9.2133821815485017},{"$f":"'Cost Calc 6-Electricity'!H32","v":230.33782224992072},{"$f":"'Cost Calc 6-Electricity'!Q32","v":137.26326837591506},3907.8975421916439,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y33","v":209.87355150000002},{"$f":"'Cost Calc5-Charger Monitization'!Q33","v":4.6066910907742509},{"$f":"'Cost Calc 6-Electricity'!I32","v":115.16891112496036},{"$f":"'Cost Calc 6-Electricity'!R32","v":109.81061470073206},463.96436147229525]
[null,null,null,null,null,2050,9214.6895832766386,null,{"$f":"'Benefit Calc 1-Emissions'!BC35","v":6127.504251590045},6127.504251590045,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S34","v":3613.8170249999998},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O72+'Cost Calc 3-Vehicle Maintenance'!O34)/1000","v":6.0837125944201311},{"$f":"'Cost Calc5-Charger Monitization'!O34","v":9.6633250913150981},{"$f":"'Cost Calc 6-Electricity'!H33","v":238.45048224460211},{"$f":"'Cost Calc 6-Electricity'!Q33","v":114.65339623077877},4062.0828836639521,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y34","v":218.27371725},{"$f":"'Cost Calc5-Charger Monitization'!Q34","v":4.831662545657549},{"$f":"'Cost Calc 6-Electricity'!I33","v":119.22524112230106},{"$f":"'Cost Calc 6-Electricity'!R33","v":91.72271698462302},480.43637625420843]
[null,null,null,null,null,2051,9245.3892042683237,null,{"$f":"'Benefit Calc 1-Emissions'!BC36","v":6127.504251590045},6127.504251590045,null,{"$f":"'Cost Calc 2-Vehicle Investment'!S35","v":3755.4414750000001},{"$f":"('Cost Calc 3-Vehicle Maintenance'!O73+'Cost Calc 3-Vehicle Maintenance'!O35)/1000","v":6.0837125944201311},{"$f":"'Cost Calc5-Charger Monitization'!O35","v":10.097178424786982},{"$f":"'Cost Calc 6-Electricity'!H34","v":238.45048224460211},{"$f":"'Cost Calc 6-Electricity'!Q34","v":143.44610519104293},4207.0823345046929,null,{"$f":"'Cost Calc 2-Vehicle Investment'!Y35","v":226.67451075000005},{"$f":"'Cost Calc5-Charger Monitization'!Q35","v":5.048589212393491},{"$f":"'Cost Calc 6-Electricity'!I34","v":119.22524112230106},{"$f":"'Cost Calc 6-Electricity'!R34","v":114.75688415283435},490.86478636469934]

{"sheet":"Sources","index":30,"n_rows":230,"n_cols":16384,"rows_kept":230,"cut":false,"hidden":false,"merged":[[59,1,62,1],[23,1,50,1],[23,2,26,2],[23,4,26,6],[23,7,50,15],[27,2,30,2],[27,4,30,6],[31,2,34,2],[35,2,38,2],[39,2,42,2],[43,2,46,2],[43,4,46,6],[47,2,50,2],[47,4,50,6],[51,1,54,1],[55,1,58,1],[14,10,14,12],[1,4,1,6],[1,7,1,9],[1,10,1,12],[1,13,1,15],[3,1,3,15],[4,1,6,1],[7,1,10,1],[11,1,13,1],[14,1,22,1],[14,4,14,6],[14,7,14,9],[64,1,64,15],[65,4,65,6],[65,7,65,9],[65,10,65,12],[65,13,65,15],[67,1,72,1],[73,1,76,1],[77,1,80,1],[81,1,86,1],[67,2,68,2],[67,3,68,3],[67,4,68,4],[67,5,68,5],[67,6,68,6],[67,7,68,7],[67,8,68,8],[67,9,68,9],[67,10,68,10],[67,11,68,11],[67,12,68,12],[67,13,68,13],[102,1,102,15],[103,1,105,1],[106,1,108,1],[90,1,91,1],[67,14,68,14],[67,15,68,15],[109,1,112,1],[113,1,117,1],[113,2,113,3],[114,2,114,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[97,1,100,1],[87,1,89,1],[93,1,96,1],[128,1,143,1],[128,2,131,2],[132,2,135,2],[136,2,139,2],[140,2,143,2],[118,1,127,1],[118,2,119,2],[120,2,121,2],[122,2,123,2],[124,2,127,2],[163,17,169,21],[167,1,170,1],[148,1,157,1],[148,2,149,2],[150,2,151,2],[152,2,153,2],[154,2,157,2],[144,1,147,1],[144,2,144,3],[145,2,145,3],[146,2,146,3],[147,2,147,3],[160,1,160,15],[161,1,162,1],[161,2,161,3],[163,1,166,1],[202,1,204,1],[171,1,174,1],[178,1,179,1],[178,2,178,3],[180,1,183,1],[184,1,187,1],[188,1,191,1],[195,1,201,1],[195,2,197,2],[216,1,216,15],[217,1,225,1],[237,8,240,10],[205,1,206,1],[205,2,206,2],[205,3,206,3],[205,4,205,6],[207,1,211,1],[207,5,211,6],[205,7,211,15]]}
[]
["Results Check ","Category","Data point","Unit","Urban Typology 1: Emerging Economy - High Density",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging economy - Low  Density"]
[null,null,null,null,2020,2035,2050,2020,2035,2050,2020,2035,2050,2020,2035,2050]
[null,"TAB 1: URBAN TYPOLOGIES"]
["Results: K-M13","Population and Land Use","Population","Number of people","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection","From user selection"]
[null,null,"Average annual population growth rate, today-2050","%","UN DESA - WUP 2018",null,null,"UN DESA - WUP 2018",null,null,"UN DESA - WUP 2018",null,null,"UN DESA - WUP 2018"]
[null,null,"Population density","residents per km ","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018","Average of representative cities; Density increasing at same rate as population from UN DESA 2018"]
[null,"Economy","GDP per capita","US 2020  per capita","World Bank, World Development Indicators Database: https://data.worldbank.org/indicator/NY.GDP.PCAP.PP.CD?view=chart",null,null,"World Bank, World Development Indicators Database: https://data.worldbank.org/indicator/NY.GDP.PCAP.PP.CD?view=chart,",null,null,"World Bank, World Development Indicators Database: https://data.worldbank.org/indicator/NY.GDP.PCAP.PP.CD?view=chart,",null,null,"World Bank, World Development Indicators Database: https://data.worldbank.org/indicator/NY.GDP.PCAP.PP.CD?view=chart,"]
[null,null,"Gasoline ","$ per gallon (Q1 2018)","Gasoline Prices Around the World; https://www.bloomberg.com/graphics/gas-prices/#20181:United-States:USD:g","Yearly rate of increase 2.4% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=0","Yearly rate of increase 2.4% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=1","Gasoline Prices Around the World; https://www.bloomberg.com/graphics/gas-prices/#20181:United-States:USD:g","Yearly rate of increase 2% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=0","Yearly rate of increase 2% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=1","Gasoline Prices Around the World; https://www.bloomberg.com/graphics/gas-prices/#20181:United-States:USD:g","Yearly rate of increase 2% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=0","Yearly rate of increase 2% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=1","Gasoline Prices Around the World; https://www.bloomberg.com/graphics/gas-prices/#20181:United-States:USD:g","Yearly rate of increase 2.4% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=0","Yearly rate of increase 2.4% from EIA, https://www.eia.gov/outlooks/aeo/data/browser/#/?id=19-AEO2018&cases=ref2018&sourcekey=1"]
[null,null,"Electricity","$ per kWh","World Energy Prices 2018; http://www.iea.org/publications/freepublications/publication/WorldEnergyPrices2018Overview.pdf",null,null,"World Energy Prices 2018; http://www.iea.org/publications/freepublications/publication/WorldEnergyPrices2018Overview.pdf",null,null,"World Energy Prices; http://www.iea.org/publications/freepublications/publication/WorldEnergyPrices2018Overview.pdf",null,null,"World Energy Prices; http://www.iea.org/publications/freepublications/publication/WorldEnergyPrices2018Overview.pdf"]
[null,null,"Car Fuel economy","km/gallon","miles per Gallon; https://www.nytimes.com/interactive/2018/04/03/climate/us-fuel-economy.html","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","miles per Gallon; https://www.nytimes.com/interactive/2018/04/03/climate/us-fuel-economy.html","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","miles per Gallon; https://www.nytimes.com/interactive/2018/04/03/climate/us-fuel-economy.html","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","miles per Gallon; https://www.nytimes.com/interactive/2018/04/03/climate/us-fuel-economy.html","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 ","1% annual increase in fuel efficiency to meet GFEI goal; 2012-15 "]
[null,"Emssions per capita",null,null,"North America","Europe","Asia","South America","Africa","Australia/Oceania"]
[null,null,null,null,"Today","Today","Today","Today","Today","Today"]
[null,null,"Regional median per capita emssions, BASIC ","mtCO2/year","C40 Cities: http://www.c40.org/other/gpc-dashboard","C40 Cities: http://www.c40.org/other/gpc-dashboard","C40 Cities: http://www.c40.org/other/gpc-dashboard","C40 Cities: http://www.c40.org/other/gpc-dashboard","C40 Cities: http://www.c40.org/other/gpc-dashboard","C40 Cities: http://www.c40.org/other/gpc-dashboard"]
[null,"Electricity mix",null,null,"\"Dirty\" Electricity kmx",null,null,"\"Moderate\" Electricity kmx",null,null,"\"low-carbon\" Electricity kmx"]
[null,null,null,null,"Today",2035,2050,"Today",2035,2050,"Today",2035,2050]
[null,null,"Solar","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Wind","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Coal","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Natural Gas","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Oil","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Hydro","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,null,"Nuclear","% of electricity from that source","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption","Authors Assumption"]
[null,"Generation type","Solar","kg CO2 / MWh","Authors Assumption: Renewable electricity  emissions assumed to be zero. "]
[null,null,null,"Kg PM10 / MWh"]
[null,null,null,"Kg PM2.5 / MWh"]
[null,null,null,"kg NOx / MWh"]
[null,null,"Wind","kg CO2 / MWh","Authors Assumption: Renewable electricity  emissions assumed to be zero. "]
[null,null,null,"Kg PM10 / MWh"]
[null,null,null,"Kg PM2.5 / MWh"]
[null,null,null,"kg NOx / MWh"]
[null,null,"Coal","kg CO2 / MWh","IPCC 2006 Emission Factors"]
[null,null,null,"Kg PM10 / MWh","SMED Report 2016"]
[null,null,null,"Kg PM2.5 / MWh","EEA 2019 (converted from g/GJ to kg/MWh)"]
[null,null,null,"kg NOx / MWh","SMED Report 2016"]
[null,null,"Natural Gas","kg CO2 / MWh","IPCC 2006 Emission Factors"]
[null,null,null,"Kg PM10 / MWh","Commsión para la Cooperación Ambiental"]
[null,null,null,"Kg PM2.5 / MWh","EEA 2019 (converted from g/GJ to kg/MWh)","https://www.igu.org/app/uploads-wp/2020/06/Sustainability-min.pdf"]
[null,null,null,"kg NOx / MWh","SMED Report 2016"]
[null,null,"Oil","kg CO2 / MWh","IPCC 2006 Emission Factors"]
[null,null,null,"Kg PM10 / MWh","SMED Report 2016"]
[null,null,null,"Kg PM2.5 / MWh","EEA 2019 (converted from g/GJ to kg/MWh)"]
[null,null,null,"kg NOx / MWh","SMED Report 2016"]
[null,null,"Hydro","kg CO2 / MWh","Authors Assumption: Renewable electricity  emissions assumed to be zero. "]
[null,null,null,"Kg PM10 / MWh"]
[null,null,null,"Kg PM2.5 / MWh"]
[null,null,null,"kg NOx / MWh"]
[null,null,"Nuclear","kg CO2 / MWh","Authors Assumption: Renewable electricity  emissions assumed to be zero. "]
[null,null,null,"Kg PM10 / MWh"]
[null,null,null,"Kg PM2.5 / MWh"]
[null,null,null,"kg NOx / MWh"]
[null,"ICE car Emssions Factors (Private Car or Shared Fleet Vehicle)","CO2","CO2/vehicle distance traveled","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008"]
[null,null,"PM10","PM10/vehicle distance travelled","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008"]
[null,null,"PM2.5","PM2.5/vehicle distance travelled","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008"]
[null,null,"NOx","NOx/vehicle distance travelled","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008"]
[null,"ICE two-wheelers Emssion Factors ","CO2","CO2/vehicle distance traveled","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018","UNEP E-Mob 2-Wheeler Calculator 2018"]
[null,null,"PM10","PM10/vehicle distance travelled","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017"]
[null,null,"PM2.5","PM2.5/vehicle distance travelled","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017"]
[null,null,"NOx","NOx/vehicle distance travelled","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017","WRI-TESCA, 2017"]
[null,"ICE bus Emssions Factors","CO2","CO2/vehicle distance traveled","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses ","WRI Costs and Ekmssions Appraisal Tool for Transit Buses "]
[null,null,"PM10","PM10/vehicle distance travelled","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008","US EPA 2008"]
[null,null,"PM2.5","PM2.5/vehicle distance travelled","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses","EPA 2008: Average In-Use Emission Factors for Urban Buses and School Buses"]
[null,null,"NOx","NOx/vehicle distance travelled","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019","Cooper et al. 2019"]
[]
[null,"TAB 2: VEHICLES AND MODE SHARE"]
[null,"Category","Data Point","Unit","Urban Typology 1: Emerging Economy - High Density ",null,null,"Urban Typology 2: Developed Economy - Low Density",null,null,"Urban Typology 3: Developed Economy - High Density",null,null,"Urban Typology 4: Emerging economy - Low  Density "]
[null,null,null,null,"Today",2035,2050,"Today",2035,2050,"Today",2035,2050,"Today",2035,2050]
["Results: Number of EVs, Number of ICEs,   K-M13","Modal Split"," Private car","% passenger distance by mode","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input "]
["Results: Number of EVs, Number of ICEs, All LDV (non-bus) outputs"]
["Results: All LDV (non-bus) outputs, Number of EVs, Number of ICEs",null,"Private two-wheeler","% passenger distance by mode","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input "]
["Results: All HDV (bus) outputs, Number of EVs, Number of ICEs",null," Public bus","% passenger distance by mode","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input "]
["Results: All LDV (non-bus) outputs, Number of EVs, Number of ICEs ",null," Shared fleet","% passenger distance by mode","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input "]
["Results: Number of EVs, Number of ICEs",null,"Rail","% passenger distance by mode","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input ","User input","Calculated from 2020 User Input ","Calculated from 2020 User Input "]
["Results : D-F13, All LDV (non-bus) outputs","Uptake of Electric Vehicles "," Private car","% EVs","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
["Results: All LDV (non-bus) outputs, D-F14",null,"Private two-wheeler","% EVs","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
["Results: All HDV (bus) outputs, D-F16 ",null," Public bus","% EVs","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
["Results: All LDV (non-bus) outputs D-F15",null," Shared fleet","% EVs","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","User input","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
[null,"Uptake of Autonomous Vehicles"," Private car",{"$f":"IF('[1]Initial Data Entry'!$F$35=\"Metric (km)\",\"% Autonomous vkt [% of total km driven by that mode that are driven by autonomous vehicles]\", \"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]\")","v":"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]"},"McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction"]
[null,null,"Private two-wheelers",{"$f":"IF('[1]Initial Data Entry'!$F$35=\"Metric (km)\",\"% Autonomous vkt [% of total km driven by that mode that are driven by autonomous vehicles]\", \"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]\")","v":"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]"}]
[null,null," Public bus",{"$f":"IF('[1]Initial Data Entry'!$F$35=\"Metric (km)\",\"% Autonomous vkt [% of total km driven by that mode that are driven by autonomous vehicles]\", \"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]\")","v":"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]"},"McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction"]
[null,null," Shared fleet",{"$f":"IF('[1]Initial Data Entry'!$F$35=\"Metric (km)\",\"% Autonomous vkt [% of total km driven by that mode that are driven by autonomous vehicles]\", \"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]\")","v":"% eVMT [% of total kmles driven by that mode that are driven by v vehicles]"},"McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction","McKinsey: https://www.mckinsey.com/~/media/mckinsey/business%20functions/sustainability%20and%20resource%20productivity/our%20insights/an%20integrated%20perspective%20on%20the%20future%20of%20mobility/an-integrated-perspective-on-the-future-of-mobility.ashx","Boston Consulting Group and World Econokmc Forum: http://image-src.bcg.com/Images/BCG-Making-Autonomous-Vehicles-a-Reality-Oct-2017_tcm9-173687.pdf","Siemens prediction"]
["Results: Number of EVs (All), K-M13","Average Trip Length (vkt) and Number of Trips"," Average trip length in private car","km","World Bank CURB Tool  ","Siemens prediction (grows because cars are used less often for short trips)","Siemens prediction (grows because cars are used less often for short trips)","US DOT Survvey ","Siemens prediction (grows because cars are used less often for short trips)","Siemens prediction (grows because cars are used less often for short trips)","http://www.nyc.gov/html/dot/downloads/pdf/nyc_greendividend_april2010.pdf","Siemens prediction (grows because cars are used less often for short trips)","Siemens prediction (grows because cars are used less often for short trips)","World Bank CURB Tool  ","Siemens prediction (grows because cars are used less often for short trips)","Siemens prediction (grows because cars are used less often for short trips)"]
["Results: Number of EVs (All), K-M13",null,"Average number of trips per private car per day","Number of trips","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  "]
["Results: Number of EVs, Number of ICEs",null," Average trip length in private two-wheeler","km","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  ","World Bank CURB Tool  "]
["Results: Number of EVs, Number of ICEs",null,"Average number of trips per vehicle two-wheeler per day","Number of trips","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car","Authors assumption based on average trip per day for private car"]
["Results: Number of EVs, Number of ICEs",null,"Average trip length in shared fleet vehicle","km","National Academies of Sciences 2018","National Academies of Sciences 2018","National Academies of Sciences 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","National Academies of Sciences 2018","National Academies of Sciences 2018","National Academies of Sciences 2018"]
["Results: Number of EVs, Number of ICEs",null,"Average number of trips per shared fleet vehicle per day","Number of trips","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)","Transportation Network Companies and Taxis: The Case of Seattle 2019 (Book)"]
["Results :  Number of EVs, Number of ICEs, K-M13","Average Occupancy for registered vehicles"," Private car","Number of users per vehicle","Center for Sustanable Systems","Center for Sustanable Systems","Center for Sustanable Systems","2017 National Household Travel Survey (NHTS)","2017 National Household Travel Survey (NHTS)","2017 National Household Travel Survey (NHTS)","2017 National Household Travel Survey (NHTS)","2017 National Household Travel Survey (NHTS)","2017 National Household Travel Survey (NHTS)","Center for Sustanable Systems","Center for Sustanable Systems","Center for Sustanable Systems"]
["Results: Number of EVs, Number of ICEs",null,"Private two-wheeler","Number of users per vehicle","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018","UNEP E-Mob 2W Calculator 2018"]
["Results: Number of EVs, Number of ICEs",null," Shared fleet","Number of users per vehicle","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018","Schaller Consulting Report 2018"]
[null,"Bus Additional Input","Annual Vehicle Revenue  Kilometers ","km","User input",null,null,"User input",null,null,"User input",null,null,"User input"]
[null,null,"Annual Ridership","people","User input",null,null,"User input",null,null,"User input",null,null,"User input"]
[null,"Rail Additional Input","Annual Ridership","people ","User input",null,null,"User input",null,null,"User input",null,null,"User input"]
[null,"Average lifespan of ICE vehicles"," Private car","Years","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment"]
[null,null,"Private two-wheeler","Years","Authors Assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
[null,null," Public bus","Years","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)","US DOT (12 Years)"]
[null,null," Shared fleet","Years","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment","2 Sources - IAEE Report 2014 and Nationwide Insurance 2017 - See Comment"]
[null,"Average lifespan of e-vehicle","Private cars ","years","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE"]
[null,null,"Private two-wheeler","years","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2018"]
[null,null," Public buses","years","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)","BYD Warranty (12 Years)"]
[null,null,"Shared fleet","years","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE"]
[]
[null,"TAB 3: CHARGING INFRASTRUCTURE"]
["Results: All LDV (non-bus) outputs","Battery Capacity ","Private cars and shared fleets","kWh","IRENA 2019","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019"]
["Results: All LDV (non-bus) outputs",null,"Private two-wheeler","kWh","ADB","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019","IEA EV Outlook 2018","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019","https://www.iea.org/reports/global-ev-outlook-2018","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019","https://pubs.acs.org/doi/10.1021/acsenergylett.9b02103                                           They analyze that 2.5 kWh is needed for about 100 km range (which is cited as the average range in India in the range)                 ","Based  on median of 2050 estimate and 2020 number. ","IRENA 2019"]
["Results: All HDV (bus) outputs ",null," Public buses","kWh","IRENA 2019","Between today and 2050 projections. ","Based on top of the line models today. ","IRENA 2019","Between today and 2050 projections. ","Based on top of the line models today. ","IRENA 2019","Between today and 2050 projections. ","Based on top of the line models today. ","IRENA 2019","Between today and 2050 projections. ","Based on top of the line models today. "]
["Results: All LDV (non-bus) outputs","Battery Range ","Private / shared car","km","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019"]
["Results: All LDV (non-bus) outputs",null,"Private two-wheeler","km","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018","IEA EV Outlook 2018"]
["Results: All HDV (bus) outputs ",null,"Public bus","km","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","IRENA 2019","1,000 km as top range based on IRENA report and on Protera bus test that made it to 1000 km as the top distance. ","IRENA 2019","IRENA 2019","1,000 km as top range based on IRENA report and on Protera bus test that made it to 1000 km as the top distance. ","IRENA 2019","IRENA 2019","1,000 km as top range based on IRENA report and on Protera bus test that made it to 1000 km as the top distance. "]
[null,"Years of e-vehicle usage ","Private cars ","years","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE"]
[null,null,"Private two-wheeler","years","ADB","ADB","ADB","ADB","ADB","ADB","ADB","ADB","ADB","ADB","ADB","ADB"]
[null,null," Public buses","years","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD ","BYD "]
[null,null,"Shared fleet","years","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE","US DOE"]
["Results: K-M13","Charger Power ","LDV - Level 1",null,"IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019"]
["Results: K-M14",null,"LDV - Level 2 ",null,"IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019"]
["Results: K-M15",null,"LDV - Level 3",null,"IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019","IEA EV Outlook 2019"]
["Results: K-M16",null,"HDV - Slow",null,"Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)"]
["Results: K-M17",null,"HDV - Fast",null,"Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)","Proterra (60 kW)","Authors assumption based on Proterra (60 Kw)","Authors assumption based on Proterra (60 Kw)"]
["Costs: D-F18, D-F28","Charging infrastructure lifespan ","Home","Level 1","HomElectrical 2018","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year","HomeElectrical - 25 year"]
["Costs: D-F19, D-F29",null,null,"Level 2","UCLA Report 2012","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years"]
["Costs: D-F19, D-F29",null,"Work","Level 2 ","UCLA Report 2012","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years"]
["Costs: D-F20, D-F30",null,null,"Level 3","US DOE 2015 - 10 years","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 "]
["Costs: D-F19, D-F29",null,"Public","Level 2 ","UCLA Report 2012","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years"]
["Costs: D-F20, D-F30",null,null,"Level 3","US DOE 2015 - 10 years","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 "]
[null,null,"Depot ","Level 2 ","UCLA Report 2012","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years","UCLA Report - 10 years"]
[null,null,null,"Level 3","US DOE 2015 - 10 years","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 "]
[null,null,null,"Slow","US DOE 2015 - 10 years","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 "]
[null,null,null,"Fast","US DOE 2015 - 10 years","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 ","US DOE 2015 "]
["Results: K-M13","Charger user behavior ","Private car","Home","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Work","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Public","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Depot ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["Results: K-M13",null,"Private two-wheeler","Home","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog"]
["Results: K-M14, K-M15",null,null,"Work","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog"]
["Results: K-M14, K-M15",null,null,"Public","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog"]
["Results: K-M14, K-M15",null,null,"Depot ","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog","EV motocycle charging preference 2020 - Blog"]
["Results: K-M13",null,"Shared","Home","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","US DOE"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Work","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","Difference between home and public"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Public","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. ","ICCT"," IRENA assumptions about future charging in low and high density cities. "," IRENA assumptions about future charging in low and high density cities. "]
["Results: K-M14, K-M15",null,null,"Depot ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["None",null,"Public bus","Home","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["None",null,null,"Work","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["None",null,null,"Public","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["Results: K-M16, K-M17",null,null,"Depot ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
["Results: K-M13","Charger Utilization Rate (% of time in use over 24hrs) ","Home",null,"Author's assumptions based on the IRENA 2019 source, and trends and changes to inputs on battery size (kWh) and charging speed (kW) over time. For home charging - this is level 1 or 2 with increasing adoption of level 2 infrastructure,  as well as increased vehicle battery size, assumed vehicles charged at home are LDV or two-wheelers","See description cell ","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154","See description cell D154"]
["Results: All LDV (non-bus) and non-level 1 charger outputs",null,"Work",null,"Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
["Results: All LDV (non-bus) and non-level 1 charger outputs",null,"Public",null,"Wolbertus et al. ","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Authors assumption"]
["Results: All HDV (bus) outputs ",null,"Depot ",null,"Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption","Authors assumption"]
["Results: K-M13","Distribution by charging type (% of charger type per location)","Home","Level 1","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M14",null,null,"Level 2","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M14",null,"Work","Level 2 ","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M15",null,null,"Level 3","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M14",null,"Public","Level 2 ","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M15",null,null,"Level 3","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M14",null,"Depot ","Level 2 ","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M15",null,null,"Level 3","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M16",null,null,"Slow","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: K-M17",null,null,"Fast","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020","Author's Assumption based on IEA 2020"]
["Results: All outputs","Environmental Factor","Electrical Grid","%","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection","Based on user selection"]
[]
[null,"TAB 4: COST INFORMATION"]
[null,"Vehicle type / vehicle investment","Battery size range "]
[null,null,"Min","Max"]
[null,"e-Car ",1,{"$f":"'[1]Charging Default'!$E$9","v":40},"Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase",null,"Based non Low carbon cars in Europe: A socio-economic assessment, we estimated a 10% price decrease from 2019 to 2050 "]
[null,null,{"$f":"+D164+1","v":41},{"$f":"'[1]Charging Default'!$F$9","v":75},"IADB: Incorporation of Electric Cars in Latin America, 2016","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","IADB: Incorporation of Electric Cars in Latin America, 2016","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,null,{"$f":"+D165+1","v":76},{"$f":"'[1]Charging Default'!$G$9","v":100},"Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,null,{"$f":"+D166+1","v":101},600,"Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","EIA Assessment of ZEV Program Values","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Calculated based on 5,000 increase per years. ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,"e-two-wheelers",1,{"$f":"'[1]Charging Default'!$E$10","v":2.5},"Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro","Based on gogoro"]
[null,null,{"$f":"+D168+0.1","v":2.6},{"$f":"'[1]Charging Default'!$F$10","v":7},"Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric","Based on Vespa electric"]
[null,null,{"$f":"+D169+0.1","v":7.1},{"$f":"'[1]Charging Default'!$G$10","v":11},"https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR","https://dgit.com/best-electric-two-wheelers-496/ Based on Zero SR"]
[null,null,{"$f":"+D170+1","v":12},20,"Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus","Based on V9 Brutus"]
[null,"e-Buses - depot ",1,{"$f":"'[1]Charging Default'!$E$11","v":275},"WRI México based on market study in Colombia (UK Pact) ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","BNEF 2018 ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","BNEF 2018 ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","WRI México based on market study in Colombia (UK Pact) ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,null,{"$f":"+D172+1","v":276},{"$f":"'[1]Charging Default'!$F$11","v":400},"Author's assumptions ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","BNEF 2018 ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","BNEF 2018 ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Author's assumptions ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,null,{"$f":"+D173+1","v":401},{"$f":"'[1]Charging Default'!$G$11","v":600},"Author's assumptions ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Esimate based on difference between cells","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Esimate based on difference between cells","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Author's assumptions ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,null,{"$f":"+D174+1","v":601},1000,"WRI México based on market study in Colombia (UK Pact) ","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Reuters- Proterra Data","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Reuters- Proterra Data","Calculated based on 0.9 increase","Calculated based on 0.9 increase","WRI México based on market study in Colombia (UK Pact) ","Calculated based on 0.9 increase","Calculated based on 0.9 increase"]
[null,"ICE car",null,null,"UNEP E-Mob LDV Calculator 2018","UNEP E-Mob LDV Calculator 2018","UNEP E-Mob LDV Calculator 2018","Edmunds 2019","Calculated based on 0.9 increase","Calculated based on 0.9 increase","Edmunds 2019","Calculated based on 0.9 increase","Calculated based on 0.9 increase","UNEP E-Mob LDV Calculator 2018","UNEP E-Mob LDV Calculator 2018","UNEP E-Mob LDV Calculator 2018"]
[null,"ICE two-wheeler",null,null,"UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2019","UNEP E-Mob 2-W Calculator 2020","US News Report 2019","US News Report 2019","US News Report 2019","US News Report 2019","US News Report 2019","US News Report 2019","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2020"]
[null,"ICE bus",null,null,"UNEP E-Mob Bus Calculator 2018","UNEP E-Mob Bus Calculator 2018","UNEP E-Mob Bus Calculator 2018","Deloitte-Ballard 2020","Deloitte-Ballard 2020","Deloitte-Ballard 2020","Deloitte-Ballard 2020","Deloitte-Ballard 2020","Deloitte-Ballard 2020","UNEP E-Mob Bus Calculator 2018","UNEP E-Mob Bus Calculator 2018","UNEP E-Mob Bus Calculator 2018"]
[null,"Vehicle type / maintenance cost","Battery size range "]
[null,null,"Min","Max"]
[null,"e-Car",1,{"$f":"'[1]Charging Default'!$E$9","v":40},"Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car"]
[null,null,{"$f":"+D181+1","v":41},{"$f":"'[1]Charging Default'!$F$9","v":75},"Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car"]
[null,null,{"$f":"+D182+1","v":76},{"$f":"'[1]Charging Default'!$G$9","v":100},"Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car"]
[null,null,{"$f":"+D183+1","v":101},600,"Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Edumunds Electric Car Options 2020","Calculated based on 0.9 decrease","Calculated based on 0.9 decrease","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car","Total Cost of Ownership of an Electric Car"]
[null,"e-two-wheelers ",0,{"$f":"'[1]Charging Default'!$E$10","v":2.5},"UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2019","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2021","UNEP E-Mob 2-W Calculator 2022","UNEP E-Mob 2-W Calculator 2023","UNEP E-Mob 2-W Calculator 2024","UNEP E-Mob 2-W Calculator 2025","UNEP E-Mob 2-W Calculator 2026","UNEP E-Mob 2-W Calculator 2027","UNEP E-Mob 2-W Calculator 2028","UNEP E-Mob 2-W Calculator 2029"]
[null,null,{"$f":"+D185+0.1","v":2.6},{"$f":"'[1]Charging Default'!$F$10","v":7},"UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2019","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2021","UNEP E-Mob 2-W Calculator 2022","UNEP E-Mob 2-W Calculator 2023","UNEP E-Mob 2-W Calculator 2024","UNEP E-Mob 2-W Calculator 2025","UNEP E-Mob 2-W Calculator 2026","UNEP E-Mob 2-W Calculator 2027","UNEP E-Mob 2-W Calculator 2028","UNEP E-Mob 2-W Calculator 2029"]
[null,null,{"$f":"+D186+0.1","v":7.1},{"$f":"'[1]Charging Default'!$G$10","v":11},"UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2019","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2021","UNEP E-Mob 2-W Calculator 2022","UNEP E-Mob 2-W Calculator 2023","UNEP E-Mob 2-W Calculator 2024","UNEP E-Mob 2-W Calculator 2025","UNEP E-Mob 2-W Calculator 2026","UNEP E-Mob 2-W Calculator 2027","UNEP E-Mob 2-W Calculator 2028","UNEP E-Mob 2-W Calculator 2029"]
[null,null,{"$f":"+D187+1","v":12},20,"UNEP E-Mob 2-W Calculator 2018","UNEP E-Mob 2-W Calculator 2019","UNEP E-Mob 2-W Calculator 2020","UNEP E-Mob 2-W Calculator 2021","UNEP E-Mob 2-W Calculator 2022","UNEP E-Mob 2-W Calculator 2023","UNEP E-Mob 2-W Calculator 2024","UNEP E-Mob 2-W Calculator 2025","UNEP E-Mob 2-W Calculator 2026","UNEP E-Mob 2-W Calculator 2027","UNEP E-Mob 2-W Calculator 2028","UNEP E-Mob 2-W Calculator 2029"]
[null,"e-Buses - depot ",1,250,"US FTA  (2018) Zero-Emission Bus Evaluation: King County","EV bus operating costs decrease: UCDavis 2017 \"exlporing the costs of electrification for california's transit fleet\"","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","EV bus operating costs decrease: UCDavis 2017 \"exlporing the costs of electrification for california's transit fleet\"","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","EV bus operating costs decrease: UCDavis 2017 \"exlporing the costs of electrification for california's transit fleet\"","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","EV bus operating costs decrease: UCDavis 2017 \"exlporing the costs of electrification for california's transit fleet\"","UCDavis 2017 "]
[null,null,{"$f":"+D189+1","v":251},{"$f":"'[1]Charging Default'!$F$11","v":400},"US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 "]
[null,null,{"$f":"+D190+1","v":401},{"$f":"'[1]Charging Default'!$G$11","v":600},"US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 "]
[null,null,{"$f":"+D191+1","v":601},1000,"US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 ","US FTA  (2018) Zero-Emission Bus Evaluation: King County","UCDavis 2017 ","UCDavis 2017 "]
[null,"ICE car",null,null,"ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018"]
[null,"ICE two-wheeler",null,null,"ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018","ICCT, Lutsey and Nicholas, 2018"]
[null,"ICE bus ",null,null,"US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County","US FTA  (2018) Zero-Emission Bus Evaluation: King County"]
[null,"Public investment (% of total cost paid by public institutions) ","Light Duty Vehicle ","Car","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values","EIA Assessment of ZEV Program Values"]
[null,null,null,"Shared fleets","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers "]
[null,null,null,"Two-wheelers","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers ","Author's assumption based on car numbers "]
[null,null,"Heavy duty vehicle","Buses - depot ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption ","Author's assumption "]
[null,null,"Charging infrastructure",null,"Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019"]
[null,null,"Electricity consumption cost",null,"Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019"]
[null,null,"Electricity delivery investment",null,"Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019","Author's assumption based on ICCT 2019"]
[null,"Electricity delivery ","Greenfield ","thousand USD / charger","Low carbon cars in Europe: A socio-economic assessment - 2018","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment","Low carbon in Europe: A socio-economic assessment"]
[null,null,"Greenfield (island state) ","thousand USD / charger","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment","Estimated based on Low carbon in Europe: A socio-economic assessment"]
[null,null,"Operation & maintenance","USD 2020 / kWh","3 Sources: Going with 10% of EVSE equiptment cost:  UCLA Report 2012, Kearney 2011, and NYC Taxi/Limo Commission Study 2013 (fast chargers)"]
[null,"Category",null,null,"All territories"]
[null,null,null,null,"Today",2035,2050]
[null,"Charger cost ","LDV - Level 1","USD 2020"," Low carbon in Europe: A socio-economic assessment - 2018","Assumption: the charger price will go down at a 20% rate for the dates estimated"]
[null,null,"LDV - Level 2","USD 2020","Rmi - EV Charging Costs - 2014"]
[null,null,"LDV - Level 3","USD 2020","Rmi - EV Charging Costs - 2014"]
[null,null,"HDV - Slow","USD 2020","BNEF 2018 (converted to 2020 USD) "]
[null,null,"HDV - Fast",null,"BNEF 2018 (converted to 2020 USD) "]
[null,"Electricity  consumption","Electricity ","USD / KWh","Euro Stat (EU affiliate) 2019  (Ukraine)","Euro Stat (EU) 2019","Euro Stat (EU) 2019","Euro Stat (EU affiliate) 2019","Euro Stat (EU) 2019","Euro Stat (EU) 2019","Euro Stat (EU affiliate) 2019","Euro Stat (EU) 2019","Euro Stat (EU) 2019","Euro Stat (EU affiliate) 2019  (Ukraine)","Euro Stat (EU) 2019","Euro Stat (EU) 2019"]
[null,"Electricity consumption island state","Electricity ","USD/kWh","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)","Euro Stat (EU affiliate) 2019  (Malta)"]
[null,"Assumption for Inflation","18.6% (10 year period) ","https://www.usinflationcalculator.com/ "]
[null,null,null,null,null," "]
[null,"TAB 5: BENEFITS"]
[null,"Emissions Social Cost Factors ","CO2","Per kg","The value of social cost for CO2eq is originally sourced by UK Department for Environment, Food and Rural Affairs - AEA Technology Environment (2005) and included in table 5.10.4-14 in Victoria Transport Policy Institute (2018). This number represents the upper bound estimate of the abovementioned sources, since this figure was on par with other estimates in other major sources (such as Downing et al. [2005] who indicate this figure is well within one standard deviation of the average estimates).  This number was converted from dollars per ton to dollars per kilogram and then adjusted for inflation to 2020 USD. "]
[null,null,"CH4","Per kg","TESCA Tool-WRI, Su Song"]
[null,null,"N2O","Per kg","TESCA Tool-WRI, Su Song"]
[null,null,"PM10","Per kg","The value of social cost for PM10 is originally sourced by Rowan Williams Davies and Irwin Inc (RWDI) (2006) and included in table 5.10.4-1 in Victoria Transport Policy Institute (2018). Since it is difficult to find reliable and robust sources for information on the value of the social cost associated with PM10, this figure represents a number provided for PM2.5, which was converted to PM10 by dividing by a conversion factor of 0.6, based on WHO (2014). This number was converted from dollars per ton to dollars per kilogram and then adjusted for inflation to 2020 USD. "]
[null,null,"PM2.5","Per kg","The value of social cost for PM2.5 is originally sourced by Rowan Williams Davies and Irwin Inc (RWDI) (2006) and included in table 5.10.4-1 in Victoria Transport Policy Institute (2018). This number was converted from dollars per ton to dollars per kilogram and then adjusted for inflation to 2020 USD. "]
[null,null,"NOX","Per kg","The value of social cost for NOx is originally sourced by AEA Technology Environment (2005) and included in table 5.10.4-1 in Victoria Transport Policy Institute (2018). This number was converted from dollars per ton to dollars per kilogram and then adjusted for inflation to 2020 USD. "]
[null,null,"SOX","Per kg","TESCA Tool-WRI, Su Song"]
[null,null,"CO","Per kg","TESCA Tool-WRI, Su Song"]
[null,null,"HC","Per kg","TESCA Tool-WRI, Su Song"]
[]
[]
[]
[null,"Additional Sources ","US EPA GHG Equivalencies Calculator "]

{"sheet":"Results_DM","index":31,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":true,"merged":[[24,1,24,2],[17,18,18,18],[17,19,18,19],[17,20,18,20],[17,21,18,21],[24,3,24,5],[23,1,23,2],[23,3,23,5],[21,3,21,5],[22,3,22,5],[15,1,22,2],[15,3,17,3],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,3,19,3],[12,24,13,24],[12,25,13,25],[12,26,13,26],[0,18,1,27],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[11,18,12,18],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[12,23,13,23],[6,1,9,3],[3,6,5,6],[3,1,5,2],[3,3,5,5],[6,4,6,5],[7,4,7,5],[12,10,12,12],[13,10,13,12],[12,6,14,6],[8,4,8,5],[9,4,9,5],[18,4,18,5],[19,4,19,5],[20,3,20,5],[0,0,1,16],[3,7,3,9],[3,13,3,15],[5,7,5,9],[5,13,5,15],[3,10,3,12],[5,10,5,12],[12,13,12,15],[13,7,13,9],[13,13,13,15],[12,1,14,2],[12,3,14,5],[12,7,12,9],[20,23,21,23],[20,24,21,24],[20,25,21,25],[20,26,21,26],[27,23,28,23],[27,24,28,24],[27,25,28,25],[27,26,28,26]]}
["Decision makers information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[]
[]
[null,"Category",null,"Data Point",null,null,"Unit","Decision Makers Input",null,null,"Technicians input ",null,null,"Default Input",null,null,null,null,"Number of chargers needed ",2020,2035,2050,null,"Accumulated new EV investment (million USD 2020)",2020,2035,2050]
[null,null,null,null,null,null,null,2020,2035,2050,2020,2035,2050,2020,2035,2050]
[null,null,null,null,null,null,null,{"$f":"'Mobility Data'!E6","v":"Developed Economy - High Density"},null,null,{"$f":"H6","v":"Developed Economy - High Density"},null,null,{"$f":"'City Data'!H6","v":"Developed Economy - High Density"},null,null,null,null,"Level 1 ",{"$f":"Results!K100","v":8383.4687876674125},{"$f":"Results!L100","v":35180.737768155625},{"$f":"Results!M100","v":35619.861067410508},null,{"$f":"'Yearly Selected Costs&Benefits'!S6","v":"Vehicles"},{"$f":"'Yearly Selected Costs&Benefits'!L7","v":1307.8255681818182},{"$f":"SUM('Yearly Selected Costs&Benefits'!L8:L22)","v":195516.61936363636},{"$f":"SUM('Yearly Selected Costs&Benefits'!L23:L37)","v":201245.86890000003}]
[null,"Uptake of Electric Vehicles",null,null," Private car",null,"%",null,null,null,null,null,null,{"$f":"'Mobility Data'!H24","v":0},{"$f":"'Mobility Data'!I24","v":0.2},{"$f":"'Mobility Data'!J24","v":0.6},null,null,"Level 2",{"$f":"Results!K101","v":2921.2948986235115},{"$f":"Results!L101","v":27300.952835113741},{"$f":"Results!M101","v":38858.03025535692},null,{"$f":"'Yearly Selected Costs&Benefits'!T6","v":"Charging infrastructure"},{"$f":"'Yearly Selected Costs&Benefits'!N7","v":1.000339643459133},{"$f":"SUM('Yearly Selected Costs&Benefits'!N8:N22)","v":103.14279249644352},{"$f":"SUM('Yearly Selected Costs&Benefits'!N23:N37)","v":127.97247255491385}]
[null,null,null,null,"Private two-wheelers",null,"%",null,null,null,null,null,null,{"$f":"'Mobility Data'!H26","v":0},{"$f":"'Mobility Data'!I26","v":0.3},{"$f":"'Mobility Data'!J26","v":0.5},null,null,"Level 3",{"$f":"Results!K102","v":85.327713895089289},{"$f":"Results!L102","v":754.58316164024654},{"$f":"Results!M102","v":1311.2749457339814},null,{"$f":"'Yearly Selected Costs&Benefits'!U6","v":"Electricity consumption"},{"$f":"'Yearly Selected Costs&Benefits'!O7","v":10.214126881540276},{"$f":"SUM('Yearly Selected Costs&Benefits'!O8:O22)","v":732.3673965620153},{"$f":"SUM('Yearly Selected Costs&Benefits'!O23:O37)","v":3094.6283435562345}]
[null,null,null,null," Public bus",null,"%",null,null,null,null,null,null,{"$f":"'Mobility Data'!H28","v":0},{"$f":"'Mobility Data'!I28","v":0.2},{"$f":"'Mobility Data'!J28","v":1},null,null,"Slow chargers for HDV ",{"$f":"Results!K103","v":9.3199885089788737},{"$f":"Results!L103","v":195.33370130867112},{"$f":"Results!M103","v":0},null,{"$f":"'Yearly Selected Costs&Benefits'!V6","v":"Electricity transmission"},{"$f":"'Yearly Selected Costs&Benefits'!P7","v":6.3704080553308708},{"$f":"SUM('Yearly Selected Costs&Benefits'!P8:P22)","v":543.71526135820341},{"$f":"SUM('Yearly Selected Costs&Benefits'!P23:P37)","v":1829.1598228010444}]
[null,null,null,null," Shared fleet",null,"%",null,null,null,null,null,null,{"$f":"'Mobility Data'!H30","v":0},{"$f":"'Mobility Data'!I30","v":0.5},{"$f":"'Mobility Data'!J30","v":1},null,null,"Fast chargers for HDV ",{"$f":"Results!K104","v":4.4735944843098592},{"$f":"Results!L104","v":405.13656567724382},{"$f":"Results!M104","v":830.0123391224638},null,"Total",{"$f":"SUM(Y6:Y9)","v":1334.4965409828392},{"$f":"SUM(Z6:Z9)","v":197054.01680822758},{"$f":"SUM(AA6:AA9)","v":206935.32412638428}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total emission reduction kg/year",2020,2035,2050]
[null,"Category",null,"Data Point",null,null,"Unit","Manual Input",null,null,"Technicians input ",null,null,"Your Selection",null,null,null,null,null,null,null,null,null,"Total EV public investment (Selected Years) (million USD 2020)",2020,2035,2050]
[null,null,null,null,null,null,null,{"$f":"H6","v":"Developed Economy - High Density"},null,null,{"$f":"K6","v":"Developed Economy - High Density"},null,null,{"$f":"N6","v":"Developed Economy - High Density"},null,null,null,null,"CO2",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Results!K55","v":59074478234.64312},{"$f":"Results!L55","v":178559526472.86636}]
[null,null,null,null,null,null,null,2020,2035,2050,2020,2035,2050,2020,2035,2050,null,null,"PM10",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Results!K56","v":2742346.6900707572},{"$f":"Results!L56","v":18903031.709817719},null,{"$f":"X6","v":"Vehicles"},{"$f":"'Yearly Selected Costs&Benefits'!S7","v":43.498647727272726},{"$f":"SUM('Yearly Selected Costs&Benefits'!S8:S22)","v":4223.197603636364},{"$f":"SUM('Yearly Selected Costs&Benefits'!S23:S37)","v":5072.2284240000008}]
[null,"Public  investment (% of total cost paid by public institutions) ",null,"Light Duty Vehicle ","Car",null,"%",null,null,null,{"$f":"IF(ISBLANK('Cost Data'!H40),\"\",'Cost Data'!H40)","v":""},{"$f":"IF(ISBLANK('Cost Data'!I40),\"\",'Cost Data'!I40)","v":""},{"$f":"IF(ISBLANK('Cost Data'!J40),\"\",'Cost Data'!J40)","v":""},{"$f":"'Cost Data'!K40","v":0.02},{"$f":"'Cost Data'!L40","v":0.01},{"$f":"'Cost Data'!M40","v":0.01},null,null,"Nox",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Results!K58","v":123766690.27949874},{"$f":"Results!L58","v":369314879.57480472},null,{"$f":"X7","v":"Charging infrastructure"},{"$f":"'Yearly Selected Costs&Benefits'!T7","v":0.2000679286918266},{"$f":"SUM('Yearly Selected Costs&Benefits'!T8:T22)","v":30.942837748933059},{"$f":"SUM('Yearly Selected Costs&Benefits'!T23:T37)","v":63.986236277456925}]
[null,null,null,null,"Shared fleets",null,"%",null,null,null,{"$f":"IF(ISBLANK('Cost Data'!H41),\"\",'Cost Data'!H41)","v":""},{"$f":"IF(ISBLANK('Cost Data'!I41),\"\",'Cost Data'!I41)","v":""},{"$f":"IF(ISBLANK('Cost Data'!J41),\"\",'Cost Data'!J41)","v":""},{"$f":"'Cost Data'!K41","v":0.05},{"$f":"'Cost Data'!L41","v":0.02},{"$f":"'Cost Data'!M41","v":0.01},null,null,null,null,null,null,null,"Electricity consumption",{"$f":"'Yearly Selected Costs&Benefits'!U7","v":2.0428253763080551},{"$f":"SUM('Yearly Selected Costs&Benefits'!U8:U22)","v":219.71021896860458},{"$f":"SUM('Yearly Selected Costs&Benefits'!U23:U37)","v":1547.3141717781173}]
[null,null,null,null,"two-wheelers",null,"%",null,null,null,{"$f":"IF(ISBLANK('Cost Data'!H42),\"\",'Cost Data'!H42)","v":""},{"$f":"IF(ISBLANK('Cost Data'!I42),\"\",'Cost Data'!I42)","v":""},{"$f":"IF(ISBLANK('Cost Data'!J42),\"\",'Cost Data'!J42)","v":""},{"$f":"'Cost Data'!K42","v":0.02},{"$f":"'Cost Data'!L42","v":0.01},{"$f":"'Cost Data'!M42","v":0.01},null,null,"Number of EV vehicles ",2020,2035,2050,null,"Electricity transmission",{"$f":"'Yearly Selected Costs&Benefits'!V7","v":5.0963264442646974},{"$f":"SUM('Yearly Selected Costs&Benefits'!V8:V22)","v":434.97220908656283},{"$f":"SUM('Yearly Selected Costs&Benefits'!V23:V37)","v":1463.3278582408357}]
[null,null,null,"Heavy duty vehicle","Buses - depot ",null,"%",1,1,1,null,null,null,{"$f":"'Cost Data'!K43","v":1},{"$f":"'Cost Data'!L43","v":1},{"$f":"'Cost Data'!M43","v":1},null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y15:Y18)","v":55.015226497710429},{"$f":"SUM(Z15:Z18)","v":4956.2744676928232},{"$f":"SUM(AA15:AA18)","v":8465.7039840324433}]
[null,null,null,null,"Buses - opportunity charging",null,"%",1,1,1,null,null,null,null,null,null,null,null,"Private vehicles",{"$f":"Results!D100","v":45000},{"$f":"Results!E100","v":4840842.7442716425},{"$f":"Results!F100","v":5254862.189505402}]
[null,null,null,"Charging infrastructure",null,null,"%",null,null,null,null,null,null,{"$f":"'Cost Data'!K44","v":0.2},{"$f":"'Cost Data'!L44","v":0.3},{"$f":"'Cost Data'!M44","v":0.5},null,null,"Private two-wheelers",{"$f":"Results!D101","v":4887},{"$f":"Results!E101","v":322722.84961810947},{"$f":"Results!F101","v":527428.67423836654},null,"Social cost avoided (million USD 2020)",2020,2035,2050]
[null,null,null,"Electricity consumption cost",null,null,"%",null,null,null,null,null,null,{"$f":"'Cost Data'!K45","v":0.2},{"$f":"'Cost Data'!L45","v":0.3},{"$f":"'Cost Data'!M45","v":0.5},null,null,"Shared fleets",{"$f":"Results!D102","v":40},{"$f":"Results!E102","v":3362.1051379421124},{"$f":"Results!F102","v":5714.5054462654762}]
[null,null,null,"Electricity delivery investment",null,null,"%",null,null,null,{"$f":"IF(ISBLANK('Cost Data'!H46),\"\",'Cost Data'!H46)","v":""},{"$f":"IF(ISBLANK('Cost Data'!I46),\"\",'Cost Data'!I46)","v":""},{"$f":"IF(ISBLANK('Cost Data'!J46),\"\",'Cost Data'!J46)","v":""},{"$f":"'Cost Data'!K46","v":0.8},{"$f":"'Cost Data'!L46","v":0.8},{"$f":"'Cost Data'!M46","v":0.8},null,null,"Bus",{"$f":"Results!D103","v":7500},{"$f":"Results!E103","v":259330.86130026649},{"$f":"Results!F103","v":361665.37662059418},null,"CO2",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"Results!D55/1000000","v":3926.1992865524426},{"$f":"Results!E55/1000000","v":4910.022442232229}]
[null,"Interest rate ",null,"Interest rate",null,null,"%",null,null,null,{"$f":"'Cost Data'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'Cost Data'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Total ",{"$f":"SUM(T20:T23)","v":57427},{"$f":"SUM(U20:U23)","v":5426258.5603279611},6149670.7458106289,null,"PM10",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"Results!D56/1000000","v":272.60631618316205},{"$f":"Results!E56/1000000","v":876.16815221246145}]
[null,"Health benefits assessment",null,"Statistical Value of Life",null,null,"USD 2010",null,null,null,{"$f":"'City Data'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'City Data'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Nox",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"Results!D58/1000000","v":272.28791333757624},{"$f":"Results!E58/1000000","v":341.31365714535383}]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(Y23:Y25)","v":{"$error":"#REF!"}},{"$f":"SUM(Z23:Z25)","v":4471.0935160731806},6127.504251590045]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of deaths avoided (million USD 2020)",2020,2035,2050]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Chronic obstructive pulmonary disease",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(Y30)","v":{"$error":"#REF!"}},{"$f":"SUM(Z30)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Graphics C-B","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}