{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Instructions","MCFV TCO Dashboard","Summary","Currency","Capital Cost","Operational Cost","Financing","TCO_1"],"not_rendered":{"charts":6,"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 MCFV"]
[null,"Tax",null,null,"Editable","Add number values to input Tax levied on the MCFV"]
[null,"Annual Insurance Cost",null,null,"Editable","Add number values to input Annual Insurance cost of the MCFV"]
[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 MCFV 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 MCFV Loans"]
[null,"Equity",null,null,"Editable","Add percentage values to input initial equity payment made for the purchase of the MCFV"]
[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 MCFVs in kWh"]
[null,"Number of Battery Replacements",null,null,"Editable","Add number values to input total number of battery replacements for Electric MCFV"]
[null,"Mileage",null,null,"Editable","Add number values to input mileage of different models of MCFVs"]
[null,"Annual Maintenance Cost",null,null,"Editable","Add number values to input the Annual Maintenance cost of an MCFV"]
[]
[]
[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":"MCFV TCO Dashboard","index":1,"n_rows":72,"n_cols":48,"rows_kept":72,"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-MCFV (LT)",{"$f":"TCO_1!C11","v":23.528736909428694},null,null,null,null,null,"e-MCFV (LT)",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,2,0)","v":33.836595304065575}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-MCFV (HT)",{"$f":"TCO_1!D11","v":37.993654400171053},null,null,null,null,null,"e-MCFV (HT)",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,3,0)","v":54.892346632701212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel - MCFV",{"$f":"TCO_1!E11","v":27.275995111972019},null,null,null,null,null,"Diesel - MCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,4,0)","v":36.729253391039897}]
[null,"Vehicle Holding Period (Year)",5,"              Use Drop down to choose Holding Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG - MCFV",{"$f":"TCO_1!F11","v":19.971051125837267},null,null,null,null,null,"CNG - MCFV",{"$f":"VLOOKUP($C$5,$AR$10:$AV$20,5,0)","v":27.561141703158675}]
[]
[null,"Daily Distance Travelled (km)",200,null,"(Use Arrows to input Distance)"]
[null,"Daily Distance Travelled (mi)",{"$f":"C7*0.621371","v":124.27420000000001}]
[]
[null,"Annual Distance Travelled (km)",{"$f":"C7*315","v":63000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Years","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV",null,null,null,"e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[null,"Annual Distance Travelled (mi)",{"$f":"C8*315","v":39146.373},null,null,null,null,null,null,null,null,null,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",{"$f":"TCO_1!C31","v":104.18671108954572},{"$f":"TCO_1!C34","v":171.7560589827564},{"$f":"TCO_1!C37","v":83.822523921819837},{"$f":"TCO_1!C40","v":70.82629539846333},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":60.884658581571635},{"$f":"TCO_1!D34","v":99.728642329417141},{"$f":"TCO_1!D37","v":55.918661147042236},{"$f":"TCO_1!D40","v":44.726259709210808},null,null,2,{"$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":46.13308564251497},{"$f":"TCO_1!E34","v":75.236961522845817},{"$f":"TCO_1!E37","v":45.893235032826666},{"$f":"TCO_1!E40","v":35.580328286507864},null,null,3,{"$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":38.543570523248988},{"$f":"TCO_1!F34","v":62.66675502563519},{"$f":"TCO_1!F37","v":40.388530901425945},{"$f":"TCO_1!F40","v":30.704978677579696},null,null,4,{"$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":33.836595304065575},{"$f":"TCO_1!G34","v":54.892346632701212},{"$f":"TCO_1!G37","v":36.729253391039897},{"$f":"TCO_1!G40","v":27.561141703158675},null,null,5,{"$f":"IF($C$5=AR15,AL15:AO15,)","v":33.836595304065575},54.892346632701212,36.729253391039897,27.561141703158675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",{"$f":"TCO_1!H31","v":30.584262350741131},{"$f":"TCO_1!H34","v":49.536367308467987},{"$f":"TCO_1!H37","v":34.020793015002553},{"$f":"TCO_1!H40","v":25.300668001916254},null,null,6,{"$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":28.173529164064149},{"$f":"TCO_1!I34","v":45.578270982892199},{"$f":"TCO_1!I37","v":31.877528095269444},{"$f":"TCO_1!I40","v":23.558666710715112},null,null,7,{"$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":26.297008857977023},{"$f":"TCO_1!J34","v":42.506450865811019},{"$f":"TCO_1!J37","v":30.104882860020034},{"$f":"TCO_1!J40","v":22.151579253516189},null,null,8,{"$f":"IF($C$5=AR18,AL18:AO18,)","v":0}]
[null,"MODEL","e-MCFV (LT) \n","e-MCFV (HT)","Diesel - MCFV\n ","CNG - MCFV\n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 9",{"$f":"TCO_1!K31","v":24.783230334102932},{"$f":"TCO_1!K34","v":40.03560134591504},{"$f":"TCO_1!K37","v":28.593332761924085},{"$f":"TCO_1!K40","v":20.976528479590797},null,null,9,{"$f":"IF($C$5=AR19,AL19:AO19,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$17:$C$19,2,0)","v":"Vehicle Purchase Cost (₹)"},3500000,5436900,2589000,2456000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 10",{"$f":"TCO_1!L31","v":23.528736909428694},{"$f":"TCO_1!L34","v":37.993654400171053},{"$f":"TCO_1!L37","v":27.275995111972019},{"$f":"TCO_1!L40","v":19.971051125837267},null,null,10,{"$f":"IF($C$5=AR20,AL20:AO20,)","v":0}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$21:$C$23,2,0)","v":"Road Tax (₹)"},0,0,19054,20500]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$25:$C$27,2,0)","v":"Insurance cost (₹)"},72000,450000,37192,36500]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$29:$C$31,2,0)","v":"Financial Incentive (₹)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[]
[null,"Discount Rate (%)",0.1,0.1,0.1,0.1]
[null,"Resale Rate (%)",0.2,0.2,0.1,0.1]
[]
[null,{"$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":14.682216118349581},{"$f":"TCO_1!D10/TCO_1!D9","v":24.397287920225818},{"$f":"TCO_1!E10/TCO_1!E9","v":8.8502329656897896},{"$f":"TCO_1!F10/TCO_1!F9","v":8.4046350454322205}]
[null,"Term of Payment (Years)",7,7,7,7]
[null,"Interest Rate (%)",0.08,0.08,0.11,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variable Cost",{"$f":"TCO_1!L22/TCO_1!C9","v":8.8465207910791115},{"$f":"TCO_1!L23/TCO_1!D9","v":13.596366479945234},{"$f":"TCO_1!L24/TCO_1!E9","v":18.425762146282228},{"$f":"TCO_1!L25/TCO_1!F9","v":11.566416080405048}]
[null,"Equity (%)",0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TCO",{"$f":"SUM(AL28:AL30)","v":23.528736909428694},{"$f":"SUM(AM28:AM30)","v":37.993654400171053},{"$f":"SUM(AN28:AN30)","v":27.275995111972016},{"$f":"SUM(AO28:AO30)","v":19.97105112583727}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$49:$C$51,2,0)","v":"Monthly EMI (₹)"},{"$f":"Financing!B12","v":43808.06699414138},{"$f":"Financing!C12","v":68051.451268699224},{"$f":"Financing!D12","v":35587.276058248026},{"$f":"Financing!E12","v":33759.115488241463}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$53:$C$55,2,0)","v":"Charging Infrastructure Cost (₹)"},1575000,2750000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Components","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed",{"$f":"Summary!B19","v":6026877.6275078757},{"$f":"Summary!C19","v":10003701.906570734},{"$f":"Summary!D19","v":3563377.1888928344},{"$f":"Summary!E19","v":3383965.7010122831}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Summary!B23","v":17250},{"$f":"Summary!C23","v":21500},{"$f":"Summary!D23","v":43186},{"$f":"Summary!E23","v":44100}]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$33:$C$35,2,0)","v":"Staff Cost per Month (₹)"},50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Replacement",{"$f":"Summary!B24","v":75007.5},{"$f":"Summary!C24","v":300030},{"$f":"Summary!D24","v":0},{"$f":"Summary!E24","v":0}]
[null,"Lithium-Ion Battery Cost (USD/kWh)",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"Summary!B25","v":214772.72727272726},{"$f":"Summary!C25","v":472500},{"$f":"Summary!D25","v":1246000},{"$f":"Summary!E25","v":541800}]
[null,"MODEL","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$37:$C$39,2,0)","v":"Fuel cost (₹/kWh; ₹/L; ₹/kg )"},6,6,89,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[null,"Capacity of Battery (kWh)",62.5,250]
[null,"Number of Battery Replacements",1,1]
[null,"Mileage (km/kWh; km/L; km/kg)",1.76,0.8,4.5,5]
[null,{"$f":"VLOOKUP($C$15,Currency!$B$41:$C$43,2,0)","v":"Annual Maintenance Cost (₹)"},17250,21500,43186,44100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost",{"$f":"AL28/AL31","v":0.62401208253835172},{"$f":"AM28/AM31","v":0.64214112344286567},0.32446966386957715,0.42084089577833189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost",{"$f":"AL30/AL31","v":0.37598791746164822},{"$f":"AM30/AM31","v":0.35785887655713428},0.6755303361304229,0.57915910422166805]
[]
[]
[]
[null,"NOTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL47:AL51)","v":1},{"$f":"SUM(AM47:AM51)","v":1},{"$f":"SUM(AN47:AN51)","v":1},{"$f":"SUM(AO47:AO51)","v":1}]
[]
[null,"1. Model Key"]
[null,"e-MCFV (LT) = Electric Medium Commercial Freight Vehicle - Low Tonnage (7.5 Ton)"]
[null,"e-MCFV (HT) = Electric Medium Commercial Freight Vehicle - High Tonnage (16 Ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 YEAR","TCO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e-MCFV (LT)",{"$f":"AL2/4.9","v":4.8017830427405492}]
[null,"2. Financial Incentives can be added by referencing Department of Heavy Industry's website ",null,null,null,null,null,null,null,null,null,null,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-MCFV (HT)",{"$f":"AL3/8","v":4.7492068000213816}]
[null,"https://fame2.heavyindustry.gov.in/ModelUnderFame.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel - MCFV",{"$f":"AL4/11","v":2.4796359192701836}]
[null,null,null,null,null,null,null,null,null,null,null,null,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 - MCFV",{"$f":"AL5/10.2","v":1.9579461888075753}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Years","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"AL11/4.9","v":21.26259409990729},{"$f":"AM11/10.5","v":16.357719903119659},{"$f":"AN11/9.1","v":9.2112663650351472},7.7831093844465205]
[null,null,null,null,null,null,null,null,null,null,null,null,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",12.425440526851354,9.4979659361349658,6.1449078183562902,4.91497359441877]
[null,null,null,null,null,null,null,null,null,null,null,null,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",9.4149154372479522,7.1654249069376972,5.0432126409699638,3.9099261853305345]
[null,null,null,null,null,null,null,null,null,null,null,null,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",7.8660348006630585,5.968262383393828,4.4383000990577965,3.374173481052714]
[null,null,null,null,null,null,null,null,null,null,null,null,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",6.9054276130746066,5.2278425364477341,4.0361816913230655,3.0286968904569975]
[null,null,null,null,null,null,null,null,null,null,null,null,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",6.2416861940288015,4.7177492674731418,3.7385486829673136,2.7802931870237644]
[null,null,null,null,null,null,null,null,null,null,null,null,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",5.7496998294008463,4.3407877126564003,3.5030250654142248,2.5888644737049575]
[null,null,null,null,null,null,null,null,null,null,null,null,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",5.3667365016279636,4.0482334157915254,3.3082288857164874,2.4342394784083727]
[null,null,null,null,null,null,null,null,null,null,null,null,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",5.0578021090005976,3.8129144138966704,3.1421244793323173,2.3051130197352525]
[null,null,null,null,null,null,null,null,null,null,null,null,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",4.8017830427405492,3.6184432762067669,2.9973621002167055,2.1946210028392601]

{"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)",{"$f":"'MCFV TCO Dashboard'!C10","v":63000}]
["Total Distance Travel (KM)",{"$f":"B3*B4","v":630000}]
["LIB Cost (USD/kWh)",{"$f":"'MCFV TCO Dashboard'!C40","v":137}]
["USD to INR",73]
["VRLA Cost (USD/kWh)",100]
["General Inputs","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Discount rate (%)",{"$f":"'MCFV TCO Dashboard'!C25","v":0.1},{"$f":"'MCFV TCO Dashboard'!D25","v":0.1},{"$f":"'MCFV TCO Dashboard'!E25","v":0.1},{"$f":"'MCFV TCO Dashboard'!F25","v":0.1}]
["Resale rate (%)",{"$f":"'MCFV TCO Dashboard'!C26","v":0.2},{"$f":"'MCFV TCO Dashboard'!D26","v":0.2},{"$f":"'MCFV TCO Dashboard'!E26","v":0.1},{"$f":"'MCFV TCO Dashboard'!F26","v":0.1}]
[]
["Capital Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Total Vehicle Cost (₹)",{"$f":"'Capital Cost'!B8","v":4451877.6275078757},{"$f":"'Capital Cost'!C8","v":7253701.9065707345},{"$f":"'Capital Cost'!D8","v":3563377.1888928344},{"$f":"'Capital Cost'!E8","v":3383965.7010122831}]
["Resale Value (₹)",{"$f":"B14*B11","v":890375.5255015752},{"$f":"C14*C11","v":1450740.381314147},{"$f":"D14*D11","v":356337.71888928348},{"$f":"E14*E11","v":338396.57010122831}]
["Total Charging Infrastructure Cost (₹/Vehicle)",{"$f":"'MCFV TCO Dashboard'!C33/Summary!B2","v":1575000},{"$f":"'MCFV TCO Dashboard'!D33/Summary!B2","v":2750000},{"$f":"'Capital Cost'!D19/B2","v":0},{"$f":"'Capital Cost'!E19/B2","v":0}]
["Misc. Cost (₹)",0,0,0,0]
["Financial Incentive (₹)",{"$f":"'MCFV TCO Dashboard'!C23","v":0},{"$f":"'MCFV TCO Dashboard'!D23","v":0},0,0]
["Total Capital Cost (₹) excl. Resale Value",{"$f":"(B14+B16+B17)-B18","v":6026877.6275078757},{"$f":"(C14+C16+C17)-C18","v":10003701.906570734},3563377.1888928344,3383965.7010122831]
[]
["Annual Operational Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Staff Cost (₹)",{"$f":"'Operational Cost'!B4","v":600000},{"$f":"'Operational Cost'!C4","v":600000},{"$f":"'Operational Cost'!D4","v":600000},{"$f":"'Operational Cost'!E4","v":600000}]
["Maintenance Cost (₹)",{"$f":"'Operational Cost'!B18","v":17250},{"$f":"'Operational Cost'!C18","v":21500},{"$f":"'Operational Cost'!D18","v":43186},{"$f":"'Operational Cost'!E18","v":44100}]
["Battery Replacement Cost (₹)*",{"$f":"'Operational Cost'!B27/B3","v":75007.5},{"$f":"'Operational Cost'!C27/B3","v":300030},{"$f":"'Operational Cost'!D27/B3","v":0}]
["Average Fuel Cost (₹)",{"$f":"'Operational Cost'!B11","v":214772.72727272726},{"$f":"'Operational Cost'!C11","v":472500},{"$f":"'Operational Cost'!D11","v":1246000},{"$f":"'Operational Cost'!E11","v":541800}]
["Misc. Cost (₹)",0,0,0,0]
["Total Operational Cost (₹)",{"$f":"(SUM(B22:B26))","v":907030.22727272729},{"$f":"(SUM(C22:C26))","v":1394030},{"$f":"(SUM(D22:D26))","v":1889186},{"$f":"(SUM(E22:E26))","v":1185900}]
[]
["Total Operational Cost for life of MCFV",{"$f":"B27*$B$3","v":9070302.2727272734},{"$f":"C27*$B$3","v":13940300},{"$f":"D27*$B$3","v":18891860},{"$f":"E27*$B$3","v":11859000}]
["Average TCO",{"$f":"TCO_1!C11","v":23.528736909428694},{"$f":"TCO_1!D11","v":37.993654400171053},{"$f":"TCO_1!E11","v":27.275995111972019},{"$f":"TCO_1!F11","v":19.971051125837267}]

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

{"sheet":"Capital Cost","index":4,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":true,"merged":[[49,0,49,4],[24,0,24,4],[29,0,29,4],[34,0,34,4],[39,0,39,4],[44,0,44,4]]}
["Vehicle Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Purchase Cost (₹)",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$26:$E$28,2,0)","v":3500000},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$26:$E$28,3,0)","v":5436900},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$26:$E$28,4,0)","v":2589000},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$26:$E$28,5,0)","v":2456000}]
["Tax (₹)",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$31:$E$33,2,0)","v":0},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$31:$E$33,3,0)","v":0},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$31:$E$33,4,0)","v":19054},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$31:$E$33,5,0)","v":20500}]
["Insurance (₹)",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$36:$E$38,2,0)","v":72000},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$36:$E$38,3,0)","v":450000},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$36:$E$38,4,0)","v":37192},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Capital Cost'!$A$36:$E$38,5,0)","v":36500}]
["Financing Component (₹)",{"$f":"Financing!B17","v":879877.62750787567},{"$f":"Financing!C17","v":1366801.9065707345},{"$f":"Financing!D17","v":918131.18889283435},{"$f":"Financing!E17","v":870965.7010122831}]
["Total Financial Incentive (₹)",0,0,0,0]
["Misc. Cost (₹)",0,0,0,0]
["Total Vehicle Cost (₹)",{"$f":"((B2+B3+B4+B5+B7)-B6)","v":4451877.6275078757},{"$f":"((C2+C3+C4+C5+C7)-C6)","v":7253701.9065707345},{"$f":"((D2+D3+D4+D5+D7)-D6)","v":3563377.1888928344},{"$f":"((E2+E3+E4+E5+E7)-E6)","v":3383965.7010122831}]
[]
["Charging Infrastructure Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["No. of Slow Charger (SC)",1,0,0,0]
["Cost of SC per unit (₹)",900000,800000,0,0]
["Total Cost of SC (₹)",{"$f":"B11*B12","v":900000},{"$f":"C11*C12","v":0},{"$f":"D11*D12","v":0},0]
["No. of Fast Charger (FC)",0.2,1,0,0]
["Cost of FC per unit (₹)",1800000,2200000,0,0]
["Total Cost of FC (₹)",{"$f":"B14*B15","v":360000},{"$f":"C14*C15","v":2200000},{"$f":"D14*D15","v":0},0]
["Installation cost of Charging Infra (₹)",{"$f":"(B13+B16)*25/100","v":315000},{"$f":"(C13+C16)*25/100","v":550000},{"$f":"(D13+D16)*20/100","v":0},0]
["Total incentive for Charging Infra (₹)",0,0,0,0]
["Total Cost of Charging Infra (Rs.)",{"$f":"(B13+B16+B17)-B18","v":1575000},{"$f":"(C13+C16+C17)-C18","v":2750000},{"$f":"(D13+D16+D17)-D18","v":0},0]
[]
[]
["Per Km Capital Cost",{"$f":"(B8+B19)/Summary!$B$4","v":95.664724246156752},{"$f":"(C8+C19)/Summary!$B$4","v":158.78891915191642},{"$f":"(D8+D19)/Summary!$B$4","v":56.561542680838642},{"$f":"(E8+E19)/Summary!$B$4","v":53.713741285909258}]
[null,"SC = 60kW; FC=120kW (0.5c charging)"]
[]
["PURCHASE COST"]
["INR",{"$f":"IF($A$26='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C20,)","v":3500000},{"$f":"IF($A$26='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D20,)","v":5436900},{"$f":"IF($A$26='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E20,)","v":2589000},{"$f":"IF($A$26='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F20,)","v":2456000}]
["USD",{"$f":"IF($A$27='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C20*Currency!$C$5,)","v":0},{"$f":"IF($A$27='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D20*Currency!$C$5,)","v":0},{"$f":"IF($A$27='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E20*Currency!$C$5,)","v":0},{"$f":"IF($A$27='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F20*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$28='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C20*Currency!$C$8,)","v":0},{"$f":"IF($A$28='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D20*Currency!$C$8,)","v":0},{"$f":"IF($A$28='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E20*Currency!$C$8,)","v":0},{"$f":"IF($A$28='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F20*Currency!$C$8,)","v":0}]
[]
["TAX"]
["INR",{"$f":"IF($A$31='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C21,)","v":0},{"$f":"IF($A$31='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D21,)","v":0},{"$f":"IF($A$31='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E21,)","v":19054},{"$f":"IF($A$31='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F21,)","v":20500}]
["USD",{"$f":"IF($A$32='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C21*Currency!$C$5,)","v":0},{"$f":"IF($A$32='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D21*Currency!$C$5,)","v":0},{"$f":"IF($A$32='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E21*Currency!$C$5,)","v":0},{"$f":"IF($A$32='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F21*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$33='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C21*Currency!$C$8,)","v":0},{"$f":"IF($A$33='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D21*Currency!$C$8,)","v":0},{"$f":"IF($A$33='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E21*Currency!$C$8,)","v":0},{"$f":"IF($A$33='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F21*Currency!$C$8,)","v":0}]
[]
["INSURANCE"]
["INR",{"$f":"IF($A$36='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C22,)","v":72000},{"$f":"IF($A$36='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D22,)","v":450000},{"$f":"IF($A$36='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E22,)","v":37192},{"$f":"IF($A$36='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F22,)","v":36500}]
["USD",{"$f":"IF($A$37='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C22*Currency!$C$5,)","v":0},{"$f":"IF($A$37='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D22*Currency!$C$5,)","v":0},{"$f":"IF($A$37='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E22*Currency!$C$5,)","v":0},{"$f":"IF($A$37='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F22*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$38='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C22*Currency!$C$8,)","v":0},{"$f":"IF($A$38='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D22*Currency!$C$8,)","v":0},{"$f":"IF($A$38='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E22*Currency!$C$8,)","v":0},{"$f":"IF($A$38='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F22*Currency!$C$8,)","v":0}]
[]
["INCENTIVE"]
["INR",{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C23,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D23,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E23,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F23,)","v":0}]
["USD",{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C23*Currency!$C$5,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D23*Currency!$C$5,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E23*Currency!$C$5,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F23*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$43='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C23*Currency!$C$8,)","v":0},{"$f":"IF($A$43='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D23*Currency!$C$8,)","v":0},{"$f":"IF($A$43='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E23*Currency!$C$8,)","v":0},{"$f":"IF($A$43='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F23*Currency!$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-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Staff Cost (₹ / Month)",{"$f":"'MCFV TCO Dashboard'!C39","v":50000},{"$f":"'MCFV TCO Dashboard'!C39","v":50000},{"$f":"'MCFV TCO Dashboard'!C39","v":50000},{"$f":"'MCFV TCO Dashboard'!C39","v":50000}]
["Other Support staff cost (₹ / Month)",0,0,0,0]
["Total Annual Staff Cost (₹)",{"$f":"((B2+B3)*12)","v":600000},{"$f":"((C2+C3)*12)","v":600000},600000,600000]
["Per km Staff Cost",{"$f":"B4/Summary!$B$4","v":9.5238095238095237},{"$f":"C4/Summary!$B$4","v":9.5238095238095237},{"$f":"D4/Summary!$B$4","v":9.5238095238095237},{"$f":"E4/Summary!$B$4","v":9.5238095238095237}]
[]
["Average Fuel Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Fuel cost (₹/kWh; ₹/L;  ₹/kg)",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,2,0)","v":6},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,3,0)","v":6},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,4,0)","v":89},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$45:$E$47,5,0)","v":43}]
["Mileage (km/kWh; km/L; km/kg)",{"$f":"'MCFV TCO Dashboard'!C46","v":1.76},{"$f":"'MCFV TCO Dashboard'!D46","v":0.8},{"$f":"'MCFV TCO Dashboard'!E46","v":4.5},{"$f":"'MCFV TCO Dashboard'!F46","v":5}]
["Annual fuel consumption (kWh; L; kg)",{"$f":"Summary!B4/B9","v":35795.454545454544},{"$f":"Summary!B4/C9","v":78750},{"$f":"Summary!B4/D9","v":14000},{"$f":"Summary!$B$4/E9","v":12600}]
["Total Annual Fuel Cost ( ₹ )",{"$f":"(B10*B8)","v":214772.72727272726},{"$f":"(C10*C8)","v":472500},{"$f":"(D10*D8)","v":1246000},{"$f":"(E10*E8)","v":541800}]
["Per km Fuel Cost",{"$f":"B11/Summary!$B$4","v":3.4090909090909092},{"$f":"C11/Summary!$B$4","v":7.5},{"$f":"D11/Summary!$B$4","v":19.777777777777779},{"$f":"E11/Summary!$B$4","v":8.6}]
[]
["Maintenance Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Annual Maintenance Cost (₹)",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,2,0)","v":17250},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,3,0)","v":21500},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,4,0)","v":43186},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,'Operational Cost'!$A$40:$E$42,5,0)","v":44100}]
["Other Consumables (₹)",0,0,0,0]
["Other Misc. Cost (₹)",0,0,0,0]
["Total Annual Maintenance cost (₹)",{"$f":"(SUM(B15:B17))","v":17250},{"$f":"(SUM(C15:C17))","v":21500},{"$f":"(SUM(D15:D17))","v":43186},{"$f":"(SUM(E15:E17))","v":44100}]
["Per km Maintenance Cost",{"$f":"B18/Summary!$B$4","v":0.27380952380952384},{"$f":"C18/Summary!$B$4","v":0.34126984126984128},{"$f":"D18/Summary!$B$4","v":0.68549206349206349},{"$f":"E18/Summary!$B$4","v":0.7}]
[]
["Battery Replacement Cost","e-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Number of  battery replacements ",{"$f":"'MCFV TCO Dashboard'!C45","v":1},{"$f":"'MCFV TCO Dashboard'!D45","v":1},0,0]
["Capacity of battery (kWh)",{"$f":"'MCFV TCO Dashboard'!C44","v":62.5},{"$f":"'MCFV TCO Dashboard'!D44","v":250},0,0]
["Battery Cost (₹ / kWh)",{"$f":"Summary!$B$6*Summary!$B$7","v":10001},{"$f":"Summary!$B$6*Summary!$B$7","v":10001},0,0]
["Total battery Cost (₹)",{"$f":"B24*B23","v":625062.5},{"$f":"C24*C23","v":2500250},{"$f":"D24*D23","v":0},0]
["Battery replacement Charge (₹) ",{"$f":"B25*0.2","v":125012.5},{"$f":"C25*0.2","v":500050},0,0]
["Total battery replacement cost (₹)",{"$f":"((B25+B26)*B22)","v":750075},{"$f":"((C25+C26)*C22)","v":3000300},{"$f":"((D25+D26)*D22)","v":0},0]
["Annual Battery Replacement Cost",{"$f":"B27/Summary!B3","v":75007.5},{"$f":"C27/Summary!B3","v":300030},{"$f":"D27/Summary!B3","v":0}]
["Per Km Battery Replacement Cost",{"$f":"B27/Summary!$B$5","v":1.190595238095238},{"$f":"C27/Summary!$B$5","v":4.7623809523809522},{"$f":"D27/Summary!$B$5","v":0},{"$f":"E27/Summary!$B$5","v":0}]
[]
["Total Operational Cost",{"$f":"B27+B18+B11+B4","v":1582097.7272727273},{"$f":"C27+C18+C11+C4","v":4094300},{"$f":"D27+D18+D11+D4","v":1889186},{"$f":"E27+E18+E11+E4","v":1185900}]
["Per Km Operational Cost",{"$f":"B29+B19+B12+B5","v":14.397305194805195},{"$f":"C29+C19+C12+C5","v":22.127460317460319},{"$f":"D29+D19+D12+D5","v":29.987079365079367},{"$f":"E29+E19+E12+E5","v":18.823809523809523}]
[]
["STAFF COST"]
["INR",{"$f":"IF($A$35='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C39,)","v":50000}]
["USD",{"$f":"IF($A$36='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C39*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$37='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C39*Currency!$C$8,)","v":0}]
[]
["ANNUAL MAINTENANCE COST"]
["INR",{"$f":"IF($A$40='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C47,)","v":17250},{"$f":"IF($A$40='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D47,)","v":21500},{"$f":"IF($A$40='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E47,)","v":43186},{"$f":"IF($A$40='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F47,)","v":44100}]
["USD",{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E47*Currency!$C$5,)","v":0},{"$f":"IF($A$41='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F47*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E47*Currency!$C$8,)","v":0},{"$f":"IF($A$42='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F47*Currency!$C$8,)","v":0}]
[]
["AVERAGE FUEL COST"]
["INR",{"$f":"IF($A$45='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C43,)","v":6},{"$f":"IF($A$45='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D43,)","v":6},{"$f":"IF($A$45='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E43,)","v":89},{"$f":"IF($A$45='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F43,)","v":43}]
["USD",{"$f":"IF($A$46='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C43*Currency!$C$5,)","v":0},{"$f":"IF($A$46='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!$D$43*Currency!$C$5/3.78,)","v":0},{"$f":"IF($A$46='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E43*Currency!$C$5/3.78,)","v":0},{"$f":"IF($A$46='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F43*Currency!$C$5/2.567,)","v":0}]
["EURO",{"$f":"IF($A$47='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!C43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!D43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!E43*Currency!$C$8,)","v":0},{"$f":"IF($A$47='MCFV TCO Dashboard'!$C$15,'MCFV TCO Dashboard'!F43*Currency!$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-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["Total Cost of MCFV (₹)",{"$f":"'MCFV TCO Dashboard'!C20-'MCFV TCO Dashboard'!C23","v":3500000},{"$f":"'MCFV TCO Dashboard'!D20","v":5436900},{"$f":"'MCFV TCO Dashboard'!E20","v":2589000},{"$f":"'MCFV TCO Dashboard'!F20","v":2456000}]
["Share of Operator (%)",{"$f":"100%-B6","v":0.8},{"$f":"100%-C6","v":0.8},0.8,0.8]
["Share of Operator (₹)",{"$f":"B3*B2","v":2800000},{"$f":"C3*C2","v":4349520},{"$f":"D3*D2","v":2071200},{"$f":"E3*E2","v":1964800}]
["Processing  Fees",{"$f":"IF(B8=0,0,IF(B4*0.5%>500,B4*0.5%,500))","v":14000},{"$f":"IF(C8=0,0,IF(C4*0.5%>500,C4*0.5%,500))","v":21747.600000000002},10356,9824]
["Equity %",{"$f":"'MCFV TCO Dashboard'!C31","v":0.2},{"$f":"'MCFV TCO Dashboard'!D31","v":0.2},{"$f":"'MCFV TCO Dashboard'!E31","v":0.2},{"$f":"'MCFV TCO Dashboard'!F31","v":0.2}]
["Equity (₹)",{"$f":"(B6*B2)","v":700000},{"$f":"(C6*C2)","v":1087380},{"$f":"(D6*D2)","v":517800},{"$f":"(E6*E2)","v":491200}]
["Loan amount (₹)",{"$f":"B4","v":2800000},{"$f":"C4","v":4349520},{"$f":"D4","v":2071200},{"$f":"E4","v":1964800}]
["Interest rate (%)",{"$f":"'MCFV TCO Dashboard'!C30","v":0.08},{"$f":"'MCFV TCO Dashboard'!D30","v":0.08},{"$f":"'MCFV TCO Dashboard'!E30","v":0.11},{"$f":"'MCFV TCO Dashboard'!F30","v":0.11}]
["Term of payment (yrs)",{"$f":"'MCFV TCO Dashboard'!C29","v":7},{"$f":"'MCFV TCO Dashboard'!D29","v":7},{"$f":"'MCFV TCO Dashboard'!E29","v":7},{"$f":"'MCFV 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.)",{"$f":"((PMT(B9/12,B10*12,-B8))+(B5/B11))","v":43808.06699414138},{"$f":"((PMT(C9/12,C10*12,-C8))+(C5/C11))","v":68051.451268699224},35587.276058248026,33759.115488241463]
["Total interest paid",{"$f":"(B12*B10*12)-B8","v":879877.62750787567},{"$f":"(C12*C10*12)-C8","v":1366801.9065707345},918131.18889283435,870965.7010122831]
["Yearly Interest Paid",{"$f":"B13/B10","v":125696.80392969653},{"$f":"C13/C10","v":195257.41522439063},{"$f":"D13/D10","v":131161.59841326205},{"$f":"E13/E10","v":124423.6715731833}]
["EMI per KM (Rs.)",{"$f":"B14/Summary!B4","v":1.995187363963437},{"$f":"C14/Summary!B4","v":3.0993240511808038},{"$f":"D14/Summary!B4","v":2.081930133543842},{"$f":"E14/Summary!B4","v":1.9749789138600524}]
[]
["Total Interest Paid",{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,2,0)","v":879877.62750787567},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,3,0)","v":1366801.9065707345},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,4,0)","v":918131.18889283435},{"$f":"VLOOKUP('MCFV TCO Dashboard'!$C$15,Financing!$A$22:$E$24,5,0)","v":870965.7010122831}]
["(Used for Dashboard Calc.)"]
[]
[]
["YEARLY INTEREST"]
["INR",{"$f":"IF($A$22='MCFV TCO Dashboard'!$C$15,Financing!B13,)","v":879877.62750787567},{"$f":"IF($A$22='MCFV TCO Dashboard'!$C$15,Financing!C13,)","v":1366801.9065707345},{"$f":"IF($A$22='MCFV TCO Dashboard'!$C$15,Financing!D13,)","v":918131.18889283435},{"$f":"IF($A$22='MCFV TCO Dashboard'!$C$15,Financing!E13,)","v":870965.7010122831}]
["USD",{"$f":"IF($A$23='MCFV TCO Dashboard'!$C$15,Financing!B13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='MCFV TCO Dashboard'!$C$15,Financing!C13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='MCFV TCO Dashboard'!$C$15,Financing!D13*Currency!$C$5,)","v":0},{"$f":"IF($A$23='MCFV TCO Dashboard'!$C$15,Financing!E13*Currency!$C$5,)","v":0}]
["EURO",{"$f":"IF($A$24='MCFV TCO Dashboard'!$C$15,Financing!B13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='MCFV TCO Dashboard'!$C$15,Financing!C13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='MCFV TCO Dashboard'!$C$15,Financing!D13*Currency!$C$8,)","v":0},{"$f":"IF($A$24='MCFV TCO Dashboard'!$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-MCFV (LT)","e-MCFV (HT)","Diesel - MCFV","CNG - MCFV"]
["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":0.2},{"$f":"Summary!D11","v":0.1},{"$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)","₹",{"$f":"Summary!B14*C3","v":890375.5255015752},{"$f":"Summary!C14*D3","v":1450740.381314147},{"$f":"Summary!D14*E3","v":356337.71888928348},{"$f":"Summary!E14*F3","v":338396.57010122831}]
["Annual  Travel Distance","km",{"$f":"Summary!$B$4","v":63000},{"$f":"Summary!$B$4","v":63000},{"$f":"Summary!$B$4","v":63000},{"$f":"Summary!$B$4","v":63000}]
["Capex component","₹",{"$f":"((Summary!B19-(C8*C7))*C6)","v":924979.6154560236},{"$f":"(Summary!C19-(D8*D7))*D6","v":1537029.1389742265},{"$f":"(Summary!D19-(E8*E7))*E6","v":557564.67683845677},{"$f":"(Summary!E19-(F8*F7))*F6","v":529492.00786222995}]
["TCO","₹/km",{"$f":"(C10+L22)/C9","v":23.528736909428694},{"$f":"(D10+L23)/D9","v":37.993654400171053},{"$f":"(E10+L24)/E9","v":27.275995111972019},{"$f":"(F10+L25)/F9","v":19.971051125837267}]
[]
["Opex / year"]
["Vehicle type","Unit",1,{"$f":"C14+1","v":2},3,4,5,6,7,8,9,10,"Total"]
["e-MCFV (LT)","₹",{"$f":"Summary!$B$27/(1+$C$2)^C14","v":824572.9338842975},{"$f":"Summary!$B$27/(1+$C$2)^D14","v":749611.75807663403},{"$f":"Summary!$B$27/(1+$C$2)^E14","v":681465.23461512174},{"$f":"Summary!$B$27/(1+$C$2)^F14","v":619513.8496501107},{"$f":"Summary!$B$27/(1+$C$2)^G14","v":563194.40877282782},{"$f":"Summary!$B$27/(1+$C$2)^H14","v":511994.9170662071},{"$f":"Summary!$B$27/(1+$C$2)^I14","v":465449.92460564274},{"$f":"Summary!$B$27/(1+$C$2)^J14","v":423136.2950960389},{"$f":"Summary!$B$27/(1+$C$2)^K14","v":384669.35917821713},{"$f":"Summary!$B$27/(1+$C$2)^L14","v":349699.41743474279},{"$f":"SUM(C15:L15)/Summary!B3","v":557330.80983798404}]
["e-MCFV (HT)","₹",{"$f":"Summary!$C$27/(1+$D$2)^C14","v":1267300},{"$f":"Summary!$C$27/(1+$D$2)^D14","v":1152090.9090909089},{"$f":"Summary!$C$27/(1+$D$2)^E14","v":1047355.3719008261},{"$f":"Summary!$C$27/(1+$D$2)^F14","v":952141.24718256923},{"$f":"Summary!$C$27/(1+$D$2)^G14","v":865582.95198415383},{"$f":"Summary!$C$27/(1+$D$2)^H14","v":786893.59271286696},{"$f":"Summary!$C$27/(1+$D$2)^I14","v":715357.81155715173},{"$f":"Summary!$C$27/(1+$D$2)^J14","v":650325.28323377436},{"$f":"Summary!$C$27/(1+$D$2)^K14","v":591204.80293979484},{"$f":"Summary!$C$27/(1+$D$2)^L14","v":537458.91176344978},{"$f":"SUM(C16:L16)/Summary!B3","v":856571.08823654964}]
["Diesel - MCFV","₹",{"$f":"Summary!$D$27/(1+$E$2)^C14","v":1717441.8181818181},{"$f":"Summary!$D$27/(1+$E$2)^D14","v":1561310.7438016527},{"$f":"Summary!$D$27/(1+$E$2)^E14","v":1419373.4034560476},{"$f":"Summary!$D$27/(1+$E$2)^F14","v":1290339.457687316},{"$f":"Summary!$D$27/(1+$E$2)^G14","v":1173035.8706248328},{"$f":"Summary!$D$27/(1+$E$2)^H14","v":1066396.2460225751},{"$f":"Summary!$D$27/(1+$E$2)^I14","v":969451.13274779543},{"$f":"Summary!$D$27/(1+$E$2)^J14","v":881319.21158890496},{"$f":"Summary!$D$27/(1+$E$2)^K14","v":801199.28326264082},{"$f":"Summary!$D$27/(1+$E$2)^L14","v":728362.98478421883},{"$f":"SUM(C17:L17)/Summary!B3","v":1160823.0152157801}]
["CNG - MCFV","₹",{"$f":"Summary!$E$27/(1+$F$2)^C14","v":1078090.9090909089},{"$f":"Summary!$E$27/(1+$F$2)^D14","v":980082.64462809905},{"$f":"Summary!$E$27/(1+$F$2)^E14","v":890984.2223891808},{"$f":"Summary!$E$27/(1+$F$2)^F14","v":809985.65671743709},{"$f":"Summary!$E$27/(1+$F$2)^G14","v":736350.59701585188},{"$f":"Summary!$E$27/(1+$F$2)^H14","v":669409.63365077437},{"$f":"Summary!$E$27/(1+$F$2)^I14","v":608554.2124097948},{"$f":"Summary!$E$27/(1+$F$2)^J14","v":553231.10219072259},{"$f":"Summary!$E$27/(1+$F$2)^K14","v":502937.36562792957},{"$f":"Summary!$E$27/(1+$F$2)^L14","v":457215.78693448135},{"$f":"SUM(C18:L18)/Summary!B3","v":728684.21306551807}]
[]
["Opex Sum"]
["Vehicle type","Unit",1,{"$f":"C21+1","v":2},3,4,5,6,7,8,9,10]
["e-MCFV (LT)","₹/km",{"$f":"(1/C21)*SUM($C$15:C15)","v":824572.9338842975},{"$f":"(1/D21)*SUM($C$15:D15)","v":787092.34598046576},{"$f":"(1/E21)*SUM($C$15:E15)","v":751883.30885868438},{"$f":"(1/F21)*SUM($C$15:F15)","v":718790.94405654096},{"$f":"(1/G21)*SUM($C$15:G15)","v":687671.63699979847},{"$f":"(1/H21)*SUM($C$15:H15)","v":658392.18367753318},{"$f":"(1/I21)*SUM($C$15:I15)","v":630829.00381012016},{"$f":"(1/J21)*SUM($C$15:J15)","v":604867.41522086004},{"$f":"(1/K21)*SUM($C$15:K15)","v":580400.96454945521},{"$f":"(1/L21)*SUM($C$15:L15)","v":557330.80983798404}]
["e-MCFV (HT)","₹/km",{"$f":"(1/C21)*SUM($C$16:C16)","v":1267300},{"$f":"(1/D21)*SUM($C$16:D16)","v":1209695.4545454546},{"$f":"(1/E21)*SUM($C$16:E16)","v":1155582.0936639118},{"$f":"(1/F21)*SUM($C$16:F16)","v":1104721.8820435761},{"$f":"(1/G21)*SUM($C$16:G16)","v":1056894.0960316916},{"$f":"(1/H21)*SUM($C$16:H16)","v":1011894.0121452209},{"$f":"(1/I21)*SUM($C$16:I16)","v":969531.69777549664},{"$f":"(1/J21)*SUM($C$16:J16)","v":929630.89595778147},{"$f":"(1/K21)*SUM($C$16:K16)","v":892027.99673356069},{"$f":"(1/L21)*SUM($C$16:L16)","v":856571.08823654975}]
["Diesel - MCFV","₹/km",{"$f":"(1/C21)*SUM($C$17:C17)","v":1717441.8181818181},{"$f":"(1/D21)*SUM($C$17:D17)","v":1639376.2809917354},{"$f":"(1/E21)*SUM($C$17:E17)","v":1566041.9884798396},{"$f":"(1/F21)*SUM($C$17:F17)","v":1497116.3557817088},{"$f":"(1/G21)*SUM($C$17:G17)","v":1432300.2587503337},{"$f":"(1/H21)*SUM($C$17:H17)","v":1371316.2566290405},{"$f":"(1/I21)*SUM($C$17:I17)","v":1313906.953217434},{"$f":"(1/J21)*SUM($C$17:J17)","v":1259833.4855138678},{"$f":"(1/K21)*SUM($C$17:K17)","v":1208874.1297081758},{"$f":"(1/L21)*SUM($C$17:L17)","v":1160823.0152157804}]
["CNG - MCFV","₹/km",{"$f":"(1/C21)*SUM($C$18:C18)","v":1078090.9090909089},{"$f":"(1/D21)*SUM($C$18:D18)","v":1029086.7768595039},{"$f":"(1/E21)*SUM($C$18:E18)","v":983052.59203606285},{"$f":"(1/F21)*SUM($C$18:F18)","v":939785.85820640647},{"$f":"(1/G21)*SUM($C$18:G18)","v":899098.80596829567},{"$f":"(1/H21)*SUM($C$18:H18)","v":860817.27724870865},{"$f":"(1/I21)*SUM($C$18:I18)","v":824779.69655743532},{"$f":"(1/J21)*SUM($C$18:J18)","v":790836.12226159626},{"$f":"(1/K21)*SUM($C$18:K18)","v":758847.3715245222},{"$f":"(1/L21)*SUM($C$18:L18)","v":728684.21306551807}]
[]
["TCO / year"]
["Vehicle type","Unit",1,{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["e-MCFV (LT)","₹/km",{"$f":"(((Summary!$B$19-($C$8*C29))*C30)+C22)/($C$9)","v":104.18671108954572},{"$f":"(((Summary!$B$19-($C$8*D29))*D30)+D22)/($C$9)","v":60.884658581571635},{"$f":"(((Summary!$B$19-($C$8*E29))*E30)+E22)/($C$9)","v":46.13308564251497},{"$f":"(((Summary!$B$19-($C$8*F29))*F30)+F22)/($C$9)","v":38.543570523248988},{"$f":"(((Summary!$B$19-($C$8*G29))*G30)+G22)/($C$9)","v":33.836595304065575},{"$f":"(((Summary!$B$19-($C$8*H29))*H30)+H22)/($C$9)","v":30.584262350741131},{"$f":"(((Summary!$B$19-($C$8*I29))*I30)+I22)/($C$9)","v":28.173529164064149},{"$f":"(((Summary!$B$19-($C$8*J29))*J30)+J22)/($C$9)","v":26.297008857977023},{"$f":"(((Summary!$B$19-($C$8*K29))*K30)+K22)/($C$9)","v":24.783230334102932},{"$f":"(((Summary!$B$19-($C$8*L29))*L30)+L22)/($C$9)","v":23.528736909428694},{"$f":"SUM(C31:L31)/$L$28","v":41.695138875726073}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["e-MCFV (HT)","₹/km",{"$f":"(((Summary!$C$19-($D$8*C32))*C33)+C23)/($D$9)","v":171.7560589827564},{"$f":"(((Summary!$C$19-($D$8*D32))*D33)+D23)/($D$9)","v":99.728642329417141},{"$f":"(((Summary!$C$19-($D$8*E32))*E33)+E23)/($D$9)","v":75.236961522845817},{"$f":"(((Summary!$C$19-($D$8*F32))*F33)+F23)/($D$9)","v":62.66675502563519},{"$f":"(((Summary!$C$19-($D$8*G32))*G33)+G23)/($D$9)","v":54.892346632701212},{"$f":"(((Summary!$C$19-($D$8*H32))*H33)+H23)/($D$9)","v":49.536367308467987},{"$f":"(((Summary!$C$19-($D$8*I32))*I33)+I23)/($D$9)","v":45.578270982892199},{"$f":"(((Summary!$C$19-($D$8*J32))*J33)+J23)/($D$9)","v":42.506450865811019},{"$f":"(((Summary!$C$19-($D$8*K32))*K33)+K23)/($D$9)","v":40.03560134591504},{"$f":"(((Summary!$C$19-($D$8*L32))*L33)+L23)/($D$9)","v":37.993654400171053},{"$f":"SUM(C34:L34)/$L$28","v":67.993110939661307}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["Diesel - MCFV","₹/km",{"$f":"(((Summary!$D$19-($E$8*C35))*C36)+C24)/($E$9)","v":83.822523921819837},{"$f":"(((Summary!$D$19-($E$8*D35))*D36)+D24)/($E$9)","v":55.918661147042236},{"$f":"(((Summary!$D$19-($E$8*E35))*E36)+E24)/($E$9)","v":45.893235032826666},{"$f":"(((Summary!$D$19-($E$8*F35))*F36)+F24)/($E$9)","v":40.388530901425945},{"$f":"(((Summary!$D$19-($E$8*G35))*G36)+G24)/($E$9)","v":36.729253391039897},{"$f":"(((Summary!$D$19-($E$8*H35))*H36)+H24)/($E$9)","v":34.020793015002553},{"$f":"(((Summary!$D$19-($E$8*I35))*I36)+I24)/($E$9)","v":31.877528095269444},{"$f":"(((Summary!$D$19-($E$8*J35))*J36)+J24)/($E$9)","v":30.104882860020034},{"$f":"(((Summary!$D$19-($E$8*K35))*K36)+K24)/($E$9)","v":28.593332761924085},{"$f":"(((Summary!$D$19-($E$8*L35))*L36)+L24)/($E$9)","v":27.275995111972019},{"$f":"SUM(C37:L37)/$L$28","v":41.462473623834271}]
["PVF","-",{"$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$2)^D28-1)","v":0.57619047619047581},0.40211480362537733,0.31547080370609765,0.26379748079474524,0.22960738036266726,0.20540549970059557,0.18744401757481335,0.1736405390743434,0.16274539488251155]
["CNG - MCFV","₹/km",{"$f":"(((Summary!$E$19-($F$8*C38))*C39)+C25)/($F$9)","v":70.82629539846333},{"$f":"(((Summary!$E$19-($F$8*D38))*D39)+D25)/($F$9)","v":44.726259709210808},{"$f":"(((Summary!$E$19-($F$8*E38))*E39)+E25)/($F$9)","v":35.580328286507864},{"$f":"(((Summary!$E$19-($F$8*F38))*F39)+F25)/($F$9)","v":30.704978677579696},{"$f":"(((Summary!$E$19-($F$8*G38))*G39)+G25)/($F$9)","v":27.561141703158675},{"$f":"(((Summary!$E$19-($F$8*H38))*H39)+H25)/($F$9)","v":25.300668001916254},{"$f":"(((Summary!$E$19-($F$8*I38))*I39)+I25)/($F$9)","v":23.558666710715112},{"$f":"(((Summary!$E$19-($F$8*J38))*J39)+J25)/($F$9)","v":22.151579253516189},{"$f":"(((Summary!$E$19-($F$8*K38))*K39)+K25)/($F$9)","v":20.976528479590797},{"$f":"(((Summary!$E$19-($F$8*L38))*L39)+L25)/($F$9)","v":19.971051125837267},{"$f":"SUM(C40:L40)/$L$28","v":32.1357497346496}]