{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Instructions","LCFV TCO Dashboard","Sensitivity","Summary","Currency","Capital Cost","Operational Cost","Financing","TCO_1","Plots"],"not_rendered":{"charts":12,"images":10,"macros":0,"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":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[35,1,35,3],[35,5,35,13],[22,1,22,13],[33,1,33,3],[33,5,33,13],[34,1,34,3],[34,5,34,13],[23,1,23,3],[23,5,23,13],[30,1,30,3],[30,5,30,13],[31,1,31,3],[31,5,31,13],[32,5,32,13],[27,1,27,3],[27,5,27,13],[11,1,11,3],[1,1,1,13],[3,1,3,13],[26,5,26,13],[29,5,29,13],[12,1,12,3],[11,5,13,13],[15,5,15,13],[16,5,16,13],[17,5,17,13],[20,1,20,3],[20,5,20,13],[21,1,21,3],[21,5,21,13],[5,1,5,8],[14,1,14,13],[15,1,15,3],[16,1,16,3],[9,1,9,3],[10,1,10,3],[9,5,9,13],[8,5,8,13],[10,5,10,13],[8,1,8,3],[42,1,43,14],[29,1,29,3],[17,1,17,3],[18,1,18,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[18,5,18,13],[24,5,24,13],[25,5,25,13],[36,5,36,13],[32,1,32,3],[36,1,36,3],[28,1,28,13],[19,1,19,3],[19,5,19,13]]}
[]
[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,"`"]
[null,"Vehicle Purchase Cost",null,null,"Editable","Add number values to input the purchase cost of a LCFV"]
[null,"Tax",null,null,"Editable","Add number values to input Tax levied on the LCFV"]
[null,"Annual Insurance Cost",null,null,"Editable","Add number values to input Annual Insurance cost of the LCFV"]
[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 LCFV 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 LCFV Loans"]
[null,"Equity",null,null,"Editable","Add percentage values to input initial equity payment made for the purchase of the LCFV"]
[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 LCFVs in kWh"]
[null,"Number of Battery Replacements",null,null,"Editable","Add number values to input total number of battery replacements for Electric LCFV"]
[null,"Mileage",null,null,"Editable","Add number values to input mileage of different models of LCFVs"]
[null,"Annual Maintenance Cost",null,null,"Editable","Add number values to input the Annual Maintenance cost of an LCFV"]
[]
[]
[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":"LCFV TCO Dashboard","index":1,"n_rows":81,"n_cols":48,"rows_kept":81,"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,"10 YEAR","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,"e-LCFV",{"$f":"TCO_1!C11","v":8.5410743139367113},null,null,null,null,null,"e-LCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,2,0)","v":11.609480535366913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petrol - LCFV",{"$f":"TCO_1!D11","v":11.118342928162228},null,null,null,null,null,"Petrol - LCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,3,0)","v":14.455542157174751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel - LCFV",{"$f":"TCO_1!E11","v":11.758091164048205},null,null,null,null,null,"Diesel - LCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,4,0)","v":15.38730001800676}]
[null,"Vehicle Holding Period (Year)",5,"              Use Drop down to choose Holding Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG - LCFV",{"$f":"TCO_1!F11","v":8.9597579707730706},null,null,null,null,null,"CNG - LCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,5,0)","v":11.992457466837006}]
[]
[null,"Daily Distance Travelled (km)",150,null,"(Use Arrows to input Distance)"]
[null,"Daily Distance Travelled (mi)",{"$f":"C7*0.621371","v":93.205650000000006}]
[]
[null,"Annual Distance Travelled (km)",{"$f":"C7*315","v":47250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Years","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV",null,null,null,"e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,"Annual Distance Travelled (mi)",{"$f":"C8*315","v":29359.779750000002},null,null,null,null,null,null,null,null,null,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",{"$f":"TCO_1!C31","v":28.305628175136643},{"$f":"TCO_1!C34","v":26.869927174703534},{"$f":"TCO_1!C37","v":29.829734097471391},{"$f":"TCO_1!C40","v":26.508602111682933},null,null,1,{"$f":"IF($C$5=AR11,AL11:AO11,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"TCO_1!D31","v":18.292673805199012},{"$f":"TCO_1!D34","v":19.872676141200788},{"$f":"TCO_1!D37","v":21.581991441573482},{"$f":"TCO_1!D40","v":17.95784800259332},null,null,2,{"$f":"IF($C$5=AR12,AL12:AO12,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",{"$f":"TCO_1!E31","v":14.755014980043331},{"$f":"TCO_1!E34","v":17.180011244826861},{"$f":"TCO_1!E37","v":18.46437240048941},{"$f":"TCO_1!E40","v":14.860581207929563},null,null,3,{"$f":"IF($C$5=AR13,AL13:AO13,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",{"$f":"TCO_1!F31","v":12.850447621380949},{"$f":"TCO_1!F34","v":15.588472298122172},{"$f":"TCO_1!F37","v":16.65489814030791},{"$f":"TCO_1!F40","v":13.144058621913461},null,null,4,{"$f":"IF($C$5=AR14,AL14:AO14,)","v":0}]
[null,null,"INR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"TCO_1!G31","v":11.609480535366913},{"$f":"TCO_1!G34","v":14.455542157174751},{"$f":"TCO_1!G37","v":15.38730001800676},{"$f":"TCO_1!G40","v":11.992457466837006},null,null,5,{"$f":"IF($C$5=AR15,AL15:AO15,)","v":11.609480535366913},14.455542157174751,15.38730001800676,11.992457466837006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",{"$f":"TCO_1!H31","v":10.708153662759523},{"$f":"TCO_1!H34","v":13.565665396208344},{"$f":"TCO_1!H37","v":14.40473584386557},{"$f":"TCO_1!H40","v":11.132871053102201},null,null,6,{"$f":"IF($C$5=AR16,AL16:AO16,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 7",{"$f":"TCO_1!I31","v":10.007006019428205},{"$f":"TCO_1!I34","v":12.825383128240659},{"$f":"TCO_1!I37","v":13.596024088992856},{"$f":"TCO_1!I40","v":10.447586454810617},null,null,7,{"$f":"IF($C$5=AR17,AL17:AO17,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 8",{"$f":"TCO_1!J31","v":9.4358128342388206},{"$f":"TCO_1!J34","v":12.187108196294874},{"$f":"TCO_1!J37","v":12.904693709805509},{"$f":"TCO_1!J40","v":9.8771480170966157},null,null,8,{"$f":"IF($C$5=AR18,AL18:AO18,)","v":0}]
[null,"MODEL","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 9",{"$f":"TCO_1!K31","v":8.9551606785982738},{"$f":"TCO_1!K34","v":11.623710024202225},{"$f":"TCO_1!K37","v":12.298660370839611},{"$f":"TCO_1!K40","v":9.3880404153425694},null,null,9,{"$f":"IF($C$5=AR19,AL19:AO19,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$17:$C$19,2,0)","v":"Vehicle Purchase Cost (₹)"},775000,441000,529000,565000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"TCO_1!L31","v":8.5410743139367113},{"$f":"TCO_1!L34","v":11.118342928162228},{"$f":"TCO_1!L37","v":11.758091164048205},{"$f":"TCO_1!L40","v":8.9597579707730706},null,null,10,{"$f":"IF($C$5=AR20,AL20:AO20,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$21:$C$23,2,0)","v":"Road Tax (₹)"},0,31991,31991,32500]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$25:$C$27,2,0)","v":"Insurance cost (₹)"},15500,11293,15870,16950]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$29:$C$31,2,0)","v":"Financial Incentive (₹)"},240000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[]
[null,"Discount Rate (%)",0.1,0.1,0.1,0.1]
[null,"Resale Rate (%)",0.2,0.1,0.1,0.1]
[]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$45:$C$47,2,0)","v":"Financing Component (₹)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed Cost",{"$f":"TCO_1!C10/TCO_1!C9","v":3.3949909100654034},{"$f":"TCO_1!D10/TCO_1!D9","v":2.1216283260017219},{"$f":"TCO_1!E10/TCO_1!E9","v":2.5315463351656855},{"$f":"TCO_1!F10/TCO_1!F9","v":2.6983015421051681}]
[null,"Term of Payment (Years)",7,7,7,7]
[null,"Interest Rate (%)",0.08,0.11,0.11,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"TCO_1!L22/TCO_1!C9","v":5.1460834038713088},{"$f":"TCO_1!L23/TCO_1!D9","v":8.9967146021605071},{"$f":"TCO_1!L24/TCO_1!E9","v":9.2265448288825205},{"$f":"TCO_1!L25/TCO_1!F9","v":6.2614564286679029}]
[null,"Equity (%)",0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TCO",{"$f":"SUM(AL28:AL30)","v":8.5410743139367113},{"$f":"SUM(AM28:AM30)","v":11.118342928162228},{"$f":"SUM(AN28:AN30)","v":11.758091164048206},{"$f":"SUM(AO28:AO30)","v":8.9597579707730706}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$49:$C$51,2,0)","v":"Monthly EMI (₹)"},{"$f":"Financing!B12","v":6696.3759548187545},{"$f":"Financing!C12","v":6061.795574232282},{"$f":"Financing!D12","v":7271.4055754396313},{"$f":"Financing!E12","v":7766.2460304790002}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$53:$C$55,2,0)","v":"Charging Infrastructure Cost (₹)"},372000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Components","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed",{"$f":"Summary!B18","v":1056995.5802047756},{"$f":"Summary!C18","v":640674.82823551167},{"$f":"Summary!D18","v":764459.06833692896},{"$f":"Summary!E18","v":814814.66656023602}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Summary!B22","v":15017},{"$f":"Summary!C22","v":24726},{"$f":"Summary!D22","v":27200},{"$f":"Summary!E22","v":25200}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$33:$C$35,2,0)","v":"Staff Cost per Month (₹)"},25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Replacement",{"$f":"Summary!B23","v":24002.400000000001},{"$f":"Summary!C23","v":0},{"$f":"Summary!D23","v":0},{"$f":"Summary!E23","v":0}]
[null,"Lithium-Ion Battery Cost (USD/kWh)",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"Summary!B24","v":56700},{"$f":"Summary!C24","v":367096.15384615387},{"$f":"Summary!D24","v":382295.45454545453},{"$f":"Summary!E24","v":156288.46153846153}]
[null,"MODEL","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$37:$C$39,2,0)","v":"Fuel cost (₹/kWh; ₹/L; ₹/kg )"},6,101,89,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,"Capacity of Battery (kWh)",20]
[null,"Number of Battery Replacements",1]
[null,"Mileage (km/kWh; km/L; km/kg)",5,13,11,13]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$41:$C$43,2,0)","v":"Annual Maintenance Cost (₹)"},15017,24726,27200,25200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost",{"$f":"AL28/AL31","v":0.39748991582074178},{"$f":"AM28/AM31","v":0.19082235003093306},0.21530249254285391,0.30115786061488353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"AL30/AL31","v":0.60251008417925833},{"$f":"AM30/AM31","v":0.80917764996906705},0.78469750745714606,0.69884213938511652]
[]
[]
[]
[null,"NOTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL47:AL51)","v":1},{"$f":"SUM(AM47:AM51)","v":1},{"$f":"SUM(AN47:AN51)","v":1},{"$f":"SUM(AO47:AO51)","v":1}]
[]
[null,"1. Financial Incentives can be added by referencing Department of Heavy Industry's website "]
[null,"https://fame2.heavyindustry.gov.in/ModelUnderFame.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADTT","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,24.36,23.48,25.51,23.16]
[null,"2. Additional Features like Sensitivity Analysis will be added in the next iteration of the model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,12.49,13.87,15.21,12.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,8.5299999999999994,10.66,11.78,9.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,6.55,9.06,10.06,7.38]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"300","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 YEAR","TCO / ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,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-LCFV",{"$f":"AL2/0.4","v":21.352685784841778}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petrol - LCFV",{"$f":"AL3/0.71","v":15.659637926989054}]
[null,null,null,null,null,null,null,null,null,null,null,null,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 - LCFV",{"$f":"AL4/0.71","v":16.560691780349586}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG - LCFV",{"$f":"AL5/0.71","v":12.619377423624044}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,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-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
[null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"AL11/0.38","v":74.488495197728014},{"$f":"AM11/0.71","v":37.844967851695117},42.013709996438578,37.336059312229487]
[null,null,null,null,null,null,null,null,null,null,null,null,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",48.138615276839502,27.989684705916606,30.397171044469694,25.292743665624396]
[null,null,null,null,null,null,null,null,null,null,null,null,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",38.828986789587709,24.197198936375862,26.006158310548464,20.930396067506429]
[null,null,null,null,null,null,null,null,null,null,null,null,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",33.816967424686709,21.955594786087566,23.457603014518185,18.512758622413326]
[null,null,null,null,null,null,null,null,null,null,null,null,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",30.551264566755034,20.359918531232044,21.672253546488395,16.890785164559166]
[null,null,null,null,null,null,null,null,null,null,null,null,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",28.179351744104007,19.106570980575132,20.288360343472636,15.680100074791834]
[null,null,null,null,null,null,null,null,null,null,null,null,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",26.334226366916329,18.063919898930507,19.149329702806838,14.714910499733264]
[null,null,null,null,null,null,null,null,null,null,null,null,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",24.831086405891632,17.164941121542078,18.175624943388041,13.911476080417769]
[null,null,null,null,null,null,null,null,null,null,null,null,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",23.566212312100721,16.371422569298911,17.322056860337483,13.222592134285309]
[null,null,null,null,null,null,null,null,null,null,null,null,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",22.476511352465028,15.659637926989054,16.560691780349586,12.619377423624044]

{"sheet":"Sensitivity","index":2,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vehicle Utilization",0.5,0.25,-0.25,-0.5]
[null,"e-LCFV",{"$f":"(C2*'LCFV TCO Dashboard'!$C$7)+'LCFV TCO Dashboard'!$C$7","v":225},{"$f":"(D2*'LCFV TCO Dashboard'!$C$7)+'LCFV TCO Dashboard'!$C$7","v":187.5},{"$f":"(E2*'LCFV TCO Dashboard'!$C$7)+'LCFV TCO Dashboard'!$C$7","v":112.5},{"$f":"(F2*'LCFV TCO Dashboard'!$C$7)+'LCFV TCO Dashboard'!$C$7","v":75}]
[null,"Petrol",{"$f":"C3","v":225},{"$f":"D3","v":187.5},112.5,75]
[null,"Diesel",{"$f":"C4","v":225},{"$f":"D4","v":187.5},{"$f":"E4","v":112.5},{"$f":"F4","v":75}]
[null,"CNG",225,187.5,112.5,75]
[]
[null,null,0.5,0.25,-0.25,-0.5,"TCO"]
[null,"e-LCFV",8.5299999999999994,10.11,16.45,24.36,12.49]
[null,"Petrol",10.66,11.94,17.07,23.48,13.87]
[null,"Diesel",11.78,13.15,18.64,25.51,15.21]
[null,"CNG",9.14,10.54,16.149999999999999,23.16,12.64]
[]
[]
[]
[null,"Sensitivity",0.5,0.25,-0.25,-0.5]
[null,"ADTD","150km","125km","75km","50km"]
[null,"e-LCFV",{"$f":"(C9-$G$9)/$G$9","v":-0.31705364291433152},{"$f":"(D9-$G$9)/$G$9","v":-0.19055244195356291},0.31705364291433141,0.95036028823058438]
[null,"Petrol",{"$f":"(C10-$G$10)/$G$10","v":-0.23143475126171589},{"$f":"(D10-$G$10)/$G$10","v":-0.13914924297043979},0.23071377072819044,0.69286229271809674]
[null,"Diesel",{"$f":"(C11-$G$11)/$G$11","v":-0.22550953320184097},{"$f":"(D11-$G$11)/$G$11","v":-0.1354372123602893},0.22550953320184086,0.67718606180144647]
[null,"CNG",{"$f":"(C12-$G$12)/$G$12","v":-0.27689873417721517},{"$f":"(D12-$G$12)/$G$12","v":-0.16613924050632922},0.27768987341772133,0.83227848101265811]

{"sheet":"Summary","index":3,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,1],[10,0,10,4],[18,0,18,4],[26,0,26,4]]}
["TRAVEL DETAILS"]
["Number of Vehicle",1]
["Life of Vehicle (yrs)",10]
["Annual drive distance (KM)",{"$f":"'LCFV TCO Dashboard'!C10","v":47250}]
["Total Distance Travel (KM)",{"$f":"B3*B4","v":472500}]
["LIB Cost (USD/kWh)",{"$f":"'LCFV TCO Dashboard'!C40","v":137}]
["USD to INR",73]
["General Inputs","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Discount rate (%)",{"$f":"'LCFV TCO Dashboard'!C25","v":0.1},{"$f":"'LCFV TCO Dashboard'!D25","v":0.1},{"$f":"'LCFV TCO Dashboard'!E25","v":0.1},{"$f":"'LCFV TCO Dashboard'!F25","v":0.1}]
["Resale rate (%)",{"$f":"'LCFV TCO Dashboard'!C26","v":0.2},{"$f":"'LCFV TCO Dashboard'!D26","v":0.1},{"$f":"'LCFV TCO Dashboard'!E26","v":0.1},{"$f":"'LCFV TCO Dashboard'!F26","v":0.1}]
[]
["Capital Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Total Vehicle Cost (₹)",{"$f":"'Capital Cost'!B8","v":924995.58020477544},{"$f":"'Capital Cost'!C8","v":640674.82823551167},{"$f":"'Capital Cost'!D8","v":764459.06833692896},{"$f":"'Capital Cost'!E8","v":814814.66656023602}]
["Resale Value (₹)",{"$f":"B13*B10","v":184999.11604095509},{"$f":"C13*C10","v":64067.482823551167},{"$f":"D13*D10","v":76445.906833692905},{"$f":"E13*E10","v":81481.466656023607}]
["Total Charging Infrastructure Cost (₹/Vehicle)",{"$f":"'LCFV TCO Dashboard'!C33/Summary!B2","v":372000},{"$f":"'Capital Cost'!C19/B2","v":0},{"$f":"'Capital Cost'!D19/B2","v":0},{"$f":"'Capital Cost'!E19/B2","v":0}]
["Misc. Cost (₹)",0,0,0,0]
["Financial Incentive (₹)",{"$f":"'LCFV TCO Dashboard'!C23","v":240000},0,0,0]
["Total Capital Cost (₹) excl. Resale Value",{"$f":"(B13+B15+B16)-B17","v":1056995.5802047756},{"$f":"(C13+C15+C16)-C17","v":640674.82823551167},764459.06833692896,814814.66656023602]
[]
["Annual Operational Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Staff Cost (₹)",{"$f":"'Operational Cost'!B4","v":300000},{"$f":"'Operational Cost'!C4","v":300000},{"$f":"'Operational Cost'!D4","v":300000},{"$f":"'Operational Cost'!E4","v":300000}]
["Maintenance Cost (₹)",{"$f":"'Operational Cost'!B18","v":15017},{"$f":"'Operational Cost'!C18","v":24726},{"$f":"'Operational Cost'!D18","v":27200},{"$f":"'Operational Cost'!E18","v":25200}]
["Battery Replacement Cost (₹)*",{"$f":"'Operational Cost'!B27/B3","v":24002.400000000001},{"$f":"'Operational Cost'!C27/B3","v":0},{"$f":"'Operational Cost'!D27/B3","v":0}]
["Average Fuel Cost (₹)",{"$f":"'Operational Cost'!B11","v":56700},{"$f":"'Operational Cost'!C11","v":367096.15384615387},{"$f":"'Operational Cost'!D11","v":382295.45454545453},{"$f":"'Operational Cost'!E11","v":156288.46153846153}]
["Misc. Cost (₹)",0,0,0,0]
["Total Operational Cost (₹)",{"$f":"(SUM(B21:B25))","v":395719.4},{"$f":"(SUM(C21:C25))","v":691822.15384615387},{"$f":"(SUM(D21:D25))","v":709495.45454545459},{"$f":"(SUM(E21:E25))","v":481488.4615384615}]
[]
["Total Operational Cost for life of LCFV",{"$f":"B26*$B$3","v":3957194},{"$f":"C26*$B$3","v":6918221.538461539},{"$f":"D26*$B$3","v":7094954.5454545459},{"$f":"E26*$B$3","v":4814884.615384615}]
["Average TCO",{"$f":"TCO_1!C11","v":8.5410743139367113},{"$f":"TCO_1!D11","v":11.118342928162228},{"$f":"TCO_1!E11","v":11.758091164048205},{"$f":"TCO_1!F11","v":8.9597579707730706}]

{"sheet":"Currency","index":4,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":true,"merged":[[1,1,1,3],[15,1,15,2],[15,4,15,5],[15,7,15,8],[15,10,15,11]]}
[]
[null,"CURRENCY CONVERSION"]
[]
[null,"USD","INR","Conversion"]
[null,1,73,{"$f":"B5*C5","v":73}]
[]
[null,"EURO","INR","Conversion"]
[null,1,82,{"$f":"B8*C8","v":82}]
[]
[]
[]
[]
[]
[]
[]
[null,"DROP DOWN",null,null,"DASHBOARD TITLE",null,null,"Gallon Calculation",null,null,"DASHBOARD TITLE 2"]
[null,"INR",{"$f":"IF(B17='LCFV TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (₹)\",\"\")","v":"Vehicle Purchase Cost (₹)"},null,"INR",{"$f":"IF(E17='LCFV TCO Dashboard'!C15,\"TCO BY MODELS AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BY MODELS AT YEAR 10 (₹ / km)"},null,"USD",null,null,1,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K17,\"TCO AT YEAR 1\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B18='LCFV TCO Dashboard'!$C$15,\"Vehicle Purchase Cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E18='LCFV TCO Dashboard'!C15,\"TCO BY MODELS AT YEAR 10 ($ / 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('LCFV TCO Dashboard'!$C$5=Currency!K18,\"TCO AT YEAR 2\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B19='LCFV TCO Dashboard'!$C$15,\"Vehicle Purchase Cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E19='LCFV TCO Dashboard'!C15,\"TCO BY MODEL AT YEAR 10 (€ / km)\",\"\")","v":""},null,null,null,null,3,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K19,\"TCO AT YEAR 3\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K20,\"TCO AT YEAR 4\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B21='LCFV TCO Dashboard'!$C$15,\"Road Tax (₹)\",\"\")","v":"Road Tax (₹)"},null,"INR",{"$f":"IF(E21='LCFV TCO Dashboard'!C15,\"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)\",\"\")","v":"TCO BREAKDOWN BY COST AT YEAR 10 (₹ / km)"},null,null,null,null,5,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K21,\"TCO AT YEAR 5\",\"\")","v":"TCO AT YEAR 5"}]
[null,"USD",{"$f":"IF(B22='LCFV TCO Dashboard'!$C$15,\"Road Tax ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E22='LCFV TCO Dashboard'!C15,\"TCO BREAKDOWN BY COST AT YEAR 10 ($ / mi)\",\"\")","v":""},null,null,null,null,6,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K22,\"TCO AT YEAR 6\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B23='LCFV TCO Dashboard'!$C$15,\"Road Tax (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E23='LCFV TCO Dashboard'!C15,\"TCO BREAKDOWN BY COST AT YEAR 10 (€ / km)\",\"\")","v":""},null,null,null,null,7,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K23,\"TCO AT YEAR 7\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K24,\"TCO AT YEAR 8\",\"\")","v":""}]
[null,"INR",{"$f":"IF(B25='LCFV TCO Dashboard'!$C$15,\"Insurance cost (₹)\",\"\")","v":"Insurance cost (₹)"},null,"INR",{"$f":"IF(E25='LCFV TCO Dashboard'!C15,\"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)\",\"\")","v":"TOTAL COST OF OWNERSHIP OVER YEARS (₹ / km)"},null,null,null,null,9,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K25,\"TCO AT YEAR 9\",\"\")","v":""}]
[null,"USD",{"$f":"IF(B26='LCFV TCO Dashboard'!$C$15,\"Insurance Cost ($)\",\"\")","v":""},null,"USD",{"$f":"IF(E26='LCFV TCO Dashboard'!C15,\"TOTAL COST OF OWNERSHIP OVER YEARS ($ / mi)\",\"\")","v":""},null,null,null,null,10,{"$f":"IF('LCFV TCO Dashboard'!$C$5=Currency!K26,\"TCO AT YEAR 10\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B27='LCFV TCO Dashboard'!$C$15,\"Insurance Cost (€)\",\"\")","v":""},null,"EURO",{"$f":"IF(E27='LCFV TCO Dashboard'!C15,\"TOTAL COST OF OWNERSHIP OVER YEARS (€ / km)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B29='LCFV TCO Dashboard'!$C$15,\"Financial Incentive (₹)\",\"\")","v":"Financial Incentive (₹)"}]
[null,"USD",{"$f":"IF(B30='LCFV TCO Dashboard'!$C$15,\"Financial Incentive ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B31='LCFV TCO Dashboard'!$C$15,\"Financial Incentive (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B33='LCFV TCO Dashboard'!$C$15,\"Staff Cost per Month (₹)\",\"\")","v":"Staff Cost per Month (₹)"}]
[null,"USD",{"$f":"IF(B34='LCFV TCO Dashboard'!$C$15,\"Staff Cost per Month ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B35='LCFV TCO Dashboard'!$C$15,\"Staff Cost per Month (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B37='LCFV TCO Dashboard'!$C$15,\"Fuel cost (₹/kWh; ₹/L; ₹/kg )\",\"\")","v":"Fuel cost (₹/kWh; ₹/L; ₹/kg )"}]
[null,"USD",{"$f":"IF(B38='LCFV TCO Dashboard'!$C$15,\"Fuel cost ($/kWh; $/gal; $/GGE)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B39='LCFV TCO Dashboard'!$C$15,\"Fuel cost (€/kWh; €/L; €/kg )\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B41='LCFV TCO Dashboard'!$C$15,\"Annual Maintenance Cost (₹)\",\"\")","v":"Annual Maintenance Cost (₹)"}]
[null,"USD",{"$f":"IF(B42='LCFV TCO Dashboard'!$C$15,\"Annual Maintenance Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B43='LCFV TCO Dashboard'!$C$15,\"Annual Maintenance Cost (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B45='LCFV TCO Dashboard'!$C$15,\"Financing Component (₹)\",\"\")","v":"Financing Component (₹)"}]
[null,"USD",{"$f":"IF(B46='LCFV TCO Dashboard'!$C$15,\"Financing Component ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B47='LCFV TCO Dashboard'!$C$15,\"Financing Component (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B49='LCFV TCO Dashboard'!$C$15,\"Monthly EMI (₹)\",\"\")","v":"Monthly EMI (₹)"}]
[null,"USD",{"$f":"IF(B50='LCFV TCO Dashboard'!$C$15,\"Monthly EMI ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B51='LCFV TCO Dashboard'!$C$15,\"Monthly EMI (€)\",\"\")","v":""}]
[]
[null,"INR",{"$f":"IF(B53='LCFV TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (₹)\",\"\")","v":"Charging Infrastructure Cost (₹)"}]
[null,"USD",{"$f":"IF(B54='LCFV TCO Dashboard'!$C$15,\"Charging Infrastructure Cost ($)\",\"\")","v":""}]
[null,"EURO",{"$f":"IF(B55='LCFV TCO Dashboard'!$C$15,\"Charging Infrastructure Cost (€)\",\"\")","v":""}]

{"sheet":"Capital Cost","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":true,"merged":[[48,0,48,4],[23,0,23,4],[28,0,28,4],[33,0,33,4],[38,0,38,4],[43,0,43,4]]}
["Vehicle Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Purchase Cost (₹)",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,2,0)","v":775000},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,3,0)","v":441000},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,4,0)","v":529000},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$25:$E$27,5,0)","v":565000}]
["Tax (₹)",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,2,0)","v":0},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,3,0)","v":31991},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,4,0)","v":31991},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$30:$E$32,5,0)","v":32500}]
["Insurance (₹)",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,2,0)","v":15500},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,3,0)","v":11293},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,4,0)","v":15870},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$35:$E$37,5,0)","v":16950}]
["Financing Component (₹)",{"$f":"Financing!B17","v":134495.58020477544},{"$f":"Financing!C17","v":156390.82823551167},{"$f":"Financing!D17","v":187598.06833692896},{"$f":"Financing!E17","v":200364.66656023602}]
["Total Financial Incentive (₹)",0,0,0,0]
["Misc. Cost (₹)",0,0,0,0]
["Total Vehicle Cost (₹)",{"$f":"((B2+B3+B4+B5+B7)-B6)","v":924995.58020477544},{"$f":"((C2+C3+C4+C5+C7)-C6)","v":640674.82823551167},{"$f":"((D2+D3+D4+D5+D7)-D6)","v":764459.06833692896},{"$f":"((E2+E3+E4+E5+E7)-E6)","v":814814.66656023602}]
[]
["Charging Infrastructure Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["No. of Slow Charger (SC)",1,0,0,0]
["Cost of SC per unit (₹)",310000,0,0,0]
["Total Cost of SC (₹)",{"$f":"B11*B12","v":310000},{"$f":"C11*C12","v":0},{"$f":"D11*D12","v":0},0]
["No. of Fast Charger (FC)",0,0,0,0]
["Cost of FC per unit (₹)",1500000,0,0,0]
["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":62000},{"$f":"(C13+C16)*20/100","v":0},{"$f":"(D13+D16)*20/100","v":0},0]
["Total incentive for Charging Infra (₹)",0,0,0,0]
["Total Cost of Charging Infra (Rs.)",{"$f":"(B13+B16+B17)-B18","v":372000},{"$f":"(C13+C16+C17)-C18","v":0},{"$f":"(D13+D16+D17)-D18","v":0},0]
[]
[]
["Per Km Capital Cost",{"$f":"(B8+B19)/Summary!$B$4","v":27.449641909095778},{"$f":"(C8+C19)/Summary!$B$4","v":13.559255624031993},{"$f":"(D8+D19)/Summary!$B$4","v":16.179027901310665},{"$f":"(E8+E19)/Summary!$B$4","v":17.244754847835683}]
[]
["PURCHASE COST"]
["INR",{"$f":"IF($A$25='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C20,)","v":775000},{"$f":"IF($A$25='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D20,)","v":441000},{"$f":"IF($A$25='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E20,)","v":529000},{"$f":"IF($A$25='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F20,)","v":565000}]
["USD",{"$f":"IF($A$26='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E20*Currency!$C$5,)","v":0},{"$f":"IF($A$26='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F20*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$27='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E20*Currency!$C$8,)","v":0},{"$f":"IF($A$27='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F20*Currency!$C$8,)","v":0}]
[]
["TAX"]
["INR",{"$f":"IF($A$30='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C21,)","v":0},{"$f":"IF($A$30='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D21,)","v":31991},{"$f":"IF($A$30='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E21,)","v":31991},{"$f":"IF($A$30='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F21,)","v":32500}]
["USD",{"$f":"IF($A$31='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E21*Currency!$C$5,)","v":0},{"$f":"IF($A$31='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F21*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$32='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E21*Currency!$C$8,)","v":0},{"$f":"IF($A$32='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F21*Currency!$C$8,)","v":0}]
[]
["INSURANCE"]
["INR",{"$f":"IF($A$35='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C22,)","v":15500},{"$f":"IF($A$35='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D22,)","v":11293},{"$f":"IF($A$35='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E22,)","v":15870},{"$f":"IF($A$35='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F22,)","v":16950}]
["USD",{"$f":"IF($A$36='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E22*Currency!$C$5,)","v":0},{"$f":"IF($A$36='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F22*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$37='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E22*Currency!$C$8,)","v":0},{"$f":"IF($A$37='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F22*Currency!$C$8,)","v":0}]
[]
["INCENTIVE"]
["INR",{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C23,)","v":240000},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D23,)","v":0},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E23,)","v":0},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F23,)","v":0}]
["USD",{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E23*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F23*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E23*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F23*Currency!$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-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Staff Cost (₹ / Month)",{"$f":"'LCFV TCO Dashboard'!C39","v":25000},{"$f":"'LCFV TCO Dashboard'!C39","v":25000},{"$f":"'LCFV TCO Dashboard'!C39","v":25000},{"$f":"'LCFV TCO Dashboard'!C39","v":25000}]
["Other Support staff cost (₹ / Month)",0,0,0,0]
["Total Annual Staff Cost (₹)",{"$f":"((B2+B3)*12)","v":300000},{"$f":"((C2+C3)*12)","v":300000},300000,300000]
["Per km Staff Cost",{"$f":"B4/Summary!$B$4","v":6.3492063492063489},{"$f":"C4/Summary!$B$4","v":6.3492063492063489},{"$f":"D4/Summary!$B$4","v":6.3492063492063489},{"$f":"E4/Summary!$B$4","v":6.3492063492063489}]
[]
["Average Fuel Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Fuel cost (₹/kWh; ₹/L;  ₹/kg)",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,2,0)","v":6},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,3,0)","v":101},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,4,0)","v":89},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,5,0)","v":43}]
["Mileage (km/kWh; km/L; km/kg)",{"$f":"'LCFV TCO Dashboard'!C46","v":5},{"$f":"'LCFV TCO Dashboard'!D46","v":13},{"$f":"'LCFV TCO Dashboard'!E46","v":11},{"$f":"'LCFV TCO Dashboard'!F46","v":13}]
["Annual fuel consumption (kWh; L; kg)",{"$f":"Summary!B4/B9","v":9450},{"$f":"Summary!B4/C9","v":3634.6153846153848},{"$f":"Summary!B4/D9","v":4295.454545454545},{"$f":"Summary!$B$4/E9","v":3634.6153846153848}]
["Total Annual Fuel Cost ( ₹ )",{"$f":"(B10*B8)","v":56700},{"$f":"(C10*C8)","v":367096.15384615387},{"$f":"(D10*D8)","v":382295.45454545453},{"$f":"(E10*E8)","v":156288.46153846153}]
["Per km Fuel Cost",{"$f":"B11/Summary!$B$4","v":1.2},{"$f":"C11/Summary!$B$4","v":7.7692307692307701},{"$f":"D11/Summary!$B$4","v":8.0909090909090899},{"$f":"E11/Summary!$B$4","v":3.3076923076923075}]
[]
["Maintenance Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Annual Maintenance Cost (₹)",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,2,0)","v":15017},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,3,0)","v":24726},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,4,0)","v":27200},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,5,0)","v":25200}]
["Other Consumables (₹)",0,0,0,0]
["Other Misc. Cost (₹)",0,0,0,0]
["Total Annual Maintenance cost (₹)",{"$f":"(SUM(B15:B17))","v":15017},{"$f":"(SUM(C15:C17))","v":24726},{"$f":"(SUM(D15:D17))","v":27200},{"$f":"(SUM(E15:E17))","v":25200}]
["Per km Maintenance Cost",{"$f":"B18/Summary!$B$4","v":0.31782010582010584},{"$f":"C18/Summary!$B$4","v":0.52330158730158727},{"$f":"D18/Summary!$B$4","v":0.57566137566137565},{"$f":"E18/Summary!$B$4","v":0.53333333333333333}]
[]
["Battery Replacement Cost","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Number of  battery replacements ",{"$f":"'LCFV TCO Dashboard'!C45","v":1},0,0,0]
["Capacity of battery (kWh)",{"$f":"'LCFV TCO Dashboard'!C44","v":20},0,0,0]
["Battery Cost (₹ / kWh)",{"$f":"Summary!B6*Summary!B7","v":10001},0,0,0]
["Total battery Cost (₹)",{"$f":"B24*B23","v":200020},{"$f":"C24*C23","v":0},{"$f":"D24*D23","v":0},0]
["Battery replacement Charge (₹) ",{"$f":"B25*0.2","v":40004},0,0,0]
["Total battery replacement cost (₹)",{"$f":"((B25+B26)*B22)","v":240024},{"$f":"((C25+C26)*C22)","v":0},{"$f":"((D25+D26)*D22)","v":0},0]
["Annual Battery Replacement Cost",{"$f":"B27/Summary!B3","v":24002.400000000001},{"$f":"C27/Summary!B3","v":0},{"$f":"D27/Summary!B3","v":0}]
["Per Km Battery Replacement Cost",{"$f":"B27/Summary!$B$5","v":0.50798730158730154},{"$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":611741},{"$f":"C27+C18+C11+C4","v":691822.15384615387},{"$f":"D27+D18+D11+D4","v":709495.45454545459},{"$f":"E27+E18+E11+E4","v":481488.4615384615}]
["Per Km Operational Cost",{"$f":"B29+B19+B12+B5","v":8.3750137566137557},{"$f":"C29+C19+C12+C5","v":14.641738705738707},{"$f":"D29+D19+D12+D5","v":15.015776815776814},{"$f":"E29+E19+E12+E5","v":10.19023199023199}]
[]
["STAFF COST"]
["INR",{"$f":"IF($A$35='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C39,)","v":25000}]
["USD",{"$f":"IF($A$36='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C39*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$37='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C39*Currency!$C$8,)","v":0}]
[]
["ANNUAL MAINTENANCE COST"]
["INR",{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C47,)","v":15017},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D47,)","v":24726},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E47,)","v":27200},{"$f":"IF($A$40='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F47,)","v":25200}]
["USD",{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F47*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F47*Currency!$C$8,)","v":0}]
[]
["AVERAGE FUEL COST"]
["INR",{"$f":"IF($A$45='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C43,)","v":6},{"$f":"IF($A$45='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D43,)","v":101},{"$f":"IF($A$45='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E43,)","v":89},{"$f":"IF($A$45='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F43,)","v":43}]
["USD",{"$f":"IF($A$46='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C43*Currency!$C$5,)","v":0},{"$f":"IF($A$46='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!$D$43*Currency!$C$5/3.78,)","v":0},{"$f":"IF($A$46='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E43*Currency!$C$5/3.78,)","v":0},{"$f":"IF($A$46='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F43*Currency!$C$5/2.567,)","v":0}]
["EURO",{"$f":"IF($A$47='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!C43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!D43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!E43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='LCFV TCO Dashboard'!$C$15,'LCFV TCO Dashboard'!F43*Currency!$C$8,)","v":0}]

{"sheet":"Financing","index":7,"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-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Total Cost of LCFV (₹)",{"$f":"'LCFV TCO Dashboard'!C20-'LCFV TCO Dashboard'!C23","v":535000},{"$f":"'LCFV TCO Dashboard'!D20","v":441000},{"$f":"'LCFV TCO Dashboard'!E20","v":529000},{"$f":"'LCFV TCO Dashboard'!F20","v":565000}]
["Share of Operator (%)",{"$f":"100%-B6","v":0.8},{"$f":"100%-C6","v":0.8},0.8,0.8]
["Share of Operator (₹)",{"$f":"B3*B2","v":428000},{"$f":"C3*C2","v":352800},{"$f":"D3*D2","v":423200},{"$f":"E3*E2","v":452000}]
["Processing  Fees",{"$f":"IF(B8=0,0,IF(B4*0.5%>500,B4*0.5%,500))","v":2140},{"$f":"IF(C8=0,0,IF(C4*0.5%>500,C4*0.5%,500))","v":1764},2116,2260]
["Equity %",{"$f":"'LCFV TCO Dashboard'!C31","v":0.2},{"$f":"'LCFV TCO Dashboard'!D31","v":0.2},{"$f":"'LCFV TCO Dashboard'!E31","v":0.2},{"$f":"'LCFV TCO Dashboard'!F31","v":0.2}]
["Equity (₹)",{"$f":"(B6*B2)","v":107000},{"$f":"(C6*C2)","v":88200},{"$f":"(D6*D2)","v":105800},{"$f":"(E6*E2)","v":113000}]
["Loan amount (₹)",{"$f":"B4","v":428000},{"$f":"C4","v":352800},{"$f":"D4","v":423200},{"$f":"E4","v":452000}]
["Interest rate (%)",{"$f":"'LCFV TCO Dashboard'!C30","v":0.08},{"$f":"'LCFV TCO Dashboard'!D30","v":0.11},{"$f":"'LCFV TCO Dashboard'!E30","v":0.11},{"$f":"'LCFV TCO Dashboard'!F30","v":0.11}]
["Term of payment (yrs)",{"$f":"'LCFV TCO Dashboard'!C29","v":7},{"$f":"'LCFV TCO Dashboard'!D29","v":7},{"$f":"'LCFV TCO Dashboard'!E29","v":7},{"$f":"'LCFV 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.)",{"$f":"((PMT(B9/12,B10*12,-B8))+(B5/B11))","v":6696.3759548187545},{"$f":"((PMT(C9/12,C10*12,-C8))+(C5/C11))","v":6061.795574232282},7271.4055754396313,7766.2460304790002]
["Total interest paid",{"$f":"(B12*B10*12)-B8","v":134495.58020477544},{"$f":"(C12*C10*12)-C8","v":156390.82823551167},187598.06833692896,200364.66656023602]
["Yearly Interest Paid",{"$f":"B13/B10","v":19213.65431496792},{"$f":"C13/C10","v":22341.54689078738},{"$f":"D13/D10","v":26799.72404813271},{"$f":"E13/E10","v":28623.52379431943}]
["EMI per KM (Rs.)",{"$f":"B14/Summary!B4","v":0.40663818656016765},{"$f":"C14/Summary!B4","v":0.47283697123359536},{"$f":"D14/Summary!B4","v":0.56718992694460757},{"$f":"E14/Summary!B4","v":0.60578886337183979}]
[]
["Total Interest Paid",{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,2,0)","v":134495.58020477544},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,3,0)","v":156390.82823551167},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,4,0)","v":187598.06833692896},{"$f":"VLOOKUP('LCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,5,0)","v":200364.66656023602}]
["(Used for Dashboard Calc.)"]
[]
[]
["YEARLY INTEREST"]
["INR",{"$f":"IF($A$22='LCFV TCO Dashboard'!$C$15,Financing!B13,)","v":134495.58020477544},{"$f":"IF($A$22='LCFV TCO Dashboard'!$C$15,Financing!C13,)","v":156390.82823551167},{"$f":"IF($A$22='LCFV TCO Dashboard'!$C$15,Financing!D13,)","v":187598.06833692896},{"$f":"IF($A$22='LCFV TCO Dashboard'!$C$15,Financing!E13,)","v":200364.66656023602}]
["USD",{"$f":"IF($A$23='LCFV TCO Dashboard'!$C$15,Financing!B13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='LCFV TCO Dashboard'!$C$15,Financing!C13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='LCFV TCO Dashboard'!$C$15,Financing!D13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='LCFV TCO Dashboard'!$C$15,Financing!E13*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$24='LCFV TCO Dashboard'!$C$15,Financing!B13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='LCFV TCO Dashboard'!$C$15,Financing!C13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='LCFV TCO Dashboard'!$C$15,Financing!D13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='LCFV TCO Dashboard'!$C$15,Financing!E13*Currency!$C$8,)","v":0}]

{"sheet":"TCO_1","index":8,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Parameter","Unit","e-LCFV","Petrol - LCFV","Diesel - LCFV","CNG - LCFV"]
["Discount rate value","-",{"$f":"Summary!B9","v":0.1},{"$f":"Summary!C9","v":0.1},{"$f":"Summary!D9","v":0.1},{"$f":"Summary!E9","v":0.1}]
["Resale rate value","-",{"$f":"Summary!B10","v":0.2},{"$f":"Summary!C10","v":0.1},{"$f":"Summary!D10","v":0.1},{"$f":"Summary!E10","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)","₹",{"$f":"Summary!B13*C3","v":184999.11604095509},{"$f":"Summary!C13*D3","v":64067.482823551167},{"$f":"Summary!D13*E3","v":76445.906833692905},{"$f":"Summary!E13*F3","v":81481.466656023607}]
["Annual  Travel Distance","km",{"$f":"Summary!$B$4","v":47250},{"$f":"Summary!$B$4","v":47250},{"$f":"Summary!$B$4","v":47250},{"$f":"Summary!$B$4","v":47250}]
["Capex component","₹",{"$f":"((Summary!B18-(C8*C7))*C6)","v":160413.32050059031},{"$f":"(Summary!C18-(D8*D7))*D6","v":100246.93840358136},{"$f":"(Summary!D18-(E8*E7))*E6","v":119615.56433657864},{"$f":"(Summary!E18-(F8*F7))*F6","v":127494.7478644692}]
["TCO","₹/km",{"$f":"(C10+L22)/C9","v":8.5410743139367113},{"$f":"(D10+L23)/D9","v":11.118342928162228},{"$f":"(E10+L24)/E9","v":11.758091164048205},{"$f":"(F10+L25)/F9","v":8.9597579707730706}]
[]
["Opex / year"]
["Vehicle type","Unit",1,{"$f":"C14+1","v":2},3,4,5,6,7,8,9,10,"Total"]
["e-LCFV","₹",{"$f":"Summary!$B$26/(1+$C$2)^C14","v":359744.90909090906},{"$f":"Summary!$B$26/(1+$C$2)^D14","v":327040.82644628099},{"$f":"Summary!$B$26/(1+$C$2)^E14","v":297309.84222389176},{"$f":"Summary!$B$26/(1+$C$2)^F14","v":270281.67474899249},{"$f":"Summary!$B$26/(1+$C$2)^G14","v":245710.61340817498},{"$f":"Summary!$B$26/(1+$C$2)^H14","v":223373.28491652268},{"$f":"Summary!$B$26/(1+$C$2)^I14","v":203066.62265138421},{"$f":"Summary!$B$26/(1+$C$2)^J14","v":184606.02059216751},{"$f":"Summary!$B$26/(1+$C$2)^K14","v":167823.65508378862},{"$f":"Summary!$B$26/(1+$C$2)^L14","v":152566.95916708055},{"$f":"SUM(C15:L15)/Summary!B3","v":243152.4408329193}]
["Petrol - LCFV","₹",{"$f":"Summary!$C$26/(1+$D$2)^C14","v":628929.23076923075},{"$f":"Summary!$C$26/(1+$D$2)^D14","v":571753.84615384613},{"$f":"Summary!$C$26/(1+$D$2)^E14","v":519776.22377622366},{"$f":"Summary!$C$26/(1+$D$2)^F14","v":472523.83979656699},{"$f":"Summary!$C$26/(1+$D$2)^G14","v":429567.12708778813},{"$f":"Summary!$C$26/(1+$D$2)^H14","v":390515.57007980731},{"$f":"Summary!$C$26/(1+$D$2)^I14","v":355014.15461800661},{"$f":"Summary!$C$26/(1+$D$2)^J14","v":322740.1405618242},{"$f":"Summary!$C$26/(1+$D$2)^K14","v":293400.12778347655},{"$f":"Summary!$C$26/(1+$D$2)^L14","v":266727.38889406953},{"$f":"SUM(C16:L16)/Summary!B3","v":425094.76495208393}]
["Diesel - LCFV","₹",{"$f":"Summary!$D$26/(1+$E$2)^C14","v":644995.867768595},{"$f":"Summary!$D$26/(1+$E$2)^D14","v":586359.87978963181},{"$f":"Summary!$D$26/(1+$E$2)^E14","v":533054.43617239245},{"$f":"Summary!$D$26/(1+$E$2)^F14","v":484594.94197490223},{"$f":"Summary!$D$26/(1+$E$2)^G14","v":440540.8563408202},{"$f":"Summary!$D$26/(1+$E$2)^H14","v":400491.68758256378},{"$f":"Summary!$D$26/(1+$E$2)^I14","v":364083.3523477852},{"$f":"Summary!$D$26/(1+$E$2)^J14","v":330984.86577071383},{"$f":"Summary!$D$26/(1+$E$2)^K14","v":300895.33251883072},{"$f":"Summary!$D$26/(1+$E$2)^L14","v":273541.21138075518},{"$f":"SUM(C17:L17)/Summary!B3","v":435954.24316469906}]
["CNG - LCFV","₹",{"$f":"Summary!$E$26/(1+$F$2)^C14","v":437716.78321678314},{"$f":"Summary!$E$26/(1+$F$2)^D14","v":397924.34837889374},{"$f":"Summary!$E$26/(1+$F$2)^E14","v":361749.40761717607},{"$f":"Summary!$E$26/(1+$F$2)^F14","v":328863.09783379646},{"$f":"Summary!$E$26/(1+$F$2)^G14","v":298966.45257617859},{"$f":"Summary!$E$26/(1+$F$2)^H14","v":271787.68416016229},{"$f":"Summary!$E$26/(1+$F$2)^I14","v":247079.71287287478},{"$f":"Summary!$E$26/(1+$F$2)^J14","v":224617.92079352256},{"$f":"Summary!$E$26/(1+$F$2)^K14","v":204198.1098122932},{"$f":"Summary!$E$26/(1+$F$2)^L14","v":185634.64528390291},{"$f":"SUM(C18:L18)/Summary!B3","v":295853.81625455839}]
[]
["Opex Sum"]
["Vehicle type","Unit",1,{"$f":"C21+1","v":2},3,4,5,6,7,8,9,10]
["e-LCFV","₹/km",{"$f":"(1/C21)*SUM($C$15:C15)","v":359744.90909090906},{"$f":"(1/D21)*SUM($C$15:D15)","v":343392.867768595},{"$f":"(1/E21)*SUM($C$15:E15)","v":328031.8592536939},{"$f":"(1/F21)*SUM($C$15:F15)","v":313594.31312751857},{"$f":"(1/G21)*SUM($C$15:G15)","v":300017.57318364986},{"$f":"(1/H21)*SUM($C$15:H15)","v":287243.52513912867},{"$f":"(1/I21)*SUM($C$15:I15)","v":275218.25335516519},{"$f":"(1/J21)*SUM($C$15:J15)","v":263891.7242597905},{"$f":"(1/K21)*SUM($C$15:K15)","v":253217.49435134581},{"$f":"(1/L21)*SUM($C$15:L15)","v":243152.44083291932}]
["Petrol - LCFV","₹/km",{"$f":"(1/C21)*SUM($C$16:C16)","v":628929.23076923075},{"$f":"(1/D21)*SUM($C$16:D16)","v":600341.5384615385},{"$f":"(1/E21)*SUM($C$16:E16)","v":573486.43356643349},{"$f":"(1/F21)*SUM($C$16:F16)","v":548245.78512396687},{"$f":"(1/G21)*SUM($C$16:G16)","v":524510.05351673113},{"$f":"(1/H21)*SUM($C$16:H16)","v":502177.63961057714},{"$f":"(1/I21)*SUM($C$16:I16)","v":481154.28461163846},{"$f":"(1/J21)*SUM($C$16:J16)","v":461352.51660541171},{"$f":"(1/K21)*SUM($C$16:K16)","v":442691.14006964111},{"$f":"(1/L21)*SUM($C$16:L16)","v":425094.76495208399}]
["Diesel - LCFV","₹/km",{"$f":"(1/C21)*SUM($C$17:C17)","v":644995.867768595},{"$f":"(1/D21)*SUM($C$17:D17)","v":615677.8737791134},{"$f":"(1/E21)*SUM($C$17:E17)","v":588136.72791020642},{"$f":"(1/F21)*SUM($C$17:F17)","v":562251.28142638039},{"$f":"(1/G21)*SUM($C$17:G17)","v":537909.1964092683},{"$f":"(1/H21)*SUM($C$17:H17)","v":515006.27827148419},{"$f":"(1/I21)*SUM($C$17:I17)","v":493445.86028238432},{"$f":"(1/J21)*SUM($C$17:J17)","v":473138.23596842552},{"$f":"(1/K21)*SUM($C$17:K17)","v":454000.13558513718},{"$f":"(1/L21)*SUM($C$17:L17)","v":435954.24316469906}]
["CNG - LCFV","₹/km",{"$f":"(1/C21)*SUM($C$18:C18)","v":437716.78321678314},{"$f":"(1/D21)*SUM($C$18:D18)","v":417820.56579783844},{"$f":"(1/E21)*SUM($C$18:E18)","v":399130.17973761761},{"$f":"(1/F21)*SUM($C$18:F18)","v":381563.40926166234},{"$f":"(1/G21)*SUM($C$18:G18)","v":365044.01792456559},{"$f":"(1/H21)*SUM($C$18:H18)","v":349501.29563049832},{"$f":"(1/I21)*SUM($C$18:I18)","v":334869.64095083781},{"$f":"(1/J21)*SUM($C$18:J18)","v":321088.17593117343},{"$f":"(1/K21)*SUM($C$18:K18)","v":308100.39080685336},{"$f":"(1/L21)*SUM($C$18:L18)","v":295853.81625455839}]
[]
["TCO / year"]
["Vehicle type","Unit",1,{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["e-LCFV","₹/km",{"$f":"(((Summary!$B$18-($C$8*C29))*C30)+C22)/($C$9)","v":28.305628175136643},{"$f":"(((Summary!$B$18-($C$8*D29))*D30)+D22)/($C$9)","v":18.292673805199012},{"$f":"(((Summary!$B$18-($C$8*E29))*E30)+E22)/($C$9)","v":14.755014980043331},{"$f":"(((Summary!$B$18-($C$8*F29))*F30)+F22)/($C$9)","v":12.850447621380949},{"$f":"(((Summary!$B$18-($C$8*G29))*G30)+G22)/($C$9)","v":11.609480535366913},{"$f":"(((Summary!$B$18-($C$8*H29))*H30)+H22)/($C$9)","v":10.708153662759523},{"$f":"(((Summary!$B$18-($C$8*I29))*I30)+I22)/($C$9)","v":10.007006019428205},{"$f":"(((Summary!$B$18-($C$8*J29))*J30)+J22)/($C$9)","v":9.4358128342388206},{"$f":"(((Summary!$B$18-($C$8*K29))*K30)+K22)/($C$9)","v":8.9551606785982738},{"$f":"(((Summary!$B$18-($C$8*L29))*L30)+L22)/($C$9)","v":8.5410743139367113},{"$f":"SUM(C31:L31)/$L$28","v":13.34604526260884}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Petrol - LCFV","₹/km",{"$f":"(((Summary!$C$18-($D$8*C32))*C33)+C23)/($D$9)","v":26.869927174703534},{"$f":"(((Summary!$C$18-($D$8*D32))*D33)+D23)/($D$9)","v":19.872676141200788},{"$f":"(((Summary!$C$18-($D$8*E32))*E33)+E23)/($D$9)","v":17.180011244826861},{"$f":"(((Summary!$C$18-($D$8*F32))*F33)+F23)/($D$9)","v":15.588472298122172},{"$f":"(((Summary!$C$18-($D$8*G32))*G33)+G23)/($D$9)","v":14.455542157174751},{"$f":"(((Summary!$C$18-($D$8*H32))*H33)+H23)/($D$9)","v":13.565665396208344},{"$f":"(((Summary!$C$18-($D$8*I32))*I33)+I23)/($D$9)","v":12.825383128240659},{"$f":"(((Summary!$C$18-($D$8*J32))*J33)+J23)/($D$9)","v":12.187108196294874},{"$f":"(((Summary!$C$18-($D$8*K32))*K33)+K23)/($D$9)","v":11.623710024202225},{"$f":"(((Summary!$C$18-($D$8*L32))*L33)+L23)/($D$9)","v":11.118342928162228},{"$f":"SUM(C34:L34)/$L$28","v":15.528683868913646}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Diesel - LCFV","₹/km",{"$f":"(((Summary!$D$18-($E$8*C35))*C36)+C24)/($E$9)","v":29.829734097471391},{"$f":"(((Summary!$D$18-($E$8*D35))*D36)+D24)/($E$9)","v":21.581991441573482},{"$f":"(((Summary!$D$18-($E$8*E35))*E36)+E24)/($E$9)","v":18.46437240048941},{"$f":"(((Summary!$D$18-($E$8*F35))*F36)+F24)/($E$9)","v":16.65489814030791},{"$f":"(((Summary!$D$18-($E$8*G35))*G36)+G24)/($E$9)","v":15.38730001800676},{"$f":"(((Summary!$D$18-($E$8*H35))*H36)+H24)/($E$9)","v":14.40473584386557},{"$f":"(((Summary!$D$18-($E$8*I35))*I36)+I24)/($E$9)","v":13.596024088992856},{"$f":"(((Summary!$D$18-($E$8*J35))*J36)+J24)/($E$9)","v":12.904693709805509},{"$f":"(((Summary!$D$18-($E$8*K35))*K36)+K24)/($E$9)","v":12.298660370839611},{"$f":"(((Summary!$D$18-($E$8*L35))*L36)+L24)/($E$9)","v":11.758091164048205},{"$f":"SUM(C37:L37)/$L$28","v":16.68805012754007}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["CNG - LCFV","₹/km",{"$f":"(((Summary!$E$18-($F$8*C38))*C39)+C25)/($F$9)","v":26.508602111682933},{"$f":"(((Summary!$E$18-($F$8*D38))*D39)+D25)/($F$9)","v":17.95784800259332},{"$f":"(((Summary!$E$18-($F$8*E38))*E39)+E25)/($F$9)","v":14.860581207929563},{"$f":"(((Summary!$E$18-($F$8*F38))*F39)+F25)/($F$9)","v":13.144058621913461},{"$f":"(((Summary!$E$18-($F$8*G38))*G39)+G25)/($F$9)","v":11.992457466837006},{"$f":"(((Summary!$E$18-($F$8*H38))*H39)+H25)/($F$9)","v":11.132871053102201},{"$f":"(((Summary!$E$18-($F$8*I38))*I39)+I25)/($F$9)","v":10.447586454810617},{"$f":"(((Summary!$E$18-($F$8*J38))*J39)+J25)/($F$9)","v":9.8771480170966157},{"$f":"(((Summary!$E$18-($F$8*K38))*K39)+K25)/($F$9)","v":9.3880404153425694},{"$f":"(((Summary!$E$18-($F$8*L38))*L39)+L25)/($F$9)","v":8.9597579707730706},{"$f":"SUM(C40:L40)/$L$28","v":13.42689513220814}]

{"sheet":"Plots","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}