{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Instructions","3-Wheelers TCO Dashboard","Summary","Currency","Capital Cost","Financing","Operational Cost","TCO_1","References"],"not_rendered":{"charts":6,"images":12,"macros":1,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,1,9,3],[9,5,9,13],[1,1,1,13],[3,1,3,13],[5,1,5,8],[8,1,8,3],[8,5,8,13],[16,1,16,3],[16,5,16,13],[10,1,10,3],[10,5,10,13],[11,1,11,3],[11,5,13,13],[12,1,12,3],[14,1,14,13],[15,1,15,3],[15,5,15,13],[23,1,23,3],[23,5,23,13],[17,1,17,3],[17,5,17,13],[18,1,18,3],[18,5,18,13],[19,1,19,3],[19,5,19,13],[20,1,20,3],[20,5,20,13],[21,1,21,3],[21,5,21,13],[22,1,22,13],[30,1,30,3],[30,5,30,13],[24,1,24,3],[24,5,24,13],[25,1,25,3],[25,5,25,13],[26,1,26,3],[26,5,26,13],[27,1,27,3],[27,5,27,13],[28,1,28,13],[29,1,29,3],[29,5,29,13],[31,1,31,3],[31,5,31,13],[32,1,32,3],[32,5,32,13],[33,1,33,3],[33,5,33,13],[41,1,42,14],[34,1,34,3],[34,5,34,13],[35,1,35,3],[35,5,35,13],[36,1,36,3],[36,5,36,13]]}
[]
[null,"HOW TO USE THE DYNAMIC TOTAL COST OF OWNERSHIP DASHBOARD"]
[]
[null,"All cells highlighted Green are Input cells. Values can only be edited in these cells to observe the dynamic changes in the dashboard on the right."]
[]
[null,"All cells highlighted Gray are Fixed cells. These values cannot be edited."]
[]
[]
[null,"CELL NAME",null,null,"FUNCTION","ACTION REQUIRED"]
[null,"Vehicle Holding Period (Year)",null,null,"Editable","Use the drop down menu on Cell C5 to choose the Vehicle holding period from 1 to 10 years "]
[null,"Daily Distance Travelled (km)",null,null,"Editable","Use the arrows on the right to increase/decrease to input Daily Distance Travelled in km"]
[null,"Daily Distance Travelled (mi)",null,null,"Fixed"]
[null,"Annual Distance Travelled (km)",null,null,"Fixed"]
[null,"Annual Distance Travelled (mi)",null,null,"Fixed"]
[]
[null,"Vehicle Purchase Cost",null,null,"Editable","Add number values to input the purchase cost of a 3-Wheeler"]
[null,"Tax",null,null,"Editable","Add number values to input Tax levied on the 3-Wheeler"]
[null,"Annual Insurance Cost",null,null,"Editable","Add number values to input Annual Insurance cost of the 3-Wheeler"]
[null,"Financial Incentive",null,null,"Editable","Add number values to input Total incentives including FAME subsidy & other miscellaneous incentives"]
[]
[null,"Discount Rate",null,null,"Editable","Add percentage values to input the present value of future cash flows at the end of holding period"]
[null,"Resale Rate",null,null,"Editable","Add percentage values to input the resale value of the 3-Wheeler at the end of holding period"]
[]
[null,"Terms of Payment",null,null,"Editable","Add number values to input the Total number of years of loan repayment"]
[null,"Interest Rate",null,null,"Editable","Add percentage values to input prevailing interest on 3-Wheeler Loans"]
[null,"Equity",null,null,"Editable","Add percentage values to input initial equity payment made for the purchase of the 3-Wheeler"]
[null,"Monthly EMI",null,null,"Fixed"]
[null,"Charging Infrastructure Cost",null,null,"Editable","Add number values to input the Total cost of Charging Infrastructure"]
[]
[null,"Staff cost per Month",null,null,"Editable","Add number values to input Total Staff cost incurred in a month"]
[null,"Lithium-Ion Battery Cost",null,null,"Editable","Add number values to input prevailing cost of Li-Ion battery in USD per kWh"]
[]
[null,"Fuel Cost",null,null,"Editable","Add number values to input Total cost per unit of Fuel (in associated fuel units) "]
[null,"Capacity of Battery",null,null,"Editable","Add number values to input capacity of battery for Electric 3-Wheeler in kWh"]
[null,"Number of Battery Replacements",null,null,"Editable","Add number values to input total number of battery replacements for Electric 3-Wheeler"]
[null,"Mileage",null,null,"Editable","Add number values to input mileage of different models of 3-Wheelers"]
[null,"Annual Maintenance Cost",null,null,"Editable","Add number values to input the Annual Maintenance cost of a 3-Wheeler"]
[]
[]
[null,"NOTES"]
[]
[null,"1. For more details regarding Methodology and TCO calculations, please refer to the research paper. Total Cost of Ownership Analysis of the Impact of Vehicle Usage on the Economic Viability of Electric Vehicles in India, P. Kumar and S. Chakrabarty Transport. Res. Rec., 2020 (1-10)"]

{"sheet":"3-Wheelers TCO Dashboard","index":1,"n_rows":61,"n_cols":54,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,1,2,3],[14,3,14,5],[16,2,16,5],[4,3,4,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR 10","TCO",null,null,null,null,null,"DYNAMIC","TCO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-3W",{"$f":"TCO_1!C11","v":4.2065260112095348},null,null,null,null,null,"e-3W",{"$f":"VLOOKUP($C$5,$AX$8:$BB$18,2,0)","v":5.6794656553919829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG - 3W",{"$f":"TCO_1!D11","v":4.430237384445614},null,null,null,null,null,"CNG - 3W",{"$f":"VLOOKUP($C$5,$AX$8:$BB$18,3,0)","v":5.8864396629986606}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petrol - 3W",{"$f":"TCO_1!E11","v":6.4360346047368564},null,null,null,null,null,"Petrol - 3W",{"$f":"VLOOKUP($C$5,$AX$8:$BB$18,4,0)","v":8.3685419332834776}]
[null,"Vehicle Holding Period (Year)",5,"              Use Drop down to choose Holding Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel - 3W",{"$f":"TCO_1!F11","v":5.4981039622685755},null,null,null,null,null,"Diesel - 3W",{"$f":"VLOOKUP($C$5,$AX$8:$BB$18,5,0)","v":7.2078712091354404}]
[]
[null,"Daily Drive Distance (km)",110,null,"(Use Arrows to input Distance)"]
[null,"Daily Drive Distance (mi)",{"$f":"C7*0.621371","v":68.350809999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Years","e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W",null,null,null,"e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"TCO_1!C31","v":13.599857251247432},{"$f":"TCO_1!C34","v":12.494582351177874},{"$f":"TCO_1!C37","v":15.564205836876578},{"$f":"TCO_1!C40","v":14.128605665329651},null,null,1,{"$f":"IF($C$5=AX9,AR9:AU9,)","v":0}]
[null,"Annual Drive Distance (km)",{"$f":"C7*365","v":40150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"TCO_1!D31","v":8.8572225000131155},{"$f":"TCO_1!D34","v":8.6341341873004573},{"$f":"TCO_1!D37","v":11.507669742890378},{"$f":"TCO_1!D40","v":10.163890474808259},null,null,2,{"$f":"IF($C$5=AX10,AR10:AU10,)","v":0}]
[null,"Annual Drive Distance (mi)",{"$f":"C8*365","v":24948.04565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",{"$f":"TCO_1!E31","v":7.1779902686101611},{"$f":"TCO_1!E34","v":7.2197147125510988},{"$f":"TCO_1!E37","v":9.9470458014386942},{"$f":"TCO_1!E40","v":8.6716740317125627},null,null,3,{"$f":"IF($C$5=AX11,AR11:AU11,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",{"$f":"TCO_1!F31","v":6.2716129690405449},{"$f":"TCO_1!F34","v":6.4257403856386786},{"$f":"TCO_1!F37","v":9.0248539001722357},{"$f":"TCO_1!F40","v":7.8094570503491099},null,null,4,{"$f":"IF($C$5=AX12,AR12:AU12,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"TCO_1!G31","v":5.6794656553919829},{"$f":"TCO_1!G34","v":5.8864396629986606},{"$f":"TCO_1!G37","v":8.3685419332834776},{"$f":"TCO_1!G40","v":7.2078712091354404},null,null,5,{"$f":"IF($C$5=AX13,AR13:AU13,)","v":5.6794656553919829},5.8864396629986606,8.3685419332834776,7.2078712091354404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",{"$f":"TCO_1!H31","v":5.2482825920719129},{"$f":"TCO_1!H34","v":5.4793923881925428},{"$f":"TCO_1!H37","v":7.8531255773379156},{"$f":"TCO_1!H40","v":6.7431355833561177},null,null,6,{"$f":"IF($C$5=AX14,AR14:AU14,)","v":0}]
[null,null,"INR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 7",{"$f":"TCO_1!I31","v":4.9120737707193269},{"$f":"TCO_1!I34","v":5.1517458787744062},{"$f":"TCO_1!I37","v":7.4244163510991461},{"$f":"TCO_1!I40","v":6.3616881917776471},null,null,7,{"$f":"IF($C$5=AX15,AR15:AU15,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 8",{"$f":"TCO_1!J31","v":4.6376016593525584},{"$f":"TCO_1!J34","v":4.8767659051401298},{"$f":"TCO_1!J37","v":7.0548237040209525},{"$f":"TCO_1!J40","v":6.0363398375846957},null,null,8,{"$f":"IF($C$5=AX16,AR16:AU16,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 9",{"$f":"TCO_1!K31","v":4.4062048623796226},{"$f":"TCO_1!K34","v":4.6393512248001052},{"$f":"TCO_1!K37","v":6.7286183983061036},{"$f":"TCO_1!K40","v":5.751655452966439},null,null,9,{"$f":"IF($C$5=AX17,AR17:AU17,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"TCO_1!L31","v":4.2065260112095348},{"$f":"TCO_1!L34","v":4.430237384445614},{"$f":"TCO_1!L37","v":6.4360346047368564},{"$f":"TCO_1!L40","v":5.4981039622685755},null,null,10,{"$f":"IF($C$5=AX18,AR18:AU18,)","v":0}]
[null,"MODEL","e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W"]
[null,{"$f":"VLOOKUP($C$15,Currency!B17:C19,2,0)","v":"Vehicle Purchase Cost (₹)"},366906,240000,240000,240000]
[null,{"$f":"VLOOKUP($C$15,Currency!B21:C23,2,0)","v":"Tax (₹)"},4000,4549,9055,4638]
[null,{"$f":"VLOOKUP($C$15,Currency!B25:C27,2,0)","v":"Insurance Cost (₹)"},2500,1680,2505,4418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W"]
[null,{"$f":"VLOOKUP($C$15,Currency!B29:C31,2,0)","v":"Financial Incentive (₹)"},66523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total fixed cost",{"$f":"TCO_1!C10/TCO_1!C9","v":1.6804013184379709},{"$f":"TCO_1!D10/TCO_1!D9","v":1.2094217766572235},{"$f":"TCO_1!E10/TCO_1!E9","v":1.2301975208690992},{"$f":"TCO_1!F10/TCO_1!F9","v":1.2204390396260796}]
[]
[null,"Discount Rate (%)",0.1,0.1,0.1,0.1]
[null,"Resale Rate (%)",0.2,0.1,0.1,0.1]
[]
[null,{"$f":"VLOOKUP($C$15,Currency!B45:C47,2,0)","v":"Financing Component (₹)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable cost",{"$f":"TCO_1!L22/TCO_1!C9","v":2.5261246927715635},{"$f":"TCO_1!L23/TCO_1!D9","v":3.2208156077883903},{"$f":"TCO_1!L24/TCO_1!E9","v":5.205837083867757},{"$f":"TCO_1!L25/TCO_1!F9","v":4.2776649226424963}]
[null,"Term of Payment (Years)",7,7,7,7]
[null,"Interest Rate (%)",0.14000000000000001,0.08,0.08,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TCO",{"$f":"AR23+AR28","v":4.2065260112095348},{"$f":"AS23+AS28","v":4.430237384445614},{"$f":"AT23+AT28","v":6.4360346047368564},{"$f":"AU23+AU28","v":5.4981039622685763}]
[null,"Equity (%)",0.15,0.15,0.15,0.15]
[null,{"$f":"VLOOKUP($C$15,Currency!B49:C51,2,0)","v":"Monthly EMI (₹)"},{"$f":"Financing!B12","v":4800.0017195928704},{"$f":"Financing!C12","v":3191.730595287444},{"$f":"Financing!D12","v":3191.730595287444},{"$f":"Financing!E12","v":3191.730595287444}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$53:$C$55,2,0)","v":"Charging Infrastructure Cost (₹)"},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Components","e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed",{"$f":"Summary!B19","v":454757.59444580117},{"$f":"Summary!C19","v":310334.37000414531},{"$f":"Summary!D19","v":315665.37000414531},{"$f":"Summary!E19","v":313161.37000414531}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Summary!B23","v":13602},{"$f":"Summary!C23","v":24010},{"$f":"Summary!D23","v":20410},{"$f":"Summary!E23","v":20410}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Replacement",{"$f":"Summary!B24","v":7370.7369999999992},{"$f":"Summary!C24","v":0},{"$f":"Summary!D24","v":0},{"$f":"Summary!E24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"Summary!B25","v":24090},{"$f":"Summary!C25","v":66445.42253521127},{"$f":"Summary!D25","v":199751.24378109453},{"$f":"Summary!E25","v":139102.36220472443}]
[null,{"$f":"VLOOKUP($C$15,Currency!B33:C35,2,0)","v":"Staff Cost per Month (₹)"},10000]
[null,"Lithium-Ion Battery Cost (USD/kWh)",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W"]
[null,"MODEL","e-3W","CNG - 3W","Petrol - 3W","Diesel - 3W",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost",{"$f":"AR23/AR30","v":0.39947484312709436},{"$f":"AS23/AS30","v":0.27299254457638206},0.19114215451291797,0.22197452940168003]
[null,{"$f":"VLOOKUP($C$15,Currency!B37:C39,2,0)","v":"Fuel cost (₹/kWh; ₹/kg; ₹/L)"},6,47,100,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"AR28/AR30","v":0.60052515687290553},{"$f":"AS28/AS30","v":0.72700745542361789},0.80885784548708195,0.77802547059831983]
[null,"Capacity of Battery (kWh)",7.37]
[null,"Number of Battery Replacements",1]
[null,"Mileage (km/kWh; km/kg; km/L)",10,28.4,20.100000000000001,25.4]
[null,{"$f":"VLOOKUP($C$15,Currency!B41:C43,2,0)","v":"Annual Maintenance Cost (₹)"},10401,21005,17405,17405]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR50)","v":0.99999999999999989},{"$f":"SUM(AS43:AS50)","v":1},{"$f":"SUM(AT43:AT50)","v":0.99999999999999989},{"$f":"SUM(AU43:AU50)","v":0.99999999999999989}]
[]
[null,"WORK NOTES"]
[]
[null,"1. Financial Incentives can be added by referencing Department of Heavy Industry's website "]
[null,"https://fame2.heavyindustry.gov.in/ModelUnderFame.aspx"]
[]
[null,"2. Financing component"]
[null,"Loan period is assumed to be for a period of 3 years i.e. 36 months"]
[]
[null,"3. Additional Features like Sensitivity Analysis will be added in the next iteration of the model"]

{"sheet":"Summary","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["TRAVEL DETAILS"]
["Number of Vehicle",1]
["Life of Vehicle (yrs)",10]
["Annual drive distance (KM)",{"$f":"'3-Wheelers TCO Dashboard'!C10","v":40150}]
["Total Distance Travel (KM)",{"$f":"B3*B4","v":401500}]
["LIB Cost (USD/kWh)",{"$f":"'3-Wheelers TCO Dashboard'!C41","v":137}]
["USD to INR",73]
[]
["General Inputs","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Discount rate (%)",{"$f":"'3-Wheelers TCO Dashboard'!C25","v":0.1},{"$f":"'3-Wheelers TCO Dashboard'!D25","v":0.1},{"$f":"'3-Wheelers TCO Dashboard'!E25","v":0.1},{"$f":"'3-Wheelers TCO Dashboard'!F25","v":0.1}]
["Resale rate (%)",{"$f":"'3-Wheelers TCO Dashboard'!C26","v":0.2},{"$f":"'3-Wheelers TCO Dashboard'!D26","v":0.1},{"$f":"'3-Wheelers TCO Dashboard'!E26","v":0.1},{"$f":"'3-Wheelers TCO Dashboard'!F26","v":0.1}]
[]
["Capital Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Total Vehicle Cost (₹)",{"$f":"'Capital Cost'!B8","v":521280.59444580117},{"$f":"'Capital Cost'!C8","v":310334.37000414531},{"$f":"'Capital Cost'!D8","v":315665.37000414531},{"$f":"'Capital Cost'!E8","v":313161.37000414531}]
["Resale Value (₹)",{"$f":"B14*(B11/100)","v":1042.5611888916023},{"$f":"C14*(C11/100)","v":310.33437000414534},{"$f":"D14*(D11/100)","v":315.6653700041453},{"$f":"E14*(E11/100)","v":313.16137000414534}]
["Total Charging Infrastructure Cost (₹)",{"$f":"'3-Wheelers TCO Dashboard'!C33","v":0},0,0,0]
["Misc. Cost (₹)",0,0,0,0]
["Financial Incentive (₹)",{"$f":"'3-Wheelers TCO Dashboard'!C23","v":66523},0,0,0]
["Total Capital Cost (₹) excl. Resale Value",{"$f":"(B14+B16+B17)-B18","v":454757.59444580117},{"$f":"(C14+C16+C17)-C18","v":310334.37000414531},315665.37000414531,313161.37000414531]
[]
["Annual Operational Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Staff Cost (₹)",{"$f":"'Operational Cost'!B4","v":120000},{"$f":"'Operational Cost'!C4","v":120000},{"$f":"'Operational Cost'!D4","v":120000},{"$f":"'Operational Cost'!E4","v":120000}]
["Maintenance Cost (₹)",{"$f":"'Operational Cost'!B18","v":13602},{"$f":"'Operational Cost'!C18","v":24010},{"$f":"'Operational Cost'!D18","v":20410},{"$f":"'Operational Cost'!E18","v":20410}]
["Battery Replacement Cost (₹)*",{"$f":"'Operational Cost'!B27/B3","v":7370.7369999999992},{"$f":"'Operational Cost'!C27/B3","v":0},{"$f":"'Operational Cost'!D27/B3","v":0}]
["Average Fuel Cost (₹)",{"$f":"'Operational Cost'!B11","v":24090},{"$f":"'Operational Cost'!C11","v":66445.42253521127},{"$f":"'Operational Cost'!D11","v":199751.24378109453},{"$f":"'Operational Cost'!E11","v":139102.36220472443}]
["Misc. Cost (₹)",0,0,0,0]
["Total Operational Cost (₹)",{"$f":"(SUM(B22:B26))","v":165062.73699999999},{"$f":"(SUM(C22:C26))","v":210455.42253521126},{"$f":"(SUM(D22:D26))","v":340161.24378109456},{"$f":"(SUM(E22:E26))","v":279512.36220472446}]
[]
["Total Operational Cost for life of 3W",{"$f":"B27*$B$3","v":1650627.3699999999},{"$f":"C27*$B$3","v":2104554.2253521127},{"$f":"D27*$B$3","v":3401612.4378109453},{"$f":"E27*$B$3","v":2795123.6220472446}]
["Average TCO",{"$f":"TCO_1!C11","v":4.2065260112095348},{"$f":"TCO_1!D11","v":4.430237384445614},{"$f":"TCO_1!E11","v":6.4360346047368564},{"$f":"TCO_1!F11","v":5.4981039622685755}]

{"sheet":"Currency","index":3,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":true,"merged":[[19,7,19,8],[6,9,7,9],[1,1,1,3],[15,1,15,2],[15,4,15,5],[15,7,15,8],[1,6,1,7]]}
[]
[null,"CURRENCY CONVERSION",null,null,null,null,"WEIGHT CONVERSION"]
[]
[null,"USD","INR","Conversion",null,null,"gal","L"]
[null,1,74,{"$f":"B5*C5","v":74},null,null,1,3.78]
[]
[null,"EURO","INR","Conversion",null,null,"GGE","Kg",null,"NIST Handbook 44 Appendix D (Pg 3-110) as follows: \"1 Gasoline [US] gallon equivalent (GGE) means 2.567 kg (5.660 lb) of natural gas\""]
[null,1,82,{"$f":"B8*C8","v":82},null,null,1,2.5670000000000002]
[]
[]
[]
[]
[]
[]
[]
[null,"DROP DOWN",null,null,"DASHBOARD TITLE",null,null,"Gallon Calculation"]
[null,"INR",{"$f":"IF(B17='3-Wheelers TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (₹)\",\"\")","v":"Vehicle Purchase Cost (₹)"},null,"INR",{"$f":"IF(E17='3-Wheelers TCO Dashboard'!$C$15,\"TCO BY MODELS AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BY MODELS AT YEAR 10 (₹ / km)"},null,"USD"]
[null,"USD",{"$f":"IF(B18='3-Wheelers TCO Dashboard'!C15,\"Vehicle Purchase Cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E18='3-Wheelers TCO Dashboard'!$C$15,\"TCO BY MODELS AT YEAR 10 ($ / mi)\",\"\")","v":""},null,"Gallon Calculation",{"$f":"IF('[1]Dynamic Ranges for 2W'!$C$17=H17,'[1]Dynamic Ranges for 2W'!F41*3.78,\"-\")","v":"-"}]
[null,"EURO",{"$f":"IF(B19='3-Wheelers TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E19='3-Wheelers TCO Dashboard'!$C$15,\"TCO BY MODEL AT YEAR 10 (€ / km)\",\"\")","v":""}]
[null,null,null,null,null,null,null,"DASHBOARD TITLE 2"]
[null,"INR",{"$f":"IF(B21='3-Wheelers TCO Dashboard'!$C$15,\"Tax (₹)\",\"\")","v":"Tax (₹)"},null,"INR",{"$f":"IF(E21='3-Wheelers TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)"},null,1,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H21, \"TCO AT YEAR 1\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B22='3-Wheelers TCO Dashboard'!$C$15,\"Tax ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E22='3-Wheelers TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 ($ / mi)\",\"\")","v":""},null,2,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H22, \"TCO AT YEAR 2\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B23='3-Wheelers TCO Dashboard'!$C$15,\"Tax (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E23='3-Wheelers TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 (€ / km)\",\"\")","v":""},null,3,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H23, \"TCO AT YEAR 3\",\"\")","v":""}]
[null,null,null,null,null,null,null,4,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H24, \"TCO AT YEAR 4\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B25='3-Wheelers TCO Dashboard'!$C$15,\"Insurance Cost (₹)\",\"\")","v":"Insurance Cost (₹)"},null,"INR",{"$f":"IF(E25='3-Wheelers TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)\",\"\")","v":"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)"},null,5,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H25, \"TCO AT YEAR 5\",\"\")","v":"TCO AT YEAR 5"}]
[null,"USD",{"$f":"IF(B26='3-Wheelers TCO Dashboard'!$C$15,\"Insurance Cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E26='3-Wheelers TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS ($ / mi)\",\"\")","v":""},null,6,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H26, \"TCO AT YEAR 6\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B27='3-Wheelers TCO Dashboard'!$C$15,\"Insurance Cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E27='3-Wheelers TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS (€ / km)\",\"\")","v":""},null,7,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H27, \"TCO AT YEAR 7\",\"\")","v":""}]
[null,null,null,null,null,null,null,8,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H28, \"TCO AT YEAR 8\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B29='3-Wheelers TCO Dashboard'!$C$15,\"Financial Incentive (₹)\",\"\")","v":"Financial Incentive (₹)"},null,null,null,null,9,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H29, \"TCO AT YEAR 9\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B30='3-Wheelers TCO Dashboard'!$C$15,\"Financial Incentive ($)\",\"\")","v":""},null,null,null,null,10,{"$f":"IF('3-Wheelers TCO Dashboard'!C$5=Currency!H30, \"TCO AT YEAR 10\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B31='3-Wheelers TCO Dashboard'!$C$15,\"Financial Incentive (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B33='3-Wheelers TCO Dashboard'!$C$15,\"Staff Cost per Month (₹)\",\"\")","v":"Staff Cost per Month (₹)"}]
[null,"USD",{"$f":"IF(B34='3-Wheelers TCO Dashboard'!$C$15,\"Staff Cost per Month ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B35='3-Wheelers TCO Dashboard'!$C$15,\"Staff Cost per Month (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B37='3-Wheelers TCO Dashboard'!$C$15,\"Fuel cost (₹/kWh; ₹/kg; ₹/L)\",\"\")","v":"Fuel cost (₹/kWh; ₹/kg; ₹/L)"}]
[null,"USD",{"$f":"IF(B38='3-Wheelers TCO Dashboard'!$C$15,\"Fuel cost ($/kWh; $/GGE; $/gal)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B39='3-Wheelers TCO Dashboard'!$C$15,\"Fuel cost (€/kWh; €/kg; €/L)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B41='3-Wheelers TCO Dashboard'!$C$15,\"Annual Maintenance Cost (₹)\",\"\")","v":"Annual Maintenance Cost (₹)"}]
[null,"USD",{"$f":"IF(B42='3-Wheelers TCO Dashboard'!$C$15,\"Annual Maintenance Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B43='3-Wheelers TCO Dashboard'!$C$15,\"Annual Maintenance Cost (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B45='3-Wheelers TCO Dashboard'!$C$15,\"Financing Component (₹)\",\"\")","v":"Financing Component (₹)"}]
[null,"USD",{"$f":"IF(B46='3-Wheelers TCO Dashboard'!$C$15,\"Financing Component ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B47='3-Wheelers TCO Dashboard'!$C$15,\"Financing Component (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B49='3-Wheelers TCO Dashboard'!$C$15,\"Monthly EMI (₹)\",\"\")","v":"Monthly EMI (₹)"}]
[null,"USD",{"$f":"IF(B50='3-Wheelers TCO Dashboard'!$C$15,\"Monthly EMI ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B51='3-Wheelers TCO Dashboard'!$C$15,\"Monthly EMI (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B53='3-Wheelers TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (₹)\",\"\")","v":"Charging Infrastructure Cost (₹)"}]
[null,"USD",{"$f":"IF(B54='3-Wheelers TCO Dashboard'!$C$15,\"Charging Infrastructure Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B55='3-Wheelers TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (€)\",\"\")","v":""}]

{"sheet":"Capital Cost","index":4,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":true,"merged":[[23,0,23,4],[28,0,28,4],[33,0,33,4],[38,0,38,4]]}
["Vehicle Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Purchase Cost (₹)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,2,0)","v":366906},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,3,0)","v":240000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,4,0)","v":240000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,5,0)","v":240000}]
["Tax (₹)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,2,0)","v":4000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,3,0)","v":4549},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,4,0)","v":9055},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,5,0)","v":4638}]
["Insurance (₹)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,2,0)","v":2500},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,3,0)","v":1680},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,4,0)","v":2505},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,5,0)","v":4418}]
["Financing Component (₹)",{"$f":"Financing!B17","v":147874.59444580117},{"$f":"Financing!C17","v":64105.370004145312},{"$f":"Financing!D17","v":64105.370004145312},{"$f":"Financing!E17","v":64105.370004145312}]
["Total Financial Incentive (₹)",0,0,0,0]
["Misc. Cost (₹)",0,0,0,0]
["Total Vehicle Cost (₹)",{"$f":"((B2+B3+B4+B5+B7)-B6)","v":521280.59444580117},{"$f":"((C2+C3+C4+C5+C7)-C6)","v":310334.37000414531},315665.37000414531,313161.37000414531]
[]
["Charging Infrastructure Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["No. of Slow Charger (SC)",0,0,0,0]
["Cost of SC per unit (₹)",0,0,0,0]
["Total Cost of SC (₹)",{"$f":"B11*B12","v":0},{"$f":"C11*C12","v":0},{"$f":"D11*D12","v":0},0]
["No. of Fact Charger (FC)",0,0,0,0]
["Cost of FC per unit (₹)",0,0,0,0]
["Total Cost of FC (₹)",{"$f":"B14*B15","v":0},{"$f":"C14*C15","v":0},{"$f":"D14*D15","v":0},0]
["Installation cost of Charging Infra (₹)",{"$f":"(B13+B16)*20/100","v":0},{"$f":"(C13+C16)*20/100","v":0},{"$f":"(D13+D16)*20/100","v":0},0]
["Total incentive for Charging Infra (₹)",0,0,0,0]
["Total Cost of Charging Infra (Rs.)",{"$f":"(B13+B16+B17)-B18","v":0},{"$f":"(C13+C16+C17)-C18","v":0},{"$f":"(D13+D16+D17)-D18","v":0},0]
[]
[]
["Per Km Capital Cost",{"$f":"(B8+B19)/Summary!$B$4","v":12.983327383457064},{"$f":"(C8+C19)/Summary!$B$4","v":7.7293740972389866},{"$f":"(D8+D19)/Summary!$B$4","v":7.8621511831667572},{"$f":"(E8+E19)/Summary!$B$4","v":7.7997850561430964}]
[]
["PURCHASE COST"]
["INR",{"$f":"IF($A$25='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C20,)","v":366906},{"$f":"IF($A$25='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D20,)","v":240000},{"$f":"IF($A$25='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E20,)","v":240000},{"$f":"IF($A$25='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F20,)","v":240000}]
["USD",{"$f":"IF($A$26='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F20*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$27='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F20*Currency!$C$8,)","v":0}]
[]
["TAX"]
["INR",{"$f":"IF($A$30='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C21,)","v":4000},{"$f":"IF($A$30='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D21,)","v":4549},{"$f":"IF($A$30='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E21,)","v":9055},{"$f":"IF($A$30='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F21,)","v":4638}]
["USD",{"$f":"IF($A$31='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F21*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$32='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F21*Currency!$C$8,)","v":0}]
[]
["INSURANCE"]
["INR",{"$f":"IF($A$35='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C22,)","v":2500},{"$f":"IF($A$35='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D22,)","v":1680},{"$f":"IF($A$35='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E22,)","v":2505},{"$f":"IF($A$35='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F22,)","v":4418}]
["USD",{"$f":"IF($A$36='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F22*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$37='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F22*Currency!$C$8,)","v":0}]
[]
["INCENTIVE"]
["INR",{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C23,)","v":66523},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D23,)","v":0},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E23,)","v":0},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F23,)","v":0}]
["USD",{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F23*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F23*Currency!$C$8,)","v":0}]

{"sheet":"Financing","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":true,"merged":[[20,0,20,4],[25,0,25,4]]}
["Vehicle Cost","e-2W (VRLA)","e-2W (LIB_SB)","e-2W (LIB_BB)","Petrol-2W"]
["Total Cost of Bike (₹)",{"$f":"'3-Wheelers TCO Dashboard'!C20-'3-Wheelers TCO Dashboard'!C23","v":300383},{"$f":"'3-Wheelers TCO Dashboard'!D20","v":240000},{"$f":"'3-Wheelers TCO Dashboard'!E20","v":240000},{"$f":"'3-Wheelers TCO Dashboard'!F20","v":240000}]
["Share of Operator (%)",{"$f":"100%-B6","v":0.85},{"$f":"100%-C6","v":0.85},0.85,0.85]
["Share of Operator (₹)",{"$f":"B3*B2","v":255325.55},{"$f":"C3*C2","v":204000},{"$f":"D3*D2","v":204000},{"$f":"E3*E2","v":204000}]
["Processing  Fees",{"$f":"IF(B8=0,0,IF(B4*0.5%>500,B4*0.5%,500))","v":1276.6277499999999},{"$f":"IF(C8=0,0,IF(C4*0.5%>500,C4*0.5%,500))","v":1020},1020,1020]
["Equity %",{"$f":"'3-Wheelers TCO Dashboard'!C31","v":0.15},{"$f":"'3-Wheelers TCO Dashboard'!D31","v":0.15},{"$f":"'3-Wheelers TCO Dashboard'!E31","v":0.15},{"$f":"'3-Wheelers TCO Dashboard'!F31","v":0.15}]
["Equity (₹)",{"$f":"(B6*B2)","v":45057.45},{"$f":"(C6*C2)","v":36000},{"$f":"(D6*D2)","v":36000},{"$f":"(E6*E2)","v":36000}]
["Loan amount (₹)",{"$f":"B4","v":255325.55},{"$f":"C4","v":204000},{"$f":"D4","v":204000},{"$f":"E4","v":204000}]
["Interest rate (%)",{"$f":"'3-Wheelers TCO Dashboard'!C30","v":0.14000000000000001},{"$f":"'3-Wheelers TCO Dashboard'!D30","v":0.08},{"$f":"'3-Wheelers TCO Dashboard'!E30","v":0.08},{"$f":"'3-Wheelers TCO Dashboard'!F30","v":0.08}]
["Term of payment (yrs)",{"$f":"'3-Wheelers TCO Dashboard'!C29","v":7},{"$f":"'3-Wheelers TCO Dashboard'!D29","v":7},{"$f":"'3-Wheelers TCO Dashboard'!E29","v":7},{"$f":"'3-Wheelers TCO Dashboard'!F29","v":7}]
["No of EMI (Yearly)",{"$f":"B10*12","v":84},{"$f":"C10*12","v":84},84,84]
["Monthly EMI Loan (Rs.)",{"$f":"((PMT(B9/12,B10*12,-B8))+(B5/B11))","v":4800.0017195928704},{"$f":"((PMT(C9/12,C10*12,-C8))+(C5/C11))","v":3191.730595287444},3191.730595287444,3191.730595287444]
["Total interest paid",{"$f":"(B12*B10*12)-B8","v":147874.59444580117},{"$f":"(C12*C10*12)-C8","v":64105.370004145312},64105.370004145312,64105.370004145312]
["Yearly Interest Paid",{"$f":"B13/B10","v":21124.942063685881},{"$f":"C13/C10","v":9157.9100005921882},{"$f":"D13/D10","v":9157.9100005921882},{"$f":"E13/E10","v":9157.9100005921882}]
["EMI per KM (Rs.)",{"$f":"B14/Summary!$B$4","v":0.52615048726490365},{"$f":"C14/Summary!$B$4","v":0.22809240350167342},{"$f":"D14/Summary!$B$4","v":0.22809240350167342},{"$f":"E14/Summary!$B$4","v":0.22809240350167342}]
[]
["Total Interest Paid",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,Financing!$A$22:$E$24,2,0)","v":147874.59444580117},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,Financing!$A$22:$E$24,3,0)","v":64105.370004145312},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,Financing!$A$22:$E$24,4,0)","v":64105.370004145312},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,Financing!$A$22:$E$24,5,0)","v":64105.370004145312}]
["(Used for Dashboard Calc.)"]
[]
[]
["YEARLY INTEREST"]
["INR",{"$f":"IF($A$22='3-Wheelers TCO Dashboard'!$C$15,Financing!B13,)","v":147874.59444580117},{"$f":"IF($A$22='3-Wheelers TCO Dashboard'!$C$15,Financing!C13,)","v":64105.370004145312},{"$f":"IF($A$22='3-Wheelers TCO Dashboard'!$C$15,Financing!D13,)","v":64105.370004145312},{"$f":"IF($A$22='3-Wheelers TCO Dashboard'!$C$15,Financing!E13,)","v":64105.370004145312}]
["USD",{"$f":"IF($A$23='3-Wheelers TCO Dashboard'!$C$15,Financing!B13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='3-Wheelers TCO Dashboard'!$C$15,Financing!C13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='3-Wheelers TCO Dashboard'!$C$15,Financing!D13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='3-Wheelers TCO Dashboard'!$C$15,Financing!E13*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$24='3-Wheelers TCO Dashboard'!$C$15,Financing!B13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='3-Wheelers TCO Dashboard'!$C$15,Financing!C13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='3-Wheelers TCO Dashboard'!$C$15,Financing!D13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='3-Wheelers TCO Dashboard'!$C$15,Financing!E13*Currency!$C$8,)","v":0}]

{"sheet":"Operational Cost","index":6,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":true,"merged":[[33,0,33,4],[38,0,38,4],[43,0,43,4]]}
["Staff cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Staff Cost (₹ / Month)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":10000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":10000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":10000},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":10000}]
["Other Support staff cost (₹ / Month)",0,0,0,0]
["Total Annual Staff Cost (₹)",{"$f":"((B2+B3)*12)","v":120000},{"$f":"((C2+C3)*12)","v":120000},120000,120000]
["Per km Staff Cost",{"$f":"B4/Summary!$B$4","v":2.9887920298879203},{"$f":"C4/Summary!$B$4","v":2.9887920298879203},{"$f":"D4/Summary!$B$4","v":2.9887920298879203},{"$f":"E4/Summary!$B$4","v":2.9887920298879203}]
[]
["Average Fuel Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Fuel cost (₹/kWh; ₹/kg; ₹/L)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,2,0)","v":6},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,3,0)","v":47},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,4,0)","v":100},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,5,0)","v":88}]
["Mileage (km/kWh; km/kg; km/L)",{"$f":"'3-Wheelers TCO Dashboard'!C47","v":10},{"$f":"'3-Wheelers TCO Dashboard'!D47","v":28.4},{"$f":"'3-Wheelers TCO Dashboard'!E47","v":20.100000000000001},{"$f":"'3-Wheelers TCO Dashboard'!F47","v":25.4}]
["Annual fuel consumption (kWh; L)",{"$f":"Summary!B4/B9","v":4015},{"$f":"Summary!B4/C9","v":1413.7323943661972},{"$f":"Summary!B4/D9","v":1997.5124378109451},{"$f":"Summary!$B$4/E9","v":1580.7086614173229}]
["Total Annual Fuel Cost ( ₹ )",{"$f":"(B10*B8)","v":24090},{"$f":"(C10*C8)","v":66445.42253521127},{"$f":"(D10*D8)","v":199751.24378109453},{"$f":"(E10*E8)","v":139102.36220472443}]
["Per km Fuel Cost",{"$f":"B11/Summary!$B$4","v":0.6},{"$f":"C11/Summary!$B$4","v":1.6549295774647887},{"$f":"D11/Summary!$B$4","v":4.9751243781094523},{"$f":"E11/Summary!$B$4","v":3.4645669291338588}]
[]
["Maintenance Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Annual Maintenance Cost (₹)",{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,2,0)","v":10401},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,3,0)","v":21005},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,4,0)","v":17405},{"$f":"VLOOKUP('3-Wheelers TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,5,0)","v":17405}]
["Other Consumables (₹)",0,0,0,0]
["Other Misc. Cost (₹)",3201,3005,3005,3005]
["Total Annual Maintenance cost (₹)",{"$f":"(SUM(B15:B17))","v":13602},{"$f":"(SUM(C15:C17))","v":24010},{"$f":"(SUM(D15:D17))","v":20410},{"$f":"(SUM(E15:E17))","v":20410}]
["Per km Maintenance Cost",{"$f":"B18/Summary!$B$4","v":0.33877957658779578},{"$f":"C18/Summary!$B$4","v":0.59800747198007476},{"$f":"D18/Summary!$B$4","v":0.50834371108343712},{"$f":"E18/Summary!$B$4","v":0.50834371108343712}]
[]
["Battery Replacement Cost","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Number of  battery replacements ",{"$f":"'3-Wheelers TCO Dashboard'!C46","v":1},0,0,0]
["Capacity of battery (kWh)",{"$f":"'3-Wheelers TCO Dashboard'!C45","v":7.37},0,0,0]
["Battery Cost (₹ / kWh)",{"$f":"Summary!B6*Summary!B7","v":10001},0,0]
["Total battery Cost (₹)",{"$f":"B24*B23","v":73707.37},{"$f":"C24*C23","v":0},{"$f":"D24*D23","v":0},0]
["Battery replacement Charge (₹) ",0,0,0,0]
["Total battery replacement cost (₹)",{"$f":"((B25+B26)*B22)","v":73707.37},{"$f":"((C25+C26)*C22)","v":0},{"$f":"((D25+D26)*D22)","v":0},0]
["Annual Battery Replacement Cost",{"$f":"B27/Summary!B3","v":7370.7369999999992},{"$f":"C27/Summary!B3","v":0},{"$f":"D27/Summary!B3","v":0}]
["Per Km Battery Replacement Cost",{"$f":"B27/Summary!$B$5","v":0.18357999999999999},{"$f":"C27/Summary!$B$5","v":0},{"$f":"D27/Summary!$B$5","v":0},{"$f":"E27/Summary!$B$5","v":0}]
[]
["Total Operational Cost",{"$f":"B27+B18+B11+B4","v":231399.37},{"$f":"C27+C18+C11+C4","v":210455.42253521126},{"$f":"D27+D18+D11+D4","v":340161.24378109456},{"$f":"E27+E18+E11+E4","v":279512.36220472446}]
["Per Km Operational Cost",{"$f":"B29+B19+B12+B5","v":4.1111516064757154},{"$f":"C29+C19+C12+C5","v":5.2417290793327833},{"$f":"D29+D19+D12+D5","v":8.4722601190808096},{"$f":"E29+E19+E12+E5","v":6.9617026701052165}]
[]
["STAFF COST"]
["INR",{"$f":"IF(A35='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C40,)","v":10000}]
["USD",{"$f":"IF(A36='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C40*Currency!C5,)","v":0}]
["EURO",{"$f":"IF(A37='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C40*Currency!C8,)","v":0}]
[]
["ANNUAL MAINTENANCE COST"]
["INR",{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C48,)","v":10401},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D48,)","v":21005},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E48,)","v":17405},{"$f":"IF($A$40='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F48,)","v":17405}]
["USD",{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F48*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F48*Currency!$C$8,)","v":0}]
[]
["AVERAGE FUEL COST"]
["INR",{"$f":"IF($A$45='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C44,)","v":6},{"$f":"IF($A$45='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D44,)","v":47},{"$f":"IF($A$45='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E44,)","v":100},{"$f":"IF($A$45='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F44,)","v":88}]
["USD",{"$f":"IF($A$46='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!C44*Currency!C5,)","v":0},{"$f":"IF($A$46='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!D44*Currency!C5/2.567,)","v":0},{"$f":"IF($A$46='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!E44*Currency!C5/3.78,)","v":0},{"$f":"IF($A$46='3-Wheelers TCO Dashboard'!$C$15,'3-Wheelers TCO Dashboard'!F44*Currency!C5/3.78,)","v":0}]
["EURO"]

{"sheet":"TCO_1","index":7,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Parameter","Unit","e-3W ","CNG-3W","Petrol-3W","Diesel-3W"]
["Discount rate value","-",{"$f":"Summary!B10","v":0.1},{"$f":"Summary!C10","v":0.1},{"$f":"Summary!D10","v":0.1},{"$f":"Summary!E10","v":0.1}]
["Resale rate value","-",{"$f":"Summary!B11","v":0.2},{"$f":"Summary!C11","v":0.1},{"$f":"Summary!D11","v":0.1},{"$f":"Summary!E11","v":0.1}]
["Capital recovery factor (CRF)_N","-",{"$f":"C2*(1+C2)^Summary!B3","v":0.2593742460100002},{"$f":"D2*(1+D2)^Summary!B3","v":0.2593742460100002},{"$f":"E2*(1+E2)^Summary!B3","v":0.2593742460100002},{"$f":"F2*(1+F2)^Summary!B3","v":0.2593742460100002}]
["Capital recovery factor (CRF)_D","-",{"$f":"((1+C2)^Summary!B3)-1","v":1.5937424601000019},{"$f":"(1+D2)^Summary!B3-1","v":1.5937424601000019},{"$f":"(1+E2)^Summary!B3-1","v":1.5937424601000019},{"$f":"(1+F2)^Summary!B3-1","v":1.5937424601000019}]
["CRF","-",{"$f":"C4/C5","v":0.16274539488251155},{"$f":"D4/D5","v":0.16274539488251155},{"$f":"E4/E5","v":0.16274539488251155},{"$f":"F4/F5","v":0.16274539488251155}]
["Present value factor (PVF)","-",{"$f":"1/(1+C2)^10","v":0.38554328942953148},{"$f":"1/(1+D2)^Summary!B3","v":0.38554328942953148},{"$f":"1/(1+E2)^Summary!B3","v":0.38554328942953148},{"$f":"1/(1+F2)^Summary!B3","v":0.38554328942953148}]
["Residual value (RV)","₹",{"$f":"Summary!B14*C3","v":104256.11888916024},{"$f":"Summary!C14*D3","v":31033.437000414531},{"$f":"Summary!D14*E3","v":31566.537000414533},{"$f":"Summary!E14*F3","v":31316.137000414532}]
["Annual  Travel Distance","km",{"$f":"Summary!$B$4","v":40150},{"$f":"Summary!$B$4","v":40150},{"$f":"Summary!$B$4","v":40150},{"$f":"Summary!$B$4","v":40150}]
["Capex component","₹",{"$f":"((Summary!B19-(C8*C7))*C6)","v":67468.112935284531},{"$f":"(Summary!C19-(D8*D7))*D6","v":48558.284332787523},{"$f":"(Summary!D19-(E8*E7))*E6","v":49392.430462894328},{"$f":"(Summary!E19-(F8*F7))*F6","v":49000.627440987097}]
["TCO","₹/km",{"$f":"(C10+L22)/C9","v":4.2065260112095348},{"$f":"(D10+L23)/D9","v":4.430237384445614},{"$f":"(E10+L24)/E9","v":6.4360346047368564},{"$f":"(F10+L25)/F9","v":5.4981039622685755}]
[]
["Opex / year"]
["Vehicle type","Unit",1,{"$f":"C14+1","v":2},3,4,5,6,7,8,9,10,"Total"]
["e-3W ","₹",{"$f":"Summary!$B$27/(1+$C$2)^C14","v":150057.03363636363},{"$f":"Summary!$B$27/(1+$C$2)^D14","v":136415.48512396691},{"$f":"Summary!$B$27/(1+$C$2)^E14","v":124014.07738542445},{"$f":"Summary!$B$27/(1+$C$2)^F14","v":112740.07035038587},{"$f":"Summary!$B$27/(1+$C$2)^G14","v":102490.97304580532},{"$f":"Summary!$B$27/(1+$C$2)^H14","v":93173.61185982301},{"$f":"Summary!$B$27/(1+$C$2)^I14","v":84703.283508930006},{"$f":"Summary!$B$27/(1+$C$2)^J14","v":77002.985008118194},{"$f":"Summary!$B$27/(1+$C$2)^K14","v":70002.713643743802},{"$f":"Summary!$B$27/(1+$C$2)^L14","v":63638.830585221629},{"$f":"SUM(C15:L15)/Summary!B3","v":101423.90641477828}]
["CNG-3W","₹",{"$f":"Summary!$C$27/(1+$D$2)^C14","v":191323.11139564659},{"$f":"Summary!$C$27/(1+$D$2)^D14","v":173930.10126876962},{"$f":"Summary!$C$27/(1+$D$2)^E14","v":158118.27388069962},{"$f":"Summary!$C$27/(1+$D$2)^F14","v":143743.88534609057},{"$f":"Summary!$C$27/(1+$D$2)^G14","v":130676.25940553687},{"$f":"Summary!$C$27/(1+$D$2)^H14","v":118796.59945957895},{"$f":"Summary!$C$27/(1+$D$2)^I14","v":107996.90859961722},{"$f":"Summary!$C$27/(1+$D$2)^J14","v":98179.007817833844},{"$f":"Summary!$C$27/(1+$D$2)^K14","v":89253.643470758034},{"$f":"Summary!$C$27/(1+$D$2)^L14","v":81139.67588250729},{"$f":"SUM(C16:L16)/Summary!B3","v":129315.74665270388}]
["Petrol-3W","₹",{"$f":"Summary!$D$27/(1+$E$2)^C14","v":309237.49434644956},{"$f":"Summary!$D$27/(1+$E$2)^D14","v":281124.99486040865},{"$f":"Summary!$D$27/(1+$E$2)^E14","v":255568.17714582605},{"$f":"Summary!$D$27/(1+$E$2)^F14","v":232334.7064962055},{"$f":"Summary!$D$27/(1+$E$2)^G14","v":211213.36954200498},{"$f":"Summary!$D$27/(1+$E$2)^H14","v":192012.1541290954},{"$f":"Summary!$D$27/(1+$E$2)^I14","v":174556.50375372308},{"$f":"Summary!$D$27/(1+$E$2)^J14","v":158687.73068520281},{"$f":"Summary!$D$27/(1+$E$2)^K14","v":144261.57335018436},{"$f":"Summary!$D$27/(1+$E$2)^L14","v":131146.88486380395},{"$f":"SUM(C17:L17)/Summary!B3","v":209014.35891729043}]
["Diesel-3W","₹",{"$f":"Summary!$E$27/(1+$F$2)^C14","v":254102.14745884039},{"$f":"Summary!$E$27/(1+$F$2)^D14","v":231001.95223530944},{"$f":"Summary!$E$27/(1+$F$2)^E14","v":210001.77475937217},{"$f":"Summary!$E$27/(1+$F$2)^F14","v":190910.70432670199},{"$f":"Summary!$E$27/(1+$F$2)^G14","v":173555.18575154725},{"$f":"Summary!$E$27/(1+$F$2)^H14","v":157777.44159231565},{"$f":"Summary!$E$27/(1+$F$2)^I14","v":143434.03781119603},{"$f":"Summary!$E$27/(1+$F$2)^J14","v":130394.57982836005},{"$f":"Summary!$E$27/(1+$F$2)^K14","v":118540.52711669094},{"$f":"Summary!$E$27/(1+$F$2)^L14","v":107764.11556062811},{"$f":"SUM(C18:L18)/Summary!B3","v":171748.24664409622}]
[]
["Opex Sum"]
["Vehicle type","Unit",1,{"$f":"C21+1","v":2},3,4,5,6,7,8,9,10]
["e-3W ","₹/km",{"$f":"(1/C21)*SUM($C$15:C15)","v":150057.03363636363},{"$f":"(1/D21)*SUM($C$15:D15)","v":143236.25938016525},{"$f":"(1/E21)*SUM($C$15:E15)","v":136828.86538191832},{"$f":"(1/F21)*SUM($C$15:F15)","v":130806.66662403521},{"$f":"(1/G21)*SUM($C$15:G15)","v":125143.52790838922},{"$f":"(1/H21)*SUM($C$15:H15)","v":119815.20856696152},{"$f":"(1/I21)*SUM($C$15:I15)","v":114799.21927295701},{"$f":"(1/J21)*SUM($C$15:J15)","v":110074.68998985217},{"$f":"(1/K21)*SUM($C$15:K15)","v":105622.24817361789},{"$f":"(1/L21)*SUM($C$15:L15)","v":101423.90641477828}]
["CNG-3W","₹/km",{"$f":"(1/C21)*SUM($C$16:C16)","v":191323.11139564659},{"$f":"(1/D21)*SUM($C$16:D16)","v":182626.60633220809},{"$f":"(1/E21)*SUM($C$16:E16)","v":174457.16218170527},{"$f":"(1/F21)*SUM($C$16:F16)","v":166778.84297280159},{"$f":"(1/G21)*SUM($C$16:G16)","v":159558.32625934866},{"$f":"(1/H21)*SUM($C$16:H16)","v":152764.70512605368},{"$f":"(1/I21)*SUM($C$16:I16)","v":146369.30562227705},{"$f":"(1/J21)*SUM($C$16:J16)","v":140345.51839672166},{"$f":"(1/K21)*SUM($C$16:K16)","v":134668.64340494791},{"$f":"(1/L21)*SUM($C$16:L16)","v":129315.74665270388}]
["Petrol-3W","₹/km",{"$f":"(1/C21)*SUM($C$17:C17)","v":309237.49434644956},{"$f":"(1/D21)*SUM($C$17:D17)","v":295181.24460342911},{"$f":"(1/E21)*SUM($C$17:E17)","v":281976.88878422807},{"$f":"(1/F21)*SUM($C$17:F17)","v":269566.34321222245},{"$f":"(1/G21)*SUM($C$17:G17)","v":257895.74847817898},{"$f":"(1/H21)*SUM($C$17:H17)","v":246915.14941999834},{"$f":"(1/I21)*SUM($C$17:I17)","v":236578.20003910188},{"$f":"(1/J21)*SUM($C$17:J17)","v":226841.89136986452},{"$f":"(1/K21)*SUM($C$17:K17)","v":217666.30047878894},{"$f":"(1/L21)*SUM($C$17:L17)","v":209014.35891729046}]
["Diesel-3W","₹/km",{"$f":"(1/C21)*SUM($C$18:C18)","v":254102.14745884039},{"$f":"(1/D21)*SUM($C$18:D18)","v":242552.0498470749},{"$f":"(1/E21)*SUM($C$18:E18)","v":231701.95815117401},{"$f":"(1/F21)*SUM($C$18:F18)","v":221504.14469505602},{"$f":"(1/G21)*SUM($C$18:G18)","v":211914.3529063543},{"$f":"(1/H21)*SUM($C$18:H18)","v":202891.5343540145},{"$f":"(1/I21)*SUM($C$18:I18)","v":194397.60627646899},{"$f":"(1/J21)*SUM($C$18:J18)","v":186397.22797045539},{"$f":"(1/K21)*SUM($C$18:K18)","v":178857.59454225935},{"$f":"(1/L21)*SUM($C$18:L18)","v":171748.24664409622}]
[]
["TCO / year"]
["Vehicle type","Unit",1,{"$f":"C28+1","v":2},3,4,5,6,7,8,9,10,"Average TCO"]
["PVF","-",{"$f":"1/(1+$C$2)^C28","v":0.90909090909090906},{"$f":"1/(1+$C$2)^D28","v":0.82644628099173545},0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148]
["CRF","-",{"$f":"($C$2*(1+$C$2)^C28)/((1+$C$2)^C28-1)","v":1.0999999999999992},{"$f":"($C$2*(1+$C$2)^D28)/((1+$C$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["e-3W ","₹/km",{"$f":"(((Summary!$B$19-($C$8*C29))*C30)+C22)/($C$9)","v":13.599857251247432},{"$f":"(((Summary!$B$19-($C$8*D29))*D30)+D22)/($C$9)","v":8.8572225000131155},{"$f":"(((Summary!$B$19-($C$8*E29))*E30)+E22)/($C$9)","v":7.1779902686101611},{"$f":"(((Summary!$B$19-($C$8*F29))*F30)+F22)/($C$9)","v":6.2716129690405449},{"$f":"(((Summary!$B$19-($C$8*G29))*G30)+G22)/($C$9)","v":5.6794656553919829},{"$f":"(((Summary!$B$19-($C$8*H29))*H30)+H22)/($C$9)","v":5.2482825920719129},{"$f":"(((Summary!$B$19-($C$8*I29))*I30)+I22)/($C$9)","v":4.9120737707193269},{"$f":"(((Summary!$B$19-($C$8*J29))*J30)+J22)/($C$9)","v":4.6376016593525584},{"$f":"(((Summary!$B$19-($C$8*K29))*K30)+K22)/($C$9)","v":4.4062048623796226},{"$f":"(((Summary!$B$19-($C$8*L29))*L30)+L22)/($C$9)","v":4.2065260112095348},{"$f":"SUM(C31:L31)/$L$28","v":6.4996837540036196}]
["PVF","-",{"$f":"1/(1+$D$2)^C28","v":0.90909090909090906},{"$f":"1/(1+$D$2)^D28","v":0.82644628099173545},0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148]
["CRF","-",{"$f":"($D$2*(1+$D$2)^C28)/((1+$D$2)^C28-1)","v":1.0999999999999992},{"$f":"($D$2*(1+$D$2)^D28)/((1+$D$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["CNG-3W","₹/km",{"$f":"(((Summary!$C$19-($D$8*C32))*C33)+C23)/($D$9)","v":12.494582351177874},{"$f":"(((Summary!$C$19-($D$8*D32))*D33)+D23)/($D$9)","v":8.6341341873004573},{"$f":"(((Summary!$C$19-($D$8*E32))*E33)+E23)/($D$9)","v":7.2197147125510988},{"$f":"(((Summary!$C$19-($D$8*F32))*F33)+F23)/($D$9)","v":6.4257403856386786},{"$f":"(((Summary!$C$19-($D$8*G32))*G33)+G23)/($D$9)","v":5.8864396629986606},{"$f":"(((Summary!$C$19-($D$8*H32))*H33)+H23)/($D$9)","v":5.4793923881925428},{"$f":"(((Summary!$C$19-($D$8*I32))*I33)+I23)/($D$9)","v":5.1517458787744062},{"$f":"(((Summary!$C$19-($D$8*J32))*J33)+J23)/($D$9)","v":4.8767659051401298},{"$f":"(((Summary!$C$19-($D$8*K32))*K33)+K23)/($D$9)","v":4.6393512248001052},{"$f":"(((Summary!$C$19-($D$8*L32))*L33)+L23)/($D$9)","v":4.430237384445614},{"$f":"SUM(C34:L34)/$L$28","v":6.5238104081019568}]
["PVF","-",{"$f":"1/(1+$E$2)^C28","v":0.90909090909090906},{"$f":"1/(1+$E$2)^D28","v":0.82644628099173545},0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148]
["CRF","-",{"$f":"($E$2*(1+$E$2)^C28)/((1+$E$2)^C28-1)","v":1.0999999999999992},{"$f":"($E$2*(1+$E$2)^D28)/((1+$E$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Petrol-3W","₹/km",{"$f":"(((Summary!$D$19-($E$8*C35))*C36)+C24)/($E$9)","v":15.564205836876578},{"$f":"(((Summary!$D$19-($E$8*D35))*D36)+D24)/($E$9)","v":11.507669742890378},{"$f":"(((Summary!$D$19-($E$8*E35))*E36)+E24)/($E$9)","v":9.9470458014386942},{"$f":"(((Summary!$D$19-($E$8*F35))*F36)+F24)/($E$9)","v":9.0248539001722357},{"$f":"(((Summary!$D$19-($E$8*G35))*G36)+G24)/($E$9)","v":8.3685419332834776},{"$f":"(((Summary!$D$19-($E$8*H35))*H36)+H24)/($E$9)","v":7.8531255773379156},{"$f":"(((Summary!$D$19-($E$8*I35))*I36)+I24)/($E$9)","v":7.4244163510991461},{"$f":"(((Summary!$D$19-($E$8*J35))*J36)+J24)/($E$9)","v":7.0548237040209525},{"$f":"(((Summary!$D$19-($E$8*K35))*K36)+K24)/($E$9)","v":6.7286183983061036},{"$f":"(((Summary!$D$19-($E$8*L35))*L36)+L24)/($E$9)","v":6.4360346047368564},{"$f":"SUM(C37:L37)/$L$28","v":8.9909335850162346}]
["PVF","-",{"$f":"1/(1+$F$2)^C28","v":0.90909090909090906},{"$f":"1/(1+$F$2)^D28","v":0.82644628099173545},0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148]
["CRF","-",{"$f":"($F$2*(1+$F$2)^C28)/((1+$F$2)^C28-1)","v":1.0999999999999992},{"$f":"($F$2*(1+$F$2)^D28)/((1+$F$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Diesel-3W","₹/km",{"$f":"(((Summary!$E$19-($F$8*C38))*C39)+C25)/($F$9)","v":14.128605665329651},{"$f":"(((Summary!$E$19-($F$8*D38))*D39)+D25)/($F$9)","v":10.163890474808259},{"$f":"(((Summary!$E$19-($F$8*E38))*E39)+E25)/($F$9)","v":8.6716740317125627},{"$f":"(((Summary!$E$19-($F$8*F38))*F39)+F25)/($F$9)","v":7.8094570503491099},{"$f":"(((Summary!$E$19-($F$8*G38))*G39)+G25)/($F$9)","v":7.2078712091354404},{"$f":"(((Summary!$E$19-($F$8*H38))*H39)+H25)/($F$9)","v":6.7431355833561177},{"$f":"(((Summary!$E$19-($F$8*I38))*I39)+I25)/($F$9)","v":6.3616881917776471},{"$f":"(((Summary!$E$19-($F$8*J38))*J39)+J25)/($F$9)","v":6.0363398375846957},{"$f":"(((Summary!$E$19-($F$8*K38))*K39)+K25)/($F$9)","v":5.751655452966439},{"$f":"(((Summary!$E$19-($F$8*L38))*L39)+L25)/($F$9)","v":5.4981039622685755},{"$f":"SUM(C40:L40)/$L$28","v":7.8372421459288493}]

{"sheet":"References","index":8,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Assumption",null,null,null,"Source"]
[null,"Life of Vehicle",null,null,null,"Assumed"]
[null,"Annual driving distance",null,null,null,"Assumed"]
[null,"Total distance travelled",null,null,null,"Assumed"]
[null,"LIB cost",null,null,null,"https://bnef.turtl.co/story/evo2018?teaser=true ",null,null,null,null,"BNEF EV Outlook 2018 ($200/kWh)"]
[null,"Discount rate",null,null,null,"Assumed","https://www.goodreturns.in/diesel-price-in-new-delhi.html"]
[null,"Resale value",null,null,null,"Assumed"]
[null,"Purchase cost (e-3W)",null,null,null,"http://www.mahindraelectric.com/car-price-list/",null,null,null,null,"(treo SFT)","Excluding FAME subsidy Rs. 61,000 https://www.fame-india.gov.in/ModelUnderFame.aspx"]
[null,"Purchase cost (CNG 3W)",null,null,null,"http://www.vicky.in/trucks/bajaj/re-compact-4s/on-road-price-in-delhi/"]
[null,"Purchase cost (Petrol 3W)",null,null,null,"Assumed to be same as CNG 3W"]
[null,"Purchase cost (Diesel 3W)",null,null,null,"Assumed to be same as CNG 3W"]
[null,"Tax",null,null,null,"http://www.vicky.in/trucks/bajaj/re-compact-4s/on-road-price-in-delhi/"]
[null,"Insurance",null,null,null,"http://www.vicky.in/trucks/bajaj/re-compact-4s/on-road-price-in-delhi/"]
[null,"Misc. Cost (e-3W)",null,null,null,"Based on interview of auto drivers & some dealers (BLR)"]
[null,"Misc. Cost (CNG-3W)",null,null,null,"Based on interview of auto drivers & some dealers (BLR)"]
[null,"Misc. Cost (Petrol-3W)",null,null,null,"Based on interview of auto drivers & some dealers (BLR)"]
[null,"Misc. Cost (Diesel-3W)",null,null,null,"Based on interview of auto drivers & some dealers (BLR)"]
[null,"Fuel cost (e-3W)",null,null,null,"http://transport.delhi.gov.in/sites/default/files/All-PDF/Electric%20Policy%202018.pdf"]
[null,"Fuel cost (CNG-3W)",null,null,null,"https://www.goodreturns.in/cng-price-in-new-delhi.html"]
[null,"Fuel cost (Petrol-3W)",null,null,null,"https://www.iocl.com/Product_PreviousPrice/PetrolPreviousPriceDynamic.aspx"]
[null,"Fuel cost (Diesel-3W)",null,null,null,"https://www.iocl.com/Product_PreviousPrice/DieselPreviousPriceDynamic.aspx"]
[null,"Mileage (e-3W)",null,null,null,"http://www.mahindraelectric.com/vehicles/treo-electric-auto/",null,null,null,null,null,"(Battery capacity: 7.37kWh; Range: 130 km/charge)"]
[null,"Mileage (CNG-3W)",null,null,null,"https://www.padaar.com/bajaj-re-compact-4s-petrol-cng-lpg-price-110000-rs-inrfeaturesspecifications/"]
[null,"Mileage (Petrol-3W)",null,null,null,"http://www.vicky.in/trucks/bajaj-re-compact-mileage/"]
[null,"Mileage (Diesel-3W)",null,null,null,"https://www.padaar.com/bajaj-re-compact-4s-petrol-cng-lpg-price-110000-rs-inrfeaturesspecifications/"]
[null,"Annual Maintenance cost (e-3W)",null,null,null,"Assumed 50% less than Petrol variant "]
[null,"Annual Maintenance cost (CNG-3W)",null,null,null,"http://delhi.gov.in/DoIT/DoIT_Transport/trrs12.pdf",null,null,null,null,"Page No.11 "]
[null,"Annual Maintenance cost (Petrol-3W)",null,null,null,"20% less than CNG 3W (http://delhi.gov.in/DoIT/DoIT_Transport/trrs12.pdf; Page 13)"]
[null,"Annual Maintenance cost (Diesel-3W)",null,null,null,"Assumed same as petrol variant "]
[null,"Misc. Cost (e-3W)",null,null,null,"https://abcaus.in/irda/third-party-insurance-premium-battery-powered-4000-watts-three-wheeler-ecart-erickshaws.html. "]
[null,null,null,null,null,"Above cost include Insurance, Road Tax, Permit fees, fitness fees (Annexure 3 of http://delhi.gov.in/DoIT/DoIT_Transport/trrs12.pdf)"]
[null,"Misc. Cost (CNG-3W)",null,null,null,"http://delhi.gov.in/DoIT/DoIT_Transport/trrs12.pdf",null,null,null,null,"Page No.11"]
[null,"Misc. Cost (Petrol-3W)",null,null,null,"Same as CNG"]
[null,"Misc. Cost (Diesel-3W)",null,null,null,"Same as CNG"]
[null,"No. of battery replacements",null,null,null,"http://www.mahindraelectric.com/vehicles/treo-electric-auto/ "]
[null,"Battery capacity",null,null,null,"http://www.mahindraelectric.com/vehicles/treo-electric-auto/"]