{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Instructions","Cars TCO Dashboard","Summary","Currency","Capital Cost","Operational Cost","Financing","TCO_1","Plots","References"],"not_rendered":{"charts":9,"images":13,"macros":0,"external_links":2,"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":[[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],[31,1,31,3],[31,5,31,13],[32,1,32,3],[32,5,32,13],[33,1,33,3],[33,5,33,13],[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],[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],[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],[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]]}
[]
[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 Car"]
[null,"Tax",null,null,"Editable","Add number values to input Tax levied on the Car"]
[null,"Annual Insurance Cost",null,null,"Editable","Add number values to input Annual Insurance cost of the Car"]
[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 Car 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 Car Loans"]
[null,"Equity",null,null,"Editable","Add percentage values to input initial equity payment made for the purchase of the Car"]
[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 Car in kWh"]
[null,"Number of Battery Replacements",null,null,"Editable","Add number values to input total number of battery replacements for Electric Car"]
[null,"Mileage",null,null,"Editable","Add number values to input mileage of different models of Cars"]
[null,"Annual Maintenance Cost",null,null,"Editable","Add number values to input the Annual Maintenance cost of a Car"]
[]
[]
[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":"Cars TCO Dashboard","index":1,"n_rows":60,"n_cols":51,"rows_kept":60,"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,"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,"e-Car",{"$f":"TCO_1!C11","v":5.9507885877641753},null,null,null,null,null,"e-Car",{"$f":"VLOOKUP($C$5,$AU$11:$AY$21,2,0)","v":8.8374560391457972}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG-Car",{"$f":"TCO_1!D11","v":5.237087933633048},null,null,null,null,null,"CNG-Car",{"$f":"VLOOKUP($C$5,$AU$11:$AY$21,3,0)","v":7.902867191207716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petrol-Car",{"$f":"TCO_1!E11","v":7.0723875403774343},null,null,null,null,null,"Petrol-Car",{"$f":"VLOOKUP($C$5,$AU$11:$AY$21,4,0)","v":10.096233778103073}]
[null,"Vehicle Holding Period (Year)",5,"              Use Drop down to choose Holding Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel-Car",{"$f":"TCO_1!F11","v":7.2830694009171024},null,null,null,null,null,"Diesel-Car",{"$f":"VLOOKUP($C$5,$AU$11:$AY$21,5,0)","v":10.748805605353914}]
[]
[null,"Daily Distance Travelled (km)",110,null,"(Use Arrows to input Distance)"]
[null,"Daily Distance Travelled (mi)",{"$f":"C7*0.621371","v":68.350809999999996}]
[]
[null,"Annual Distance Travelled (km)",{"$f":"C7*365","v":40150}]
[null,"Annual Distance Travelled (mi)",{"$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,"Operational Years","e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car ",null,null,"e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"TCO_1!C31","v":31.363216752157829},{"$f":"TCO_1!C34","v":28.122471468645255},{"$f":"TCO_1!C37","v":29.831855819470174},{"$f":"TCO_1!C40","v":35.694756889887351},null,1,{"$f":"IF($C$5=AU12,AP12:AS12,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"TCO_1!D31","v":17.322540352716018},{"$f":"TCO_1!D34","v":15.55092706434476},{"$f":"TCO_1!D37","v":17.740201289227599},{"$f":"TCO_1!D40","v":20.259621772138207},null,2,{"$f":"IF($C$5=AU13,AP13:AS13,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",{"$f":"TCO_1!E31","v":12.623561412818757},{"$f":"TCO_1!E34","v":11.328621888882614},{"$f":"TCO_1!E37","v":13.594087583858576},{"$f":"TCO_1!E40","v":15.039923452567526},null,3,{"$f":"IF($C$5=AU14,AP14:AS14,)","v":0}]
[null,null,"INR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",{"$f":"TCO_1!F31","v":10.262198030584448},{"$f":"TCO_1!F34","v":9.1966094975342525},{"$f":"TCO_1!F37","v":11.443013514873057},{"$f":"TCO_1!F40","v":12.38017169827952},null,4,{"$f":"IF($C$5=AU15,AP15:AS15,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"TCO_1!G31","v":8.8374560391457972},{"$f":"TCO_1!G34","v":7.902867191207716},{"$f":"TCO_1!G37","v":10.096233778103073},{"$f":"TCO_1!G40","v":10.748805605353914},null,5,{"$f":"IF($C$5=AU16,AP16:AS16,)","v":8.8374560391457972},7.902867191207716,10.096233778103073,10.748805605353914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",{"$f":"TCO_1!H31","v":7.8822018469772628},{"$f":"TCO_1!H34","v":7.0298764855210472},{"$f":"TCO_1!H37","v":9.1563438640894876},{"$f":"TCO_1!H40","v":9.6349532948842782},null,6,{"$f":"IF($C$5=AU17,AP17:AS17,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 7",{"$f":"TCO_1!I31","v":7.1961290894320893},{"$f":"TCO_1!I34","v":6.3985619361571082},{"$f":"TCO_1!I37","v":8.4526456525285258},{"$f":"TCO_1!I40","v":8.8193950181009448},null,7,{"$f":"IF($C$5=AU18,AP18:AS18,)","v":0}]
[null,"MODEL","e-Car","CNG - Car","Petrol - Car","Diesel - Car",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 8",{"$f":"TCO_1!J31","v":6.6789995798278197},{"$f":"TCO_1!J34","v":5.9192748591194242},{"$f":"TCO_1!J37","v":7.8994858863503277},{"$f":"TCO_1!J40","v":8.1923018936771879},null,8,{"$f":"IF($C$5=AU19,AP19:AS19,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$17:$C$19,2,0)","v":"Vehicle Purchase Cost (₹)"},1158000,728000,704800,910700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 9",{"$f":"TCO_1!K31","v":6.2750563854068488},{"$f":"TCO_1!K34","v":5.5421204413551006},{"$f":"TCO_1!K37","v":7.4490333004902256},{"$f":"TCO_1!K40","v":7.6924805067048059},null,9,{"$f":"IF($C$5=AU20,AP20:AS20,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$21:$C$23,2,0)","v":"Tax (₹)"},66241,80636,70420,80736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"TCO_1!L31","v":5.9507885877641753},{"$f":"TCO_1!L34","v":5.237087933633048},{"$f":"TCO_1!L37","v":7.0723875403774343},{"$f":"TCO_1!L40","v":7.2830694009171024},null,10,{"$f":"IF($C$5=AU21,AP21:AS21,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$25:$C$27,2,0)","v":"Insurance cost (₹)"},40706,36139,24000,35676]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$29:$C$31,2,0)","v":"Financial Incentive (₹)"},212000]
[]
[null,"Discount Rate (%)",0.1,0.1,0.1,0.1]
[null,"Resale Rate (%)",0.2,0.1,0.1,0.1]
[]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$45:$C$47,2,0)","v":"Financing Component (₹)"}]
[null,"Term of Payment (Years)",7,7,7,7]
[null,"Interest Rate (%)",0.1,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,"Equity (%)",0.1,0.1,0.1,0.1]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$49:$C$51,2,0)","v":"Monthly EMI (₹)"},{"$f":"Financing!B12","v":14184.926651919232},{"$f":"Financing!C12","v":10415.065258414583},{"$f":"Financing!D12","v":10083.156585344228},{"$f":"Financing!E12","v":13028.846058843628}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$53:$C$55,2,0)","v":"Charging Infrastructure Cost (₹)"},0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Components","e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed",{"$f":"Summary!B19","v":1393080.8387612156},{"$f":"Summary!C19","v":1064440.4817068249},{"$f":"Summary!D19","v":1011885.1531689151},{"$f":"Summary!E19","v":1301905.0689428649}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$33:$C$35,2,0)","v":"Staff Cost per Month (₹)"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Summary!B23","v":2600},{"$f":"Summary!C23","v":4699},{"$f":"Summary!D23","v":4699},{"$f":"Summary!E23","v":5261}]
[null,"Lithium-Ion Battery Cost (USD/kWh)",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Replacement",{"$f":"Summary!B24","v":22002.2},{"$f":"Summary!C24","v":0},{"$f":"Summary!D24","v":0},{"$f":"Summary!E24","v":0}]
[null,"MODEL","e-Car","CNG - Car","Petrol - Car","Diesel - Car",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"Summary!B25","v":28044.237485448197},{"$f":"Summary!C25","v":66445.42253521127},{"$f":"Summary!D25","v":199751.24378109453},{"$f":"Summary!E25","v":139102.36220472443}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$37:$C$39,2,0)","v":"Fuel cost (₹/kWh; ₹/kg; ₹/L)"},6,47,100,88]
[null,"Capacity of Battery (kWh)",22]
[null,"Number of Battery Replacements",1]
[null,"Mileage (km/kWh; km/Kg; km/L)",8.59,28.4,20.100000000000001,25.4]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$41:$C$43,2,0)","v":"Annual Maintenance Cost (₹)"},2600,4699,4699,5261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost",{"$f":"AP58/AP60","v":0.86460575373782056},{"$f":"AQ58/AQ60","v":0.79209892517188907},0.55758756598596249,0.69664700873635976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"AP59/AP60","v":0.13539424626217944},{"$f":"AQ59/AQ60","v":0.2079010748281109},0.44241243401403746,0.30335299126364035]
[]
[]
[null,"WORK NOTES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP49:AP53)","v":1},{"$f":"SUM(AQ49:AQ53)","v":1},{"$f":"SUM(AR49:AR53)","v":1},{"$f":"SUM(AS49:AS53)","v":1}]
[null,"1. Financial Incentives can be added by referencing Department of Heavy Industry's website "]
[null,"https://fame2.heavyindustry.gov.in/ModelUnderFame.aspx"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
[null,"2. Additional Features like Sensitivity Analysis will be added in the next iteration of the model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"TCO_1!C10/TCO_1!C9","v":5.1450860522582653},{"$f":"TCO_1!D10/TCO_1!D9","v":4.1482917232614067},{"$f":"TCO_1!E10/TCO_1!E9","v":3.9434753543485019},{"$f":"TCO_1!F10/TCO_1!F9","v":5.0737285125682101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"TCO_1!L22/TCO_1!C9","v":0.80570253550590976},{"$f":"TCO_1!L23/TCO_1!D9","v":1.0887962103716411},{"$f":"TCO_1!L24/TCO_1!E9","v":3.1289121860289324},{"$f":"TCO_1!L25/TCO_1!F9","v":2.2093408883488919}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TCO",{"$f":"SUM(AP58:AP59)","v":5.9507885877641753},{"$f":"SUM(AQ58:AQ59)","v":5.237087933633048},{"$f":"SUM(AR58:AR59)","v":7.0723875403774343},{"$f":"SUM(AS58:AS59)","v":7.2830694009171015}]

{"sheet":"Summary","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,1],[11,0,11,4],[19,0,19,4],[27,0,27,4]]}
["TRAVEL DETAILS "]
["Number of Vehicle",1]
["Life of Vehicle (yrs)",10]
["Annual drive distance (KM)",{"$f":"'Cars TCO Dashboard'!C10","v":40150}]
["Total Distance Travel (KM)",{"$f":"B3*B4","v":401500}]
["LIB Cost (USD/kWh)",{"$f":"'Cars TCO Dashboard'!C41","v":137}]
["USD to INR",73]
["VRLA Cost (USD/kWh)",100]
["General Inputs","e-Car","CNG - Car","Petrol - Car","Diesel - Car"]
["Discount rate (%)",{"$f":"'Cars TCO Dashboard'!C25","v":0.1},{"$f":"'Cars TCO Dashboard'!D25","v":0.1},{"$f":"'Cars TCO Dashboard'!E25","v":0.1},{"$f":"'Cars TCO Dashboard'!F25","v":0.1}]
["Resale rate (%)",{"$f":"'Cars TCO Dashboard'!C26","v":0.2},{"$f":"'Cars TCO Dashboard'!D26","v":0.1},{"$f":"'Cars TCO Dashboard'!E26","v":0.1},{"$f":"'Cars TCO Dashboard'!F26","v":0.1}]
[]
["Capital Cost","e-Car","CNG - Car","Petrol - Car","Diesel - Car"]
["Total Vehicle Cost (₹)",{"$f":"'Capital Cost'!B8","v":1605080.8387612156},{"$f":"'Capital Cost'!C8","v":1064440.4817068249},{"$f":"'Capital Cost'!D8","v":1011885.1531689151},{"$f":"'Capital Cost'!E8","v":1301905.0689428649}]
["Resale Value (₹)",{"$f":"B14*B10","v":160508.08387612156},{"$f":"C14*C11","v":106444.04817068249},{"$f":"D14*D11","v":101188.51531689151},{"$f":"E14*E11","v":130190.50689428649}]
["Total Charging Infrastructure Cost (₹)",{"$f":"'Cars TCO Dashboard'!C33","v":0},{"$f":"'Capital Cost'!C19/B2","v":0},{"$f":"'Capital Cost'!D19/B2","v":0},{"$f":"'Capital Cost'!E19/B2","v":0}]
["Misc. Cost (₹)",0,0,0,0]
["Financial Incentive (₹)",{"$f":"'Cars TCO Dashboard'!C23","v":212000},{"$f":"'Capital Cost'!C6","v":0},{"$f":"'Capital Cost'!D6","v":0},{"$f":"'Capital Cost'!E6","v":0}]
["Total Capital Cost (₹) excl. Resale Value",{"$f":"(B14+B16+B17)-B18","v":1393080.8387612156},{"$f":"(C14+C16+C17)","v":1064440.4817068249},{"$f":"(D14+D16+D17)","v":1011885.1531689151},{"$f":"(E14+E16+E17)","v":1301905.0689428649}]
[]
["Annual Operational Cost","e-Car","CNG - Car","Petrol - Car","Diesel - Car"]
["Staff Cost (₹)",{"$f":"'Operational Cost'!B4","v":0},{"$f":"'Operational Cost'!C4","v":0},{"$f":"'Operational Cost'!D4","v":0},{"$f":"'Operational Cost'!E4","v":0}]
["Maintenance Cost (₹)",{"$f":"'Operational Cost'!B18","v":2600},{"$f":"'Operational Cost'!C18","v":4699},{"$f":"'Operational Cost'!D18","v":4699},{"$f":"'Operational Cost'!E18","v":5261}]
["Battery Replacement Cost (₹)*",{"$f":"'Operational Cost'!B27/B3","v":22002.2},{"$f":"'Operational Cost'!C27/B3","v":0},{"$f":"'Operational Cost'!D27/B3","v":0}]
["Average Fuel Cost (₹)",{"$f":"'Operational Cost'!B11","v":28044.237485448197},{"$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 (₹)",{"$f":"(SUM(B22:B26))","v":52646.437485448201},{"$f":"(SUM(C22:C26))","v":71144.42253521127},{"$f":"(SUM(D22:D26))","v":204450.24378109453},{"$f":"(SUM(E22:E26))","v":144363.36220472443}]
[]
["Total Operational Cost for life of Car",{"$f":"B27*$B$3","v":526464.37485448201},{"$f":"C27*$B$3","v":711444.22535211267},{"$f":"D27*$B$3","v":2044502.4378109453},{"$f":"E27*$B$3","v":1443633.6220472443}]
["Average TCO",{"$f":"TCO_1!C11","v":5.9507885877641753},{"$f":"TCO_1!D11","v":5.237087933633048},{"$f":"TCO_1!E11","v":7.0723875403774343},{"$f":"TCO_1!F11","v":7.2830694009171024}]

{"sheet":"Currency","index":3,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":true,"merged":[[15,10,15,11],[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,null,"DASHBOARD TITLE 2"]
[null,"INR",{"$f":"IF(B17='Cars TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (₹)\",\"\")","v":"Vehicle Purchase Cost (₹)"},null,"INR",{"$f":"IF(E17='Cars TCO Dashboard'!$C$15,\"TCO BY MODELS AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BY MODELS AT YEAR 10 (₹ / km)"},null,"USD",null,null,1,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K17,\"TCO AT YEAR 1\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B18='Cars TCO Dashboard'!$C$15,\"Vehicle Purchase Cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E18='Cars TCO Dashboard'!$C$15,\"TCO BY MODELS AT YEAR 10 ($ / mi)\",\"\")","v":""},null,"Gallon Calculation",{"$f":"IF('[1]Dynamic Ranges for 2W'!$C$15=H17,'[1]Dynamic Ranges for 2W'!F38*3.78,\"-\")","v":"-"},null,2,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K18,\"TCO AT YEAR 2\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B19='Cars TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E19='Cars TCO Dashboard'!$C$15,\"TCO BY MODEL AT YEAR 10 (€ / km)\",\"\")","v":""},null,null,null,null,3,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K19,\"TCO AT YEAR 3\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K20,\"TCO AT YEAR 4\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B21='Cars TCO Dashboard'!$C$15,\"Tax (₹)\",\"\")","v":"Tax (₹)"},null,"INR",{"$f":"IF(E21='Cars TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)"},null,null,null,null,5,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K21,\"TCO AT YEAR 5\",\"\")","v":"TCO AT YEAR 5"}]
[null,"USD",{"$f":"IF(B22='Cars TCO Dashboard'!$C$15,\"Tax ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E22='Cars TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 ($ / mi)\",\"\")","v":""},null,null,null,null,6,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K22,\"TCO AT YEAR 6\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B23='Cars TCO Dashboard'!$C$15,\"Tax (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E23='Cars TCO Dashboard'!$C$15,\"TCO BREAKDOWN BY COST AT YEAR 10 (€ / km)\",\"\")","v":""},null,null,null,null,7,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K23,\"TCO AT YEAR 7\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K24,\"TCO AT YEAR 8\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B25='Cars TCO Dashboard'!$C$15,\"Insurance cost (₹)\",\"\")","v":"Insurance cost (₹)"},null,"INR",{"$f":"IF(E25='Cars TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)\",\"\")","v":"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)"},null,null,null,null,9,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K25,\"TCO AT YEAR 9\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B26='Cars TCO Dashboard'!$C$15,\"Insurance cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E26='Cars TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS ($ / mi)\",\"\")","v":""},null,null,null,null,10,{"$f":"IF('Cars TCO Dashboard'!$C$5=Currency!K26,\"TCO AT YEAR 10\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B27='Cars TCO Dashboard'!$C$15,\"Insurance cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E27='Cars TCO Dashboard'!$C$15,\"TOTAL COST OF OWNERSHIP OVER YEARS (€ / km)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B29='Cars TCO Dashboard'!$C$15,\"Financial Incentive (₹)\",\"\")","v":"Financial Incentive (₹)"}]
[null,"USD",{"$f":"IF(B30='Cars TCO Dashboard'!$C$15,\"Financial Incentive ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B31='Cars TCO Dashboard'!$C$15,\"Financial Incentive (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B33='Cars TCO Dashboard'!$C$15,\"Staff Cost per Month (₹)\",\"\")","v":"Staff Cost per Month (₹)"}]
[null,"USD",{"$f":"IF(B34='Cars TCO Dashboard'!$C$15,\"Staff Cost per Month ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B35='Cars TCO Dashboard'!$C$15,\"Staff Cost per Month (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B37='Cars TCO Dashboard'!$C$15,\"Fuel cost (₹/kWh; ₹/kg; ₹/L)\",\"\")","v":"Fuel cost (₹/kWh; ₹/kg; ₹/L)"}]
[null,"USD",{"$f":"IF(B38='Cars TCO Dashboard'!$C$15,\"Fuel cost ($/kWh; $/GGE; $/gal)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B39='Cars TCO Dashboard'!$C$15,\"Fuel cost (€/kWh; €/kg; €/L)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B41='Cars TCO Dashboard'!$C$15,\"Annual Maintenance Cost (₹)\",\"\")","v":"Annual Maintenance Cost (₹)"}]
[null,"USD",{"$f":"IF(B42='Cars TCO Dashboard'!$C$15,\"Annual Maintenance Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B43='Cars TCO Dashboard'!$C$15,\"Annual Maintenance Cost (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B45='Cars TCO Dashboard'!$C$15,\"Financing Component (₹)\",\"\")","v":"Financing Component (₹)"}]
[null,"USD",{"$f":"IF(B46='Cars TCO Dashboard'!$C$15,\"Financing Component ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B47='Cars TCO Dashboard'!$C$15,\"Financing Component (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B49='Cars TCO Dashboard'!$C$15,\"Monthly EMI (₹)\",\"\")","v":"Monthly EMI (₹)"}]
[null,"USD",{"$f":"IF(B50='Cars TCO Dashboard'!$C$15,\"Monthly EMI ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B51='Cars TCO Dashboard'!$C$15,\"Monthly EMI (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B53='Cars TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (₹)\",\"\")","v":"Charging Infrastructure Cost (₹)"}]
[null,"USD",{"$f":"IF(B54='Cars TCO Dashboard'!$C$15,\"Charging Infrastructure Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B55='Cars TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (€)\",\"\")","v":""}]

{"sheet":"Capital Cost","index":4,"n_rows":42,"n_cols":6,"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-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["Purchase Cost (₹)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,2,0)","v":1158000},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,3,0)","v":728000},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,4,0)","v":704800},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,5,0)","v":910700}]
["Tax (₹)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,2,0)","v":66241},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,3,0)","v":80636},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,4,0)","v":70420},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,5,0)","v":80736}]
["Insurance (₹)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,2,0)","v":40706},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,3,0)","v":36139},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,4,0)","v":24000},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,5,0)","v":35676}]
["Financing Component (₹)",{"$f":"Financing!B17","v":340133.83876121556},{"$f":"Financing!C17","v":219665.48170682485},{"$f":"Financing!D17","v":212665.15316891507},{"$f":"Financing!E17","v":274793.06894286489}]
["Total Financial Incentive (₹)",0,{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$40:$E$42,3,0)","v":0},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$40:$E$42,4,0)","v":0},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Capital Cost'!$A$40:$E$42,5,0)","v":0}]
["Misc. Cost (₹)",0,0,0,0]
["Total Vehicle Cost (₹)",{"$f":"((B2+B3+B4+B5+B7)-B6)","v":1605080.8387612156},{"$f":"((C2+C3+C4+C5+C7)-C6)","v":1064440.4817068249},{"$f":"((D2+D3+D4+D5+D7)-D6)","v":1011885.1531689151},{"$f":"((E2+E3+E4+E5+E7)-E6)","v":1301905.0689428649}]
[]
["Charging Infrastructure Cost","e-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["No. of Slow Charger (SC)",0,0,0,0]
["Cost of SC per unit (₹)",0,0,0,0]
["Total Cost of SC (₹)",{"$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 (₹)",0,0,0,0,0]
["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$4","v":39.977106818461159},{"$f":"(C8+C19)/Summary!$B$4","v":26.511593566795138},{"$f":"(D8+D19)/Summary!$B$4","v":25.202619007943092},{"$f":"(E8+E19)/Summary!$B$4","v":32.426029114392648}]
[]
["PURCHASE COST"]
["INR",{"$f":"IF($A$25='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C20,)","v":1158000},{"$f":"IF($A$25='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D20,)","v":728000},{"$f":"IF($A$25='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E20,)","v":704800},{"$f":"IF($A$25='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F20,)","v":910700}]
["USD",{"$f":"IF($A$26='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F20*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$27='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F20*Currency!$C$8,)","v":0}]
[]
["TAX"]
["INR",{"$f":"IF($A$30='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C21,)","v":66241},{"$f":"IF($A$30='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D21,)","v":80636},{"$f":"IF($A$30='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E21,)","v":70420},{"$f":"IF($A$30='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F21,)","v":80736}]
["USD",{"$f":"IF($A$31='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F21*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$32='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F21*Currency!$C$8,)","v":0}]
[]
["INSURANCE"]
["INR",{"$f":"IF($A$35='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C22,)","v":40706},{"$f":"IF($A$35='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D22,)","v":36139},{"$f":"IF($A$35='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E22,)","v":24000},{"$f":"IF($A$35='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F22,)","v":35676}]
["USD",{"$f":"IF($A$36='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F22*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$37='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F22*Currency!$C$8,)","v":0}]
[]
["INCENTIVE"]
["INR",{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C23,)","v":212000},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D23,)","v":0},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E23,)","v":0},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F23,)","v":0}]
["USD",{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F23*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F23*Currency!$C$8,)","v":0}]

{"sheet":"Operational Cost","index":5,"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-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["Staff Cost (₹ / Month)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":0},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":0},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":0},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$35:$B$37,2,0)","v":0}]
["Other Support staff cost (₹ / Month)",0,0,0,0]
["Total Annual Staff Cost (₹)",{"$f":"((B2+B3)*12)","v":0},{"$f":"((C2+C3)*12)","v":0},0,0]
["Per km Staff Cost",{"$f":"B4/Summary!$B$4","v":0},{"$f":"C4/Summary!$B$4","v":0},{"$f":"D4/Summary!$B$4","v":0},{"$f":"E4/Summary!$B$4","v":0}]
[]
["Average Fuel Cost","e-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["Fuel cost (₹/kWh; ₹/kg; ₹/L)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,2,0)","v":6},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,3,0)","v":47},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,4,0)","v":100},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,5,0)","v":88}]
["Mileage (km/kWh; km/L)",{"$f":"'Cars TCO Dashboard'!C47","v":8.59},{"$f":"'Cars TCO Dashboard'!D47","v":28.4},{"$f":"'Cars TCO Dashboard'!E47","v":20.100000000000001},{"$f":"'Cars TCO Dashboard'!F47","v":25.4}]
["Annual fuel consumption (kWh; L)",{"$f":"Summary!B4/B9","v":4674.0395809080328},{"$f":"Summary!B4/C9","v":1413.7323943661972},{"$f":"Summary!B4/D9","v":1997.5124378109451},{"$f":"Summary!$B$4/E9","v":1580.7086614173229}]
["Total Annual Fuel Cost ( ₹ )",{"$f":"(B10*B8)","v":28044.237485448197},{"$f":"(C10*C8)","v":66445.42253521127},{"$f":"(D10*D8)","v":199751.24378109453},{"$f":"(E10*E8)","v":139102.36220472443}]
["Per km Fuel Cost",{"$f":"B11/Summary!$B$4","v":0.69848661233993015},{"$f":"C11/Summary!$B$4","v":1.6549295774647887},{"$f":"D11/Summary!$B$4","v":4.9751243781094523},{"$f":"E11/Summary!$B$4","v":3.4645669291338588}]
[]
["Maintenance Cost","e-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["Annual Maintenance Cost (₹)",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,2,0)","v":2600},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,3,0)","v":4699},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,4,0)","v":4699},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,5,0)","v":5261}]
["Other Consumables (₹)",0,0,0,0]
["Other Misc. Cost (₹)",0,0,0,0]
["Total Annual Maintenance cost (₹)",{"$f":"(SUM(B15:B17))","v":2600},{"$f":"(SUM(C15:C17))","v":4699},{"$f":"(SUM(D15:D17))","v":4699},{"$f":"(SUM(E15:E17))","v":5261}]
["Per km Maintenance Cost",{"$f":"B18/Summary!$B$4","v":6.4757160647571602E-2},{"$f":"C18/Summary!$B$4","v":0.11703611457036114},{"$f":"D18/Summary!$B$4","v":0.11703611457036114},{"$f":"E18/Summary!$B$4","v":0.13103362391033624}]
[]
["Battery Replacement Cost","e-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["Number of  battery replacements ",{"$f":"'Cars TCO Dashboard'!C46","v":1},0,0,0]
["Capacity of battery (kWh)",{"$f":"'Cars TCO Dashboard'!C45","v":22},0,0,0]
["Battery Cost (₹ / kWh)",{"$f":"Summary!B6*Summary!B7","v":10001},{"$f":"Summary!B6*Summary!B7","v":10001},{"$f":"Summary!B6*Summary!B7","v":10001}]
["Total battery Cost (₹)",{"$f":"B24*B23","v":220022},{"$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":220022},{"$f":"((C25+C26)*C22)","v":0},{"$f":"((D25+D26)*D22)","v":0},0]
["Annual Battery Replacement Cost",{"$f":"B27/Summary!B3","v":22002.2},{"$f":"C27/Summary!B3","v":0},{"$f":"D27/Summary!B3","v":0}]
["Per Km Battery Replacement Cost",{"$f":"B27/Summary!$B$5","v":0.54800000000000004},{"$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":250666.23748544819},{"$f":"C27+C18+C11+C4","v":71144.42253521127},{"$f":"D27+D18+D11+D4","v":204450.24378109453},{"$f":"E27+E18+E11+E4","v":144363.36220472443}]
["Per Km Operational Cost",{"$f":"B29+B19+B12+B5","v":1.3112437729875017},{"$f":"C29+C19+C12+C5","v":1.7719656920351499},{"$f":"D29+D19+D12+D5","v":5.0921604926798132},{"$f":"E29+E19+E12+E5","v":3.595600553044195}]
[]
["STAFF COST"]
["INR",{"$f":"IF($A$35='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C40,)","v":0}]
["USD",{"$f":"IF($A$36='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C40*Currency!C5,)","v":0}]
["EURO",{"$f":"IF($A$37='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C40*Currency!C8,)","v":0}]
[]
["ANNUAL MAINTENANCE COST"]
["INR",{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C48,)","v":2600},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D48,)","v":4699},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E48,)","v":4699},{"$f":"IF($A$40='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F48,)","v":5261}]
["USD",{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E48*Currency!$C$5,)","v":0},{"$f":"IF($A$41='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F48*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E48*Currency!$C$8,)","v":0},{"$f":"IF($A$42='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F48*Currency!$C$8,)","v":0}]
[]
["AVERAGE FUEL COST"]
["INR",{"$f":"IF($A$45='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C44,)","v":6},{"$f":"IF($A$45='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D44,)","v":47},{"$f":"IF($A$45='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E44,)","v":100},{"$f":"IF($A$45='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F44,)","v":88}]
["USD",{"$f":"IF($A$46='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C44*Currency!C5,)","v":0},{"$f":"IF($A$46='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D44*Currency!C5/2.567,)","v":0},{"$f":"IF($A$46='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E44*Currency!C5/3.78,)","v":0},{"$f":"IF($A$46='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F44*Currency!C5/3.78,)","v":0}]
["EURO",{"$f":"IF($A$47='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!C44*Currency!$C$8,)","v":0},{"$f":"IF($A$47='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!D44*Currency!$C$8,)","v":0},{"$f":"IF($A$47='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!E44*Currency!$C$8,)","v":0},{"$f":"IF($A$47='Cars TCO Dashboard'!$C$15,'Cars TCO Dashboard'!F44*Currency!$C$8,)","v":0}]

{"sheet":"Financing","index":6,"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-4W ","CNG - 4W","Petrol - 4W","Diesel - 4W"]
["Total Cost of Car (₹)",{"$f":"'Cars TCO Dashboard'!C20-'Cars TCO Dashboard'!C23","v":946000},{"$f":"'Cars TCO Dashboard'!D20","v":728000},{"$f":"'Cars TCO Dashboard'!E20","v":704800},{"$f":"'Cars TCO Dashboard'!F20","v":910700}]
["Share of Operator (%)",{"$f":"100%-B6","v":0.9},{"$f":"100%-C6","v":0.9},0.9,0.9]
["Share of Operator (₹)",{"$f":"B3*B2","v":851400},{"$f":"C3*C2","v":655200},{"$f":"D3*D2","v":634320},{"$f":"E3*E2","v":819630}]
["Processing  Fees",{"$f":"IF(B8=0,0,IF(B4*0.5%>500,B4*0.5%,500))","v":4257},{"$f":"IF(C8=0,0,IF(C4*0.5%>500,C4*0.5%,500))","v":3276},3171.6,4098.1499999999996]
["Equity %",{"$f":"'Cars TCO Dashboard'!C31","v":0.1},{"$f":"'Cars TCO Dashboard'!D31","v":0.1},{"$f":"'Cars TCO Dashboard'!E31","v":0.1},{"$f":"'Cars TCO Dashboard'!F31","v":0.1}]
["Equity (₹)",{"$f":"(B6*B2)","v":94600},{"$f":"(C6*C2)","v":72800},{"$f":"(D6*D2)","v":70480},{"$f":"(E6*E2)","v":91070}]
["Loan amount (₹)",{"$f":"B4","v":851400},{"$f":"C4","v":655200},{"$f":"D4","v":634320},{"$f":"E4","v":819630}]
["Interest rate (%)",{"$f":"'Cars TCO Dashboard'!C30","v":0.1},{"$f":"'Cars TCO Dashboard'!D30","v":8.5000000000000006E-2},{"$f":"'Cars TCO Dashboard'!E30","v":8.5000000000000006E-2},{"$f":"'Cars TCO Dashboard'!F30","v":8.5000000000000006E-2}]
["Term of payment (yrs)",{"$f":"'Cars TCO Dashboard'!C29","v":7},{"$f":"'Cars TCO Dashboard'!D29","v":7},{"$f":"'Cars TCO Dashboard'!E29","v":7},{"$f":"'Cars 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.)",{"$f":"((PMT(B9/12,B10*12,-B8))+(B5/B11))","v":14184.926651919232},{"$f":"((PMT(C9/12,C10*12,-C8))+(C5/C11))","v":10415.065258414583},10083.156585344228,13028.846058843628]
["Total interest paid",{"$f":"(B12*B10*12)-B8","v":340133.83876121556},{"$f":"(C12*C10*12)-C8","v":219665.48170682485},212665.15316891507,274793.06894286489]
["Yearly Interest Paid",{"$f":"B13/B10","v":48590.548394459365},{"$f":"C13/C10","v":31380.783100974979},{"$f":"D13/D10","v":30380.736166987866},{"$f":"E13/E10","v":39256.152706123554}]
["EMI per KM (Rs.)",{"$f":"B14/Summary!B4","v":1.2102253647436954},{"$f":"C14/Summary!B4","v":0.78158862019862962},{"$f":"D14/Summary!B4","v":0.75668085098350846},{"$f":"E14/Summary!B4","v":0.97773730276770998}]
[]
["Total Interest Paid",{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,Financing!$A$22:$E$24,2,0)","v":340133.83876121556},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,Financing!$A$22:$E$24,3,0)","v":219665.48170682485},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,Financing!$A$22:$E$24,4,0)","v":212665.15316891507},{"$f":"VLOOKUP('Cars TCO Dashboard'!$C$15,Financing!$A$22:$E$24,5,0)","v":274793.06894286489}]
["(Used for Dashboard Calc.)"]
[]
[]
["YEARLY INTEREST"]
["INR",{"$f":"IF($A$22='Cars TCO Dashboard'!$C$15,Financing!B13,)","v":340133.83876121556},{"$f":"IF($A$22='Cars TCO Dashboard'!$C$15,Financing!C13,)","v":219665.48170682485},{"$f":"IF($A$22='Cars TCO Dashboard'!$C$15,Financing!D13,)","v":212665.15316891507},{"$f":"IF($A$22='Cars TCO Dashboard'!$C$15,Financing!E13,)","v":274793.06894286489}]
["USD",{"$f":"IF($A$23='Cars TCO Dashboard'!$C$15,Financing!B13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='Cars TCO Dashboard'!$C$15,Financing!C13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='Cars TCO Dashboard'!$C$15,Financing!D13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='Cars TCO Dashboard'!$C$15,Financing!E13*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$24='Cars TCO Dashboard'!$C$15,Financing!B13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='Cars TCO Dashboard'!$C$15,Financing!C13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='Cars TCO Dashboard'!$C$15,Financing!D13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='Cars TCO Dashboard'!$C$15,Financing!E13*Currency!$C$8,)","v":0}]

{"sheet":"TCO_1","index":7,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Parameter","Unit","e-4W ","CNG-4W","Petrol-4W","Diesel-4W"]
["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)","₹",{"$f":"Summary!B14*C3","v":321016.16775224311},{"$f":"Summary!C14*D3","v":106444.04817068249},{"$f":"Summary!D14*E3","v":101188.51531689151},{"$f":"Summary!E14*F3","v":130190.50689428649}]
["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":206575.20499816936},{"$f":"(Summary!C19-(D8*D7))*D6","v":166553.91268894548},{"$f":"(Summary!D19-(E8*E7))*E6","v":158330.53547709234},{"$f":"(Summary!E19-(F8*F7))*F6","v":203710.19977961364}]
["TCO","₹/km",{"$f":"(C10+L22)/C9","v":5.9507885877641753},{"$f":"(D10+L23)/D9","v":5.237087933633048},{"$f":"(E10+L24)/E9","v":7.0723875403774343},{"$f":"(F10+L25)/F9","v":7.2830694009171024}]
[]
["Opex / year"]
["Vehicle type","Unit",1,{"$f":"C14+1","v":2},3,4,5,6,7,8,9,10,"Total"]
["e-4W ","₹",{"$f":"Summary!$B$27/(1+$C$2)^C14","v":47860.397714043815},{"$f":"Summary!$B$27/(1+$C$2)^D14","v":43509.452467312556},{"$f":"Summary!$B$27/(1+$C$2)^E14","v":39554.04769755686},{"$f":"Summary!$B$27/(1+$C$2)^F14","v":35958.225179597146},{"$f":"Summary!$B$27/(1+$C$2)^G14","v":32689.295617815587},{"$f":"Summary!$B$27/(1+$C$2)^H14","v":29717.541470741438},{"$f":"Summary!$B$27/(1+$C$2)^I14","v":27015.946791583123},{"$f":"Summary!$B$27/(1+$C$2)^J14","v":24559.951628711933},{"$f":"Summary!$B$27/(1+$C$2)^K14","v":22327.228753374482},{"$f":"Summary!$B$27/(1+$C$2)^L14","v":20297.48068488589},{"$f":"SUM(C15:L15)/Summary!B3","v":32348.956800562279}]
["CNG-4W","₹",{"$f":"Summary!$C$27/(1+$D$2)^C14","v":64676.747759282967},{"$f":"Summary!$C$27/(1+$D$2)^D14","v":58797.043417529967},{"$f":"Summary!$C$27/(1+$D$2)^E14","v":53451.857652299965},{"$f":"Summary!$C$27/(1+$D$2)^F14","v":48592.597865727235},{"$f":"Summary!$C$27/(1+$D$2)^G14","v":44175.088968842938},{"$f":"Summary!$C$27/(1+$D$2)^H14","v":40159.171789857217},{"$f":"Summary!$C$27/(1+$D$2)^I14","v":36508.337990779277},{"$f":"Summary!$C$27/(1+$D$2)^J14","v":33189.398173435715},{"$f":"Summary!$C$27/(1+$D$2)^K14","v":30172.180157668827},{"$f":"Summary!$C$27/(1+$D$2)^L14","v":27429.254688789839},{"$f":"SUM(C16:L16)/Summary!B3","v":43715.167846421391}]
["Petrol-4W","₹",{"$f":"Summary!$D$27/(1+$E$2)^C14","v":185863.85798281318},{"$f":"Summary!$D$27/(1+$E$2)^D14","v":168967.14362073925},{"$f":"Summary!$D$27/(1+$E$2)^E14","v":153606.49420067202},{"$f":"Summary!$D$27/(1+$E$2)^F14","v":139642.2674551564},{"$f":"Summary!$D$27/(1+$E$2)^G14","v":126947.51586832399},{"$f":"Summary!$D$27/(1+$E$2)^H14","v":115406.83260756724},{"$f":"Summary!$D$27/(1+$E$2)^I14","v":104915.30237051565},{"$f":"Summary!$D$27/(1+$E$2)^J14","v":95377.547609559697},{"$f":"Summary!$D$27/(1+$E$2)^K14","v":86706.861463236084},{"$f":"Summary!$D$27/(1+$E$2)^L14","v":78824.419512032793},{"$f":"SUM(C17:L17)/Summary!B3","v":125625.82426906163}]
["Diesel-4W","₹",{"$f":"Summary!$E$27/(1+$F$2)^C14","v":131239.4201861131},{"$f":"Summary!$E$27/(1+$F$2)^D14","v":119308.56380555737},{"$f":"Summary!$E$27/(1+$F$2)^E14","v":108462.33073232486},{"$f":"Summary!$E$27/(1+$F$2)^F14","v":98602.118847568054},{"$f":"Summary!$E$27/(1+$F$2)^G14","v":89638.289861425495},{"$f":"Summary!$E$27/(1+$F$2)^H14","v":81489.354419477721},{"$f":"Summary!$E$27/(1+$F$2)^I14","v":74081.231290434269},{"$f":"Summary!$E$27/(1+$F$2)^J14","v":67346.573900394797},{"$f":"Summary!$E$27/(1+$F$2)^K14","v":61224.158091267993},{"$f":"Summary!$E$27/(1+$F$2)^L14","v":55658.325537516357},{"$f":"SUM(C18:L18)/Summary!B3","v":88705.036667208013}]
[]
["Opex Sum"]
["Vehicle type","Unit",1,{"$f":"C21+1","v":2},3,4,5,6,7,8,9,10]
["e-4W ","₹/km",{"$f":"(1/C21)*SUM($C$15:C15)","v":47860.397714043815},{"$f":"(1/D21)*SUM($C$15:D15)","v":45684.925090678182},{"$f":"(1/E21)*SUM($C$15:E15)","v":43641.299292971074},{"$f":"(1/F21)*SUM($C$15:F15)","v":41720.530764627591},{"$f":"(1/G21)*SUM($C$15:G15)","v":39914.283735265191},{"$f":"(1/H21)*SUM($C$15:H15)","v":38214.826691177892},{"$f":"(1/I21)*SUM($C$15:I15)","v":36614.9867055215},{"$f":"(1/J21)*SUM($C$15:J15)","v":35108.107320920302},{"$f":"(1/K21)*SUM($C$15:K15)","v":33688.009702304102},{"$f":"(1/L21)*SUM($C$15:L15)","v":32348.956800562279}]
["CNG-4W","₹/km",{"$f":"(1/C21)*SUM($C$16:C16)","v":64676.747759282967},{"$f":"(1/D21)*SUM($C$16:D16)","v":61736.895588406464},{"$f":"(1/E21)*SUM($C$16:E16)","v":58975.216276370957},{"$f":"(1/F21)*SUM($C$16:F16)","v":56379.561673710028},{"$f":"(1/G21)*SUM($C$16:G16)","v":53938.66713273662},{"$f":"(1/H21)*SUM($C$16:H16)","v":51642.084575590045},{"$f":"(1/I21)*SUM($C$16:I16)","v":49480.120777759934},{"$f":"(1/J21)*SUM($C$16:J16)","v":47443.780452219406},{"$f":"(1/K21)*SUM($C$16:K16)","v":45524.713752824893},{"$f":"(1/L21)*SUM($C$16:L16)","v":43715.167846421391}]
["Petrol-4W","₹/km",{"$f":"(1/C21)*SUM($C$17:C17)","v":185863.85798281318},{"$f":"(1/D21)*SUM($C$17:D17)","v":177415.50080177622},{"$f":"(1/E21)*SUM($C$17:E17)","v":169479.16526807481},{"$f":"(1/F21)*SUM($C$17:F17)","v":162019.94081484521},{"$f":"(1/G21)*SUM($C$17:G17)","v":155005.45582554096},{"$f":"(1/H21)*SUM($C$17:H17)","v":148405.68528921198},{"$f":"(1/I21)*SUM($C$17:I17)","v":142192.77344368395},{"$f":"(1/J21)*SUM($C$17:J17)","v":136340.87021441842},{"$f":"(1/K21)*SUM($C$17:K17)","v":130825.98035317594},{"$f":"(1/L21)*SUM($C$17:L17)","v":125625.82426906163}]
["Diesel-4W","₹/km",{"$f":"(1/C21)*SUM($C$18:C18)","v":131239.4201861131},{"$f":"(1/D21)*SUM($C$18:D18)","v":125273.99199583524},{"$f":"(1/E21)*SUM($C$18:E18)","v":119670.10490799844},{"$f":"(1/F21)*SUM($C$18:F18)","v":114403.10839289085},{"$f":"(1/G21)*SUM($C$18:G18)","v":109450.14468659778},{"$f":"(1/H21)*SUM($C$18:H18)","v":104790.0129754111},{"$f":"(1/I21)*SUM($C$18:I18)","v":100403.04416327155},{"$f":"(1/J21)*SUM($C$18:J18)","v":96270.985380411963},{"$f":"(1/K21)*SUM($C$18:K18)","v":92376.893459395971},{"$f":"(1/L21)*SUM($C$18:L18)","v":88705.036667208013}]
[]
["TCO / year"]
["Vehicle type","Unit",1,{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["e-4W ","₹/km",{"$f":"(((Summary!$B$19-($C$8*C29))*C30)+C22)/($C$9)","v":31.363216752157829},{"$f":"(((Summary!$B$19-($C$8*D29))*D30)+D22)/($C$9)","v":17.322540352716018},{"$f":"(((Summary!$B$19-($C$8*E29))*E30)+E22)/($C$9)","v":12.623561412818757},{"$f":"(((Summary!$B$19-($C$8*F29))*F30)+F22)/($C$9)","v":10.262198030584448},{"$f":"(((Summary!$B$19-($C$8*G29))*G30)+G22)/($C$9)","v":8.8374560391457972},{"$f":"(((Summary!$B$19-($C$8*H29))*H30)+H22)/($C$9)","v":7.8822018469772628},{"$f":"(((Summary!$B$19-($C$8*I29))*I30)+I22)/($C$9)","v":7.1961290894320893},{"$f":"(((Summary!$B$19-($C$8*J29))*J30)+J22)/($C$9)","v":6.6789995798278197},{"$f":"(((Summary!$B$19-($C$8*K29))*K30)+K22)/($C$9)","v":6.2750563854068488},{"$f":"(((Summary!$B$19-($C$8*L29))*L30)+L22)/($C$9)","v":5.9507885877641753},{"$f":"SUM(C31:L31)/$L$28","v":11.439214807683104}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["CNG-4W","₹/km",{"$f":"(((Summary!$C$19-($D$8*C32))*C33)+C23)/($D$9)","v":28.122471468645255},{"$f":"(((Summary!$C$19-($D$8*D32))*D33)+D23)/($D$9)","v":15.55092706434476},{"$f":"(((Summary!$C$19-($D$8*E32))*E33)+E23)/($D$9)","v":11.328621888882614},{"$f":"(((Summary!$C$19-($D$8*F32))*F33)+F23)/($D$9)","v":9.1966094975342525},{"$f":"(((Summary!$C$19-($D$8*G32))*G33)+G23)/($D$9)","v":7.902867191207716},{"$f":"(((Summary!$C$19-($D$8*H32))*H33)+H23)/($D$9)","v":7.0298764855210472},{"$f":"(((Summary!$C$19-($D$8*I32))*I33)+I23)/($D$9)","v":6.3985619361571082},{"$f":"(((Summary!$C$19-($D$8*J32))*J33)+J23)/($D$9)","v":5.9192748591194242},{"$f":"(((Summary!$C$19-($D$8*K32))*K33)+K23)/($D$9)","v":5.5421204413551006},{"$f":"(((Summary!$C$19-($D$8*L32))*L33)+L23)/($D$9)","v":5.237087933633048},{"$f":"SUM(C34:L34)/$L$28","v":10.222841876640032}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Petrol-4W","₹/km",{"$f":"(((Summary!$D$19-($E$8*C35))*C36)+C24)/($E$9)","v":29.831855819470174},{"$f":"(((Summary!$D$19-($E$8*D35))*D36)+D24)/($E$9)","v":17.740201289227599},{"$f":"(((Summary!$D$19-($E$8*E35))*E36)+E24)/($E$9)","v":13.594087583858576},{"$f":"(((Summary!$D$19-($E$8*F35))*F36)+F24)/($E$9)","v":11.443013514873057},{"$f":"(((Summary!$D$19-($E$8*G35))*G36)+G24)/($E$9)","v":10.096233778103073},{"$f":"(((Summary!$D$19-($E$8*H35))*H36)+H24)/($E$9)","v":9.1563438640894876},{"$f":"(((Summary!$D$19-($E$8*I35))*I36)+I24)/($E$9)","v":8.4526456525285258},{"$f":"(((Summary!$D$19-($E$8*J35))*J36)+J24)/($E$9)","v":7.8994858863503277},{"$f":"(((Summary!$D$19-($E$8*K35))*K36)+K24)/($E$9)","v":7.4490333004902256},{"$f":"(((Summary!$D$19-($E$8*L35))*L36)+L24)/($E$9)","v":7.0723875403774343},{"$f":"SUM(C37:L37)/$L$28","v":12.27352882293685}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Diesel-4W","₹/km",{"$f":"(((Summary!$E$19-($F$8*C38))*C39)+C25)/($F$9)","v":35.694756889887351},{"$f":"(((Summary!$E$19-($F$8*D38))*D39)+D25)/($F$9)","v":20.259621772138207},{"$f":"(((Summary!$E$19-($F$8*E38))*E39)+E25)/($F$9)","v":15.039923452567526},{"$f":"(((Summary!$E$19-($F$8*F38))*F39)+F25)/($F$9)","v":12.38017169827952},{"$f":"(((Summary!$E$19-($F$8*G38))*G39)+G25)/($F$9)","v":10.748805605353914},{"$f":"(((Summary!$E$19-($F$8*H38))*H39)+H25)/($F$9)","v":9.6349532948842782},{"$f":"(((Summary!$E$19-($F$8*I38))*I39)+I25)/($F$9)","v":8.8193950181009448},{"$f":"(((Summary!$E$19-($F$8*J38))*J39)+J25)/($F$9)","v":8.1923018936771879},{"$f":"(((Summary!$E$19-($F$8*K38))*K39)+K25)/($F$9)","v":7.6924805067048059},{"$f":"(((Summary!$E$19-($F$8*L38))*L39)+L25)/($F$9)","v":7.2830694009171024},{"$f":"SUM(C40:L40)/$L$28","v":13.574547953251084}]

{"sheet":"Plots","index":8,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Model","TCO"]
["e-Car",{"$f":"[2]TCO_1!C11","v":3.1768764497727382}]
["CNG-Car",{"$f":"[2]TCO_1!D11","v":3.1012269708816906}]
["Petrol-Car",{"$f":"[2]TCO_1!E11","v":4.4938726513437954}]
["Diesel-Car",{"$f":"[2]TCO_1!F11","v":4.2278623963331166}]
[]
[]
[]
[]
["Operational Years","e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
["Year 1",{"$f":"[2]TCO_1!C31","v":14.991052909175719},{"$f":"[2]TCO_1!C34","v":13.949635770973739},{"$f":"[2]TCO_1!C37","v":16.927784104971625},{"$f":"[2]TCO_1!C40","v":17.981274200199305}]
["Year 2",{"$f":"[2]TCO_1!D31","v":8.5683316975452133},{"$f":"[2]TCO_1!D34","v":8.1266326824598796},{"$f":"[2]TCO_1!D37","v":10.46072332783341},{"$f":"[2]TCO_1!D40","v":10.664237152990371}]
["Year 3",{"$f":"[2]TCO_1!E31","v":6.397295393518144},{"$f":"[2]TCO_1!E34","v":6.1427010089531224},{"$f":"[2]TCO_1!E37","v":8.2135274093332793},{"$f":"[2]TCO_1!E40","v":8.1574600489208446}]
["Year 4",{"$f":"[2]TCO_1!F31","v":5.2916496985994019},{"$f":"[2]TCO_1!F34","v":5.1218389553928541},{"$f":"[2]TCO_1!F37","v":7.0279483626020767},{"$f":"[2]TCO_1!F40","v":6.8583375789576557}]
["Year 5",{"$f":"[2]TCO_1!G31","v":4.6139477792328218},{"$f":"[2]TCO_1!G34","v":4.4885984684846258},{"$f":"[2]TCO_1!G37","v":6.2718445985780216},{"$f":"[2]TCO_1!G40","v":6.0459690480125872}]
["Year 6",{"$f":"[2]TCO_1!H31","v":4.1515645668439936},{"$f":"[2]TCO_1!H34","v":4.0509755346257306},{"$f":"[2]TCO_1!H37","v":5.7341291504307934},{"$f":"[2]TCO_1!H40","v":5.4797661866906164}]
["Year 7",{"$f":"[2]TCO_1!I31","v":3.8132634746825946},{"$f":"[2]TCO_1!I34","v":3.7265359657208652},{"$f":"[2]TCO_1!I37","v":5.3240451557359467},{"$f":"[2]TCO_1!I40","v":5.0563949617431332}]
["Year 8",{"$f":"[2]TCO_1!J31","v":3.553337250329911},{"$f":"[2]TCO_1!J34","v":3.4739457330503929},{"$f":"[2]TCO_1!J37","v":4.9959824722335711},{"$f":"[2]TCO_1!J40","v":4.7240093093083733}]
["Year 9",{"$f":"[2]TCO_1!K31","v":3.3463209255176838},{"$f":"[2]TCO_1!K34","v":3.2701468464915422},{"$f":"[2]TCO_1!K37","v":4.7244147280554136},{"$f":"[2]TCO_1!K40","v":4.4536609903388058}]
["Year 10",{"$f":"[2]TCO_1!L31","v":3.1768764497727382},{"$f":"[2]TCO_1!L34","v":3.1012269708816906},{"$f":"[2]TCO_1!L37","v":4.4938726513437954},{"$f":"[2]TCO_1!L40","v":4.2278623963331166}]
[]
[]
[]
[null,"e-Car ","CNG-Car ","Petrol-Car ","Diesel-Car "]
["Total Fixed"]
["Total Variable "]
["Total TCO"]
[]
[]
[]
["Cost Components","e-4W (Mahindra E-Verito D6)","CNG-4W (Ford Aspire Trend plus)","Petrol-4W (Ford Aspire Titanium plus)","Diesel-4W (Mahindra Verito D6)"]
["Fixed",{"$f":"[2]Summary!B19","v":1052947},{"$f":"[2]Summary!C19","v":844775},{"$f":"[2]Summary!D19","v":927591},{"$f":"[2]Summary!E19","v":1058174}]
["Maintenance",{"$f":"[2]Summary!B23","v":22118},{"$f":"[2]Summary!C23","v":22568},{"$f":"[2]Summary!D23","v":22568},{"$f":"[2]Summary!E23","v":24779}]
["Battery Replacement",{"$f":"[2]Summary!B24","v":30104},{"$f":"[2]Summary!C24","v":0},{"$f":"[2]Summary!D24","v":0},{"$f":"[2]Summary!E24","v":0}]
["Fuel",{"$f":"[2]Summary!B25","v":48952.941176470587},{"$f":"[2]Summary!C25","v":112327.4647887324},{"$f":"[2]Summary!D25","v":248417.91044776118},{"$f":"[2]Summary!E25","v":182931.10236220472}]
[null,"e-4W (Mahindra E-Verito D6)","CNG-4W (Ford Aspire Trend plus)","Petrol-4W (Ford Aspire Titanium plus)","Diesel-4W (Mahindra Verito D6)"]
["Fixed",{"$f":"B32/(SUM(B32:B35))","v":0.9123360040505456},{"$f":"C32/(SUM(C32:C35))","v":0.8623052652528187},{"$f":"D32/(SUM(D32:D35))","v":0.77391028636908499},{"$f":"E32/(SUM(E32:E35))","v":0.83591696745807376}]
["Maintenance",{"$f":"B33/(SUM(B32:B35))","v":1.9164352752408208E-2},{"$f":"C33/(SUM(C32:C35))","v":2.303631763040527E-2},{"$f":"D33/(SUM(D32:D35))","v":1.8828996123051549E-2},{"$f":"E33/(SUM(E32:E35))","v":1.9574461796116337E-2}]
["Battery Replacement",{"$f":"B34/(SUM(B32:B35))","v":2.6083898872343646E-2},{"$f":"C34/(SUM(C32:C35))","v":0},{"$f":"D34/(SUM(D32:D35))","v":0},{"$f":"E34/(SUM(E32:E35))","v":0}]
["Fuel",{"$f":"B35/(SUM(B32:B35))","v":4.2415744324702562E-2},{"$f":"C35/(SUM(C32:C35))","v":0.11465841711677612},{"$f":"D35/(SUM(D32:D35))","v":0.20726071750786346},{"$f":"E35/(SUM(E32:E35))","v":0.14450857074580989}]
[]
[null,{"$f":"SUM(B37:B41)","v":1},{"$f":"SUM(C37:C41)","v":1},{"$f":"SUM(D37:D41)","v":1},{"$f":"SUM(E37:E41)","v":1}]

{"sheet":"References","index":9,"n_rows":35,"n_cols":14,"rows_kept":35,"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"]
[null,"Resale value",null,null,null,"Assumed"]
[null,"Purchase cost (e-4W) + Tax + Insurance",null,null,null,"https://www.zigwheels.com/newcars/Mahindra/e-verito/on-road-price-delhi"]
[null,"Purchase cost (CNG-4W) + Tax + Insurance",null,null,null,"https://www.zigwheels.com/newcars/Hyundai/aura/on-road-price-delhi",null,null,null,null,null,null,null,"(Refer Hundai Aura S CNG Model)"]
[null,"Purchase cost (Petrol-4W) + Tax + Insurance",null,null,null,"https://www.zigwheels.com/newcars/Hyundai/aura/on-road-price-delhi",null,null,null,null,null,null,null,"(Refer Hundai Aura SX Plus AMT Petrol Model)"]
[null,"Purchase cost (Diesel-4W) + Tax + Insurance",null,null,null,"https://www.zigwheels.com/newcars/Hyundai/aura/on-road-price-delhi",null,null,null,null,null,null,null,"(Refer Hundai Aura SX Plus AMT Diesel Model)"]
[null,"Fuel cost (e-4W)",null,null,null,"http://transport.delhi.gov.in/sites/default/files/All-PDF/Electric%20Policy%202018.pdf"]
[null,"Fuel cost (CNG-4W)",null,null,null,"To be added by Parveen"]
[null,"Fuel cost (Petrol-4W)",null,null,null,"https://www.iocl.com/Product_PreviousPrice/PetrolPreviousPriceDynamic.aspx"]
[null,"Fuel cost (Diesel-4W)",null,null,null,"https://www.iocl.com/Product_PreviousPrice/DieselPreviousPriceDynamic.aspx"]
[null,"Mileage (e-4W)",null,null,null,"https://www.mahindraelectric.com/vehicles/everito/",null,null,null,null,null,"Battery capacity: 21.2 kWh; Range: 181 km"]
[null,"Mileage (CNG-4W)",null,null,null,"https://www.zigwheels.com/newcars/Ford/figo-aspire/trend-plus-cng#leadform"]
[null,"Mileage (Petrol-4W)",null,null,null,"https://www.carwale.com/hyundai-cars/aura/mileage/"]
[null,"Mileage (Diesel-4W)",null,null,null,"To be added by Parveen"]
[null,"Annual Maintenance cost (e-4W)",null,null,null,"To be added by Parveen"]
[null,"Annual Maintenance cost (CNG-4W)",null,null,null,"To be added by Parveen"]
[null,"Annual Maintenance cost (Petrol-4W)",null,null,null,"To be added by Parveen"]
[null,"Annual Maintenance cost (Diesel-4W)",null,null,null,"To be added by Parveen"]
[null,"Misc cost (e-4W)",null,null,null,"To be added by Parveen"]
[null,"Misc cost (CNG-4W)",null,null,null,"To be added by Parveen"]
[null,"Misc cost (Petrol-4W)",null,null,null,"To be added by Parveen"]
[null,"Misc cost (Diesel-4W)",null,null,null,"To be added by Parveen"]
[null,"No. of battery replacements",null,null,null,"http://www.mahindraelectric.com/vehicles/everito/"]
[null,"Capacity of the battery",null,null,null,"http://www.mahindraelectric.com/vehicles/everito/"]
[]
[null,"e-4W (Mahindra E-Verito D6)"]
[null,"CNG-4W (Ford Aspire Trend plus)"]
[null,"Petrol-4W (Ford Aspire Titanium plus)"]
[null,"Diesel-4W (Mahindra Verito D6)"]